|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -110.96M | -146.75M | -118.36M | -150.97M | -159.47M | -284.64M | -284.06M | -54.41M | -21.53M | -42.10M | -47.20M | -28.49M | -14.75M | -7.83M | -7.17M | -10.37M | 13.19M | 17.55M | 22.94M | 30.61M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.20M | 15.50M | 16.20M | 16.90M | 17.60M | 18.30M | 19.20M | 20.30M | 20.50M | 21.00M | 21.10M | 21.70M | 21.60M | 21.10M | 21.60M | 21.70M | 21.60M | 21.90M | 22.10M | 22.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.36M | 104.43M | 103.22M | 97.61M | 100.51M | 95.66M | 92.23M | 98.19M | 104.66M | 111.68M | 112.15M | 88.17M | 86.78M | 83.66M | 80.45M | 77.88M | 63.47M | 64.70M | 63.61M | 54.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 16.63M | -2.38M | 0.75M | 97.30M | 78.17M | 27.27M | 2.41M | 1.58M | -2.34M | 7.42M | 2.02M | 9.53M | 1.97M | 4.23M | 2.30M | 1.27M | 4.74M | 4.26M | 1.75M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | -3.74M | | 4.61M | 2.50M | | 2.26M | 2.73M | 2.21M | 0.26M | -5.20M | 1.56M | 1.37M | -2.93M | 8.67M | 4.44M | 3.57M | 5.60M | -2.17M | 3.74M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.52M | 43.03M | 47.65M | 58.99M | 50.68M | 42.26M | 39.37M | 108.53M | 90.69M | 86.59M | 113.84M | 96.09M | 127.08M | 127.22M | 132.88M | 149.66M | 167.41M | 151.36M | 148.99M | 164.05M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.78M | 16.08M | 23.17M | 26.90M | 31.50M | 111.85M | 32.20M | 32.90M | 35.50M | -96.03M | 1.00M | 1.01M | 41.60M | 159.49M | 40.79M | 1.25M | 1.17M | 160.05M | 0.98M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.15M | 27.50M | 47.07M | 60.93M | 61.27M | 61.97M | 62.40M | 57.52M | 58.04M | 59.17M | 59.22M | 56.65M | 56.32M | 54.58M | 55.05M | 55.06M | 54.92M | 56.42M | 56.20M | 56.91M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.29M | 18.89M | 19.46M | 29.09M | -1.25M | 12.41M | 47.60M | 6.75M | 9.06M | 23.83M | 18.18M | 8.48M | 0.00M | 27.73M | -5.74M | -0.70M | 13.61M | -5.61M | 6.52M | -20.74M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.60M | -7.96M | 22.32M | 6.87M | 21.63M | -9.11M | -25.55M | -18.94M | -19.95M | 7.23M | 10.45M | -28.73M | 14.87M | -3.61M | -12.32M | 38.46M | 4.98M | -30.94M | -8.40M | -0.42M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.31M | 31.06M | 18.55M | 15.10M | 5.05M | 26.85M | 42.47M | 15.01M | 2.45M | -8.08M | -0.28M | -9.94M | -21.20M | 6.67M | -12.97M | -16.00M | 4.01M | 7.13M | 15.31M | -3.69M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.72M | 1.26M | 42.08M | 2.55M | -0.57M | -17.95M | 20.29M | 10.21M | -20.41M | 25.51M | -13.82M | 13.07M | 6.74M | -1.11M | -38.52M | 5.40M | -2.94M | -5.52M | 9.81M | 4.24M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39M | 0.31M | 36.05M | 6.85M | 2.75M | 14.23M | 29.90M | 8.72M | -5.27M | 14.06M | -13.56M | 13.28M | -2.09M | 29.67M | -37.77M | 5.59M | 8.96M | 27.70M | -12.14M | 6.54M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | | | | | | | | | | 0.80M | 27.26M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.71M | | | | | | | | 20.75M | | 7.93M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.77M | -19.57M | -333.65M | -21.93M | -23.78M | -18.52M | -22.98M | -21.32M | -17.80M | -31.34M | -19.98M | -19.41M | -44.58M | -24.31M | -21.05M | -19.49M | -23.03M | -42.59M | -22.86M | -31.33M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.19M | -5.19M | | | 1.87M | 0.28M | 2.16M | 0.54M | 1.02M | 0.61M | 5.01M | 0.88M | 0.62M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -145.74M | -3.06M | 208.24M | -1.93M | -20.00M | -22.85M | -53.44M | -82.73M | -122.12M | 153.04M | -306.22M | -94.67M | -86.21M | -92.20M | -78.01M | -219.88M | -133.91M | -130.87M | -138.77M | -147.53M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -0.54M | -0.24M | -0.37M | -2.33M | -2.00M | 1.64M | 0.33M | -0.22M | -1.30M | 2.20M | -1.08M | -0.09M | 2.62M | -3.66M | 1.33M | 3.20M | -0.64M | -0.17M | -1.17M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -137.77M | 19.86M | -77.99M | 34.77M | 4.57M | -1.11M | -35.40M | 4.82M | -49.45M | 207.00M | -210.16M | -19.07M | -3.80M | 13.32M | 30.16M | -88.38M | 13.68M | -22.74M | -12.81M | -15.99M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.90M | 42.72M | 11.60M | 52.14M | 47.93M | 28.03M | 9.47M | 99.81M | 95.96M | 72.53M | 127.41M | 82.82M | 129.17M | 97.55M | 170.65M | 144.07M | 158.46M | 123.66M | 161.13M | 157.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -138.00M | 20.40M | -77.75M | 35.14M | 6.90M | 0.89M | -37.04M | 4.49M | -49.23M | 208.30M | -212.36M | -17.98M | -3.71M | 10.71M | 33.81M | -89.70M | 10.48M | -22.10M | -12.64M | -14.81M |