|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -110.95M | -146.75M | -118.36M | -150.97M | -159.47M | -284.64M | -284.06M | -54.40M | -21.48M | -42.12M | -47.20M | -28.49M | -14.78M | -7.83M | -7.19M | -10.37M | 13.18M | 17.55M | 22.94M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 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 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.96M | 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 |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | -39.26M | 48.71M | 7.20M | 47.38M | 50.66M | 78.17M | -172.49M | 1.65M | 2.34M | -2.34M | 9.29M | 2.02M | 9.53M | -6.22M | -5.33M | 2.30M | 1.27M | 6.72M | 2.27M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 2.26M | -3.74M | 8.13M | 4.61M | 2.50M | | 2.26M | 2.73M | 2.21M | 0.26M | -5.20M | 1.56M | 1.37M | 1.92M | -4.85M | 4.44M | 3.57M | 3.43M | 6.03M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.95M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.20M | 17.80M | 0.78M | 10.76M | 23.17M | 26.90M | 1.12M | -77.07M | 32.20M | 32.90M | 35.50M | 37.53M | 1.00M | 40.50M | 1.10M | 41.91M | 40.80M | 1.25M | 1.17M | -118.38M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.58M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.70M | 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 |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.11M | 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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.60M | 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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.02M | -3.95M | -13.92M | 14.66M | 2.55M | -0.82M | -17.70M | -4.91M | 10.21M | 7.28M | -33.48M | 33.67M | 13.07M | -22.12M | -6.54M | -4.22M | 5.40M | -2.94M | -19.83M | 36.33M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.72M | 5.66M | 16.55M | 12.76M | 6.85M | 8.64M | 24.15M | -6.92M | 8.72M | 17.24M | -21.79M | 19.34M | 3.33M | 23.19M | 14.34M | -37.77M | 13.90M | -8.78M | 0.98M | 24.01M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.36M | | | | 1.48M | | | | | | | | | | 0.80M | 27.26M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.71M | | | | | | | | 20.75M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.84M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.19M | -5.19M | | | 1.87M | 0.28M | 2.16M | 0.54M | 1.02M | 0.61M | 5.01M | 0.88M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -186.50M | -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 |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | 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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.79M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.23M | 18.85M | 26.48M | 34.89M | 52.14M | 42.04M | 18.11M | 46.30M | 99.81M | 73.45M | 108.39M | 94.50M | 92.77M | 103.89M | 112.88M | 170.65M | 135.76M | 176.20M | 150.38M | 124.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.38M | -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 |