|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.01M | 44.20M | 40.46M | 2,121.69M | -2.56M | -15.45M | -11.28M | -2.94M | 0.99M | -4.65M | -8.53M | -120.68M | -6.42M | -4.89M | -3.92M | -27.87M | -47.66M | -0.78M | -10.24M | -3.78M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 3.65M | | | 3.13M | 3.96M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.09M | -0.23M | 7.89M | 8.66M | 3.48M | -9.37M | 2.10M | 3.99M | 4.00M | -0.71M | 3.20M | 5.41M | 3.69M | 1.84M | 5.11M | 8.03M | 2.21M | | 0.00M | 10.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -6.97M | -3.08M | 14.14M | 13.15M | 0.26M | -6.33M | -14.52M | -4.31M | -3.59M | -7.40M | -2.05M | -3.05M | -3.39M | 0.66M | 6.50M | -16.20M | | -5.79M | -5.30M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.41M | 0.53M | 0.21M | 0.56M | 0.56M | 0.18M | 0.26M | 0.26M | 0.27M | 0.14M | 0.17M | 0.18M | 182.90M | 0.01M | 0.01M | 0.01M | 208.18M | 0.01M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 38.97M | 0.09M | 0.60M | 0.23M | | 7.29M | 0.22M | -1.40M | -41.11M | 587.85M | 388.53M | | -7.01M | -6.15M | 155.69M | 448.38M | 0.44M | 0.04M | 2.42M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.80M | | 9.70M | 149.08M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.28M | -0.15M | 0.04M | -0.01M | | 1.14M | -0.32M | -0.51M | | -0.09M | 1.54M | -0.33M | | -0.57M | 2.11M | -1.60M | | 0.25M | 0.51M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.69M | 23.37M | -14.06M | -20.91M | 5.99M | 17.81M | 12.78M | -9.63M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.80M | 27.11M | 15.62M | -71.36M | -419.94M | 9.63M | -27.02M | -14.00M | 19.38M | 27.47M | 13.62M | 8.68M | 9.77M | 17.67M | 29.80M | 14.40M | 25.81M | | 20.85M | 34.36M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.06M | -0.06M | -0.01M | | | | | | | 0.70M | 1.38M | 2.62M | 1.33M | 0.54M | 0.44M | 0.34M | | 0.37M | 0.68M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.11M | 5.15M | -3.10M | -2.18M | -1.66M | -0.93M | -0.70M | -1.38M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.14M | 16.65M | 12.88M | 13.12M | 12.81M | 14.89M | 20.18M | 21.96M | 21.30M | 22.14M | 21.87M | 22.35M | 22.68M | 23.84M | 18.10M | 13.95M | 14.72M | | 13.65M | 27.65M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25M | 29.36M | -1.12M | 1.58M | 15.84M | 15.10M | 12.14M | -36.07M | -5.10M | -5.43M | -2.36M | -0.09M | 13.85M | 0.67M | -4.85M | -1.86M | -32.09M | | -0.72M | -8.54M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.23M | 17.91M | 32.15M | 22.88M | 6.31M | 5.28M | 5.92M | 5.58M | -7.40M | -12.36M | -4.49M | -3.31M | -5.87M | -2.23M | 7.62M | -1.84M | 4.22M | | 9.73M | 6.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.19M | 7.64M | -2.22M | -5.69M | -0.41M | 4.39M | 4.95M | -10.63M | -7.52M | -1.52M | 2.44M | -1.51M | 1.90M | 6.37M | -2.60M | 4.58M | -2.35M | | 4.57M | -4.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.96M | 7.64M | -5.37M | 16.25M | 2.96M | -2.43M | -14.02M | -9.63M | 5.97M | -1.37M | -0.98M | -6.85M | 5.01M | 0.07M | -0.64M | -1.32M | 5.56M | | -5.16M | -6.25M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.66M | 0.06M | 4.06M | 1.16M | 3.37M | -9.49M | 5.99M | 17.81M | 10.15M | 1.03M | -3.31M | 2.00M | 1.00M | -3.25M | -11.94M | 23.98M | -10.39M | | 3.19M | 7.14M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.07M | 18.20M | 18.41M | 25.92M | 15.40M | 13.71M | 12.84M | -9.80M | -0.14M | 36.54M | 11.29M | -9.02M | 0.30M | 0.19M | 3.25M | 11.91M | 10.84M | | 6.19M | 5.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.12M | | | | | 31.70M | 371.63M | 16.03M | -1.16M | | | | | | | | | | | 11.02M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96M | 12.83M | | | | | | | | | | | | | 9.00M | 54.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.07M | 0.03M | 3.68M | 499.80M | -503.50M | 607.21M | 121.00M | 223.30M | | 110.30M | 80.20M | 241.00M | 234.66M | 125.60M | 59.00M | 57.90M | | 142.66M | 123.80M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -101.45M | -17.52M | -18.43M | 1,826.63M | 31.87M | -374.48M | 56.36M | 58.17M | 214.37M | 102.49M | 99.03M | -272.03M | 199.74M | 198.01M | 77.09M | -138.67M | -29.70M | | 36.77M | -77.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 0.01M | 3.46M | -0.01M | 1.78M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.12M | -4.46M | -7.68M | -55.79M | -1.04M | 1.75M | -504.72M | 1.44M | -172.09M | -165.09M | -113.15M | -72.39M | -226.12M | -247.55M | -5.13M | -5.15M | -0.13M | | -2.63M | -1.65M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.43M | 7.44M | 7.49M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | -2.38M | -1.80M | -23.57M | -73.60M | -81.85M | 49.94M | 10.41M | 2.62M | -16.99M | 24.69M | -8.36M | -0.65M | 5.99M | -8.31M | 3.85M | 8.97M | | 0.31M | -2.13M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.24M | 2.76M | -12.29M | 1,675.91M | -462.72M | -444.94M | -425.44M | 56.02M | 64.28M | -52.12M | 24.18M | -344.10M | -17.26M | -25.87M | 93.45M | -125.57M | 4.95M | | 55.30M | -47.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.73M | 8.91M | -2.79M | -97.27M | -435.35M | -4.07M | -39.86M | -4.20M | 19.52M | -9.06M | 2.33M | 17.70M | 9.47M | 17.48M | 26.55M | 2.49M | 14.97M | | 14.65M | 29.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.77M | 5.14M | -10.49M | 1,699.48M | -389.12M | -363.09M | -475.38M | 45.61M | 61.66M | -35.13M | -0.51M | -335.74M | -16.61M | -31.86M | 101.76M | -129.42M | -4.02M | | 54.99M | -45.27M |