|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.63M | 16.31M | -109.04M | -227.29M | -111.24M | -47.36M | -38.98M | -10.37M | 33.58M | 8.32M | 8.27M | 24.00M | 39.52M | 29.85M | 52.28M | 33.77M | 57.70M | 11.69M | -59.95M | -56.57M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38M | 3.60M | 3.52M | 3.54M | 4.02M | 3.85M | 5.21M | 4.92M | 4.50M | 4.35M | 6.72M | 6.44M | 6.43M | 6.10M | 6.28M | 6.14M | 6.10M | 6.19M | 6.07M | 5.99M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.40M | 53.07M | 71.29M | 60.98M | 59.14M | 56.80M | 59.92M | 54.52M | 53.66M | 58.25M | 58.20M | 58.14M | 59.89M | 60.89M | 61.80M | 60.26M | 59.44M | 59.56M | 58.11M | 56.95M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | -12.00M | -4.14M | -6.32M | 3.71M | -2.04M | -5.01M | -0.21M | 0.03M | -0.01M | 0.00M | -64.82M | -2.10M | -24.83M | -1.58M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -2.00M | -0.18M | -0.16M | -1.00M | -0.58M | -0.04M | -7.50M | -0.11M | -0.03M | -0.08M | -0.55M | -0.46M | -1.15M | -1.00M | -0.75M | -2.36M | -1.95M | -2.15M | -3.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.38M | 5.91M | 9.47M | 8.84M | 9.74M | 8.14M | 18.72M | 5.80M | 5.36M | 8.90M | 7.17M | 5.02M | 5.29M | 9.59M | 4.35M | 4.80M | 4.80M | 4.84M | 5.48M | 6.46M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.56M | 162.59M | 236.72M | 64.43M | 126.52M | 185.67M | 248.97M | 81.85M | 137.73M | 201.48M | 264.41M | 59.75M | 121.34M | 183.92M | 248.43M | 62.43M | 128.28M | 225.58M | 379.35M | 97.51M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.83M | 4.32M | 21.04M | -13.66M | -2.69M | 0.27M | 53.23M | 45.96M | 47.76M | 64.14M | 90.38M | 113.84M | 120.03M | 129.81M | 133.74M | 145.49M | 150.34M | 128.70M | 158.33M | 78.53M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 3.04M | 0.46M | 1.57M | 1.58M | 1.58M | 1.51M | 1.49M | 1.49M | 1.49M | 1.49M | 1.48M | 1.47M | 1.46M | 1.46M | 1.47M | 1.26M | 1.37M | 2.88M | 2.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.31M | 1.31M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.80M | 0.96M | 1.28M | 1.28M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38M | 3.60M | 3.52M | 3.54M | 4.02M | 3.85M | 5.21M | 4.92M | 4.50M | 4.35M | 6.72M | 6.44M | 6.43M | 6.10M | 6.28M | 6.14M | 6.10M | 6.19M | 6.07M | 5.99M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 1.43M | -2.38M | -11.65M | 1.22M | 5.00M | -6.29M | -10.47M | -0.71M | -1.33M | -2.79M | 1.12M | 0.49M | 5.56M | 5.55M | -2.65M | -7.96M | 0.67M | 13.16M | -6.71M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 6.73M | 20.90M | 21.69M | -9.57M | -7.96M | -22.67M | -41.67M | -11.30M | -14.60M | 16.26M | -2.12M | -14.50M | 12.19M | 16.40M | -9.34M | -12.58M | 6.91M | 41.97M | 35.85M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.41M | -0.63M | 6.87M | -1.16M | 20.97M | -9.56M | 17.51M | 5.18M | -17.93M | 6.75M | -8.31M | 2.63M | 13.69M | 7.76M | 67.53M | 19.19M | 21.41M | 11.33M | -1.54M | 18.82M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | -6.10M | -1.53M | -0.43M | 1.34M | 5.32M | 4.76M | 1.51M | 3.08M | 4.26M | | -51.65M | 12.28M | -21.21M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.58M | -6.06M | -7.01M | -9.65M | -15.53M | -8.68M | -11.20M | -8.12M | -26.21M | -13.71M | 16.70M | -3.65M | -7.86M | -18.75M | -2.82M | -8.76M | 34.06M | 10.74M | 9.41M | -2.09M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.66M | -12.60M | -12.79M | | | -22.07M | -18.85M | -37.70M | -70.66M | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.57M | 319.89M | 333.41M | 341.60M | 345.22M | 345.81M | 355.04M | 374.08M | 389.98M | 393.84M | 403.77M | 419.78M | 435.75M | 444.67M | 460.45M | 473.65M | 489.93M | 505.19M | 524.27M | 541.17M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -0.43M | -0.91M | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.22M | 0.19M | -0.12M | | | | | | | | | | | | | | -18.55M | | -5.33M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.56M | 80.91M | 50.63M | 61.38M | 78.87M | 51.62M | 98.24M | 58.39M | 115.98M | 42.90M | 31.92M | 52.80M | 38.35M | 19.02M | | 58.29M | 49.49M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.80M | 108.84M | 136.76M | -72.67M | -142.47M | 38.01M | 122.47M | 58.93M | 480.85M | -45.32M | 72.25M | 9.09M | -132.30M | 4.20M | 83.55M | 22.19M | -14.12M | -269.21M | -641.01M | 659.04M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.96M | 6.96M | 7.01M | | | | | | | | | | | | | | | -25.93M | -0.01M | -0.09M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.38M | -188.25M | 6.39M | 21.58M | 0.43M | 19.78M | -230.96M | 1.34M | -411.49M | 17.93M | -57.80M | -218.67M | -223.38M | 28.64M | 6.69M | -177.35M | -99.64M | 333.80M | -99.81M | 285.87M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55M | -1.60M | 0.72M | -2.47M | 2.01M | 14.29M | 1.42M | 0.51M | 0.37M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.59M | -75.09M | 164.19M | -64.75M | -144.72M | 58.05M | -55.25M | 106.23M | 117.12M | 36.76M | 104.83M | -96.30M | -237.26M | 163.37M | 221.50M | -7.66M | 50.87M | 194.70M | -581.97M | 1,023.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.49M | 16.93M | 33.83M | -13.66M | -2.69M | 22.33M | 72.09M | 83.66M | 118.42M | 64.14M | 90.38M | 113.84M | 120.03M | 129.81M | 133.74M | 145.49M | 150.34M | 128.70M | 158.33M | 78.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.59M | -75.09M | 164.19M | -64.75M | -144.72M | 58.05M | -55.25M | 106.23M | 117.12M | 36.76M | 104.83M | -95.75M | -235.66M | 162.65M | 223.98M | -9.67M | 36.58M | 193.29M | -582.48M | 1,023.44M |