|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.42M | 2,106.80M | 2,077.55M | 21.71M | 22.16M | 19.18M | -2183.88M | 14.95M | 11.01M | 10.41M | -54.89M | -56.53M | -82.19M | -28.50M | -23.82M | -30.47M | -21.79M | -9.92M | -2.73M | -15.89M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.26M | 5.16M | 5.41M | 5.95M | 6.01M | 6.24M | 6.21M | 6.55M | 6.71M | 6.63M | 6.52M | 6.15M | 6.25M | 6.25M | 6.45M | 6.07M | 5.95M | 6.05M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.47M | -1.43M | 31.65M | 8.76M | 1.16M | -0.77M | -43.21M | 6.93M | -1.59M | -0.59M | 0.95M | 13.61M | 1.60M | 30.14M | -45.36M | 0.96M | 38.65M | 20.04M | 20.68M | 21.05M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97M | -4.20M | -5.14M | -3.78M | -5.11M | -2.67M | -3.73M | 0.52M | -5.93M | -5.27M | 35.05M | -0.68M | 0.37M | -1.51M | 3.02M | 0.52M | -1.15M | 1.15M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -298.17M | -10.00M | -28.60M | -30.86M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.76M | 85.21M | -1.83M | 44.04M | 13.86M | -13.28M | -2.22M | -33.38M | 18.54M | -71.80M | 16.13M | 31.63M | 10.13M | 48.13M | 4.91M | 34.32M | 8.35M | 4.93M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.39M | 10.35M | 8.84M | 8.13M | 6.74M | 6.51M | 6.39M | 6.26M | 6.21M | 6.08M | 6.08M | 5.44M | 5.44M | 5.44M | 3.34M | 2.29M | 2.29M | 2.29M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.82M | 0.50M | 0.50M | 0.50M | 0.51M | 0.52M | 0.44M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.26M | 5.16M | 5.41M | 5.95M | 6.01M | 6.24M | 6.21M | 6.55M | 6.71M | 6.63M | 6.52M | 6.15M | 6.25M | 6.25M | 6.45M | 6.07M | 5.95M | 6.05M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | -19.08M | -7.13M | 4.57M | -5.24M | 16.26M | 10.56M | 3.89M | -72.85M | 3.32M | 8.60M | 7.67M | 5.60M | -2.41M | 4.43M | 10.81M | -2.79M | 12.61M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.01M | 6.21M | 18.50M | 14.39M | 11.94M | 32.79M | 12.27M | 21.91M | 26.43M | 3.96M | -32.08M | -26.60M | -33.77M | -22.10M | -2.53M | 1.31M | 13.32M | 7.62M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.81M | 8.93M | 16.67M | 1.09M | 10.10M | -12.97M | -17.04M | -7.04M | 11.39M | -13.83M | -5.51M | 5.49M | -1.31M | 9.23M | 3.58M | -1.67M | -4.81M | 3.39M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.27M | -1.70M | 26.99M | 3.12M | 2.84M | -11.53M | -21.43M | 24.88M | 18.82M | 15.47M | -36.19M | -2.37M | -4.27M | -2.97M | -2.14M | -3.97M | 0.25M | -6.81M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.43M | 4.55M | 7.77M | 7.74M | 6.47M | 7.66M | -7.44M | 18.32M | -18.01M | 2.05M | 3.53M | 2.21M | -7.79M | 4.85M | 8.70M | 6.39M | -15.94M | 9.84M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.55M | 2,749.70M | 2,749.70M | | | | -2747.68M | | | | | 12.38M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 417.73M | 213.75M | 297.55M | 86.10M | 53.55M | 157.73M | 13.96M | 0.07M | 28.76M | 55.19M | 42.27M | 33.55M | 0.85M | 10.68M | 6.34M | 5.58M | 18.12M | 23.46M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -154.35M | -217.39M | 189.50M | 68.68M | 199.75M | 254.28M | 161.86M | 10.28M | 43.39M | 81.49M | 39.61M | 30.20M | -38.18M | -3.90M | -10.15M | -6.75M | 8.78M | 14.89M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1499.25M | -166.53M | -420.12M | -103.43M | -196.97M | -24.54M | -641.21M | -51.78M | 5.65M | -45.71M | -6.40M | 0.42M | 6.58M | -0.96M | -5.17M | -0.63M | 5.69M | -0.96M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.03M | | | 0.00M | 5.41M | | 7.79M | 0.23M | 6.60M | 0.34M | 7.77M | 1.29M | 6.95M | | 7.62M | 0.53M | 6.49M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 868.69M | -308.71M | -261.06M | -21.57M | 16.64M | 216.46M | -481.56M | -74.89M | 67.58M | -36.02M | 49.34M | 62.25M | -21.48M | 43.27M | -10.42M | 26.94M | 22.82M | 18.87M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.19M | 80.66M | -9.60M | 36.31M | 7.39M | -20.94M | 5.22M | -51.70M | 36.55M | -73.85M | 12.60M | 29.42M | 17.91M | 43.28M | -3.79M | 27.93M | 24.29M | -4.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1582.84M | -298.71M | -232.46M | 9.29M | 16.64M | 216.46M | -481.56M | -74.89M | 67.58M | -36.02M | 49.34M | 62.25M | -21.48M | 43.27M | -10.42M | 26.94M | 22.82M | 18.87M |