|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.06M | -13.94M | 88.79M | 30.70M | 16.34M | 8.22M | 3.60M | 21.17M | -22.21M | 18.55M | 74.87M | 49.04M | 37.17M | 13.71M | 23.30M | 53.43M | 56.22M | 26.06M | 10.83M | 83.46M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.03M | 0.03M | 57.88M | 0.03M | 0.01M | -162.28M | 81.37M | -81.35M | 0.02M | 0.02M | 96.08M | -96.05M | 0.01M | 0.01M | 0.06M | 159.19M | -158.72M | 0.23M | 0.78M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.05M | -0.58M | -6.96M | 1.51M | -0.86M | 1.37M | -16.65M | 1.13M | -1.13M | -22.68M | -51.53M | -0.60M | -4.07M | 1.58M | -66.67M | 3.52M | -0.88M | 1.52M | -19.19M | 1.71M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.20M | -0.07M | 0.34M | 0.10M | 0.10M | | | | | 0.91M | 3.70M | | | 9.46M | | | | 21.01M | 3.47M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 0.62M | 7.35M | 2.12M | 3.11M | 0.34M | 0.57M | 1.77M | 1.00M | 0.25M | 0.13M | 0.21M | 0.07M | 0.17M | 0.29M | 0.37M | 1.23M | 0.07M | 1.12M | 0.10M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.13M | 107.78M | 111.06M | -9.88M | 63.85M | 77.97M | 92.42M | 24.49M | -363.96M | 571.17M | -1047.58M | 28.09M | -52.95M | 88.32M | 251.89M | 0.84M | 71.24M | 141.86M | 180.41M | 20.19M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.87M | 0.75M | 0.70M | 0.70M | 0.70M | 0.70M | 0.85M | 1.05M | 0.80M | 0.95M | 0.79M | -1.29M | 0.88M | 0.90M | 1.10M | 1.43M | 1.44M | 0.86M | 1.25M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 6.00M | 18.32M | 18.40M | 5.20M | 5.40M | 19.27M | 19.06M | 5.10M | 5.20M | 20.30M | 20.64M | 5.30M | 5.70M | 20.69M | 21.87M | 5.90M | 6.30M | 28.12M | 25.76M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.57M | -79.73M | 20.43M | 45.38M | -31.02M | -10.28M | -10.37M | 36.35M | -10.27M | 0.77M | -21.10M | 43.18M | 10.77M | 1.34M | -34.48M | 76.16M | 31.13M | -0.18M | -41.30M | 131.31M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,114.54M | 357.25M | -1006.33M | 1,546.42M | -1510.09M | 1,319.03M | -1399.14M | 1,270.56M | -1274.51M | 601.28M | -801.23M | 1,136.86M | -458.60M | -680.36M | 25.42M | 888.42M | -916.55M | 1,518.16M | -1409.10M | 3.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | -7.79M | 42.75M | -8.36M | -13.02M | -1.95M | -14.50M | -5.30M | 8.87M | -10.47M | 20.19M | 11.05M | -25.35M | -9.02M | 42.92M | -40.86M | 41.21M | -11.58M | -54.95M | -5.05M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.60M | 17.34M | -20.32M | 0.78M | 9.10M | 0.95M | -2.36M | 2.09M | -5.93M | 3.84M | 87.61M | 14.24M | -10.34M | 21.05M | -14.29M | | 48.21M | 47.83M | -93.64M | -11.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.25M | 2.13M | -8.05M | | 3.44M | -3.00M | 0.17M | 0.11M | 24.36M | -15.37M | 35.87M | 3.23M | -2.84M | 22.93M | -22.68M | 0.50M | 11.02M | 20.55M | 12.47M | 9.94M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.18M | 0.33M | | 13.25M | | | | 64.17M | 0.60M | 262.78M | 15.72M | 1.61M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24M | 4.61M | 0.10M | 0.08M | 1.46M | 4.58M | -5.61M | 1.83M | 1.19M | 6.45M | -0.05M | | 1.81M | | 43.93M | | 1.12M | 7.82M | 68.94M | 0.10M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.97M | -5.58M | 151.82M | -12.34M | -12.48M | -11.60M | -16.91M | -39.00M | 39.00M | -60.48M | | -19.16M | -197.28M | 9.33M | 110.11M | -16.59M | -276.99M | -26.37M | 37.31M | -18.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -212.89M | -76.92M | -481.46M | -23.96M | -59.92M | -86.37M | -62.95M | 16.71M | 322.73M | -436.90M | 1,047.61M | -94.64M | 253.61M | -102.25M | -205.74M | 266.06M | 57.24M | -160.02M | -142.04M | -72.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | 3.82M | 3.65M | 6.87M | 3.73M | 3.70M | 3.72M | 3.74M | 3.82M | 4.90M | 9.36M | 7.80M | 9.84M | 9.76M | 9.72M | 9.86M | 9.71M | 9.78M | 9.65M | 9.72M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | -5.99M | 0.12M | 2.97M | -5.89M | -3.28M | 3.58M | 5.70M | 6.47M | -11.95M | 3.05M | -2.08M | -2.34M | 1.95M | -6.49M | 2.19M | 4.83M | 1.65M | -1.21M | -0.25M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -371.38M | 6.62M | 96.91M | -43.21M | -14.45M | -23.28M | 16.15M | 7.91M | -7.94M | 74.02M | 0.03M | -87.79M | 1.04M | -2.65M | 149.77M | 252.49M | -143.69M | -42.88M | 74.48M | -70.57M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.38M | 105.64M | 119.11M | -9.88M | 60.41M | 80.97M | 92.26M | 24.38M | -388.32M | 586.54M | -1083.45M | 24.86M | -50.11M | 65.39M | 274.57M | 0.34M | 60.22M | 121.31M | 167.94M | 10.25M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.73M | 25.28M | -218.57M | -46.18M | -8.55M | -20.00M | 12.57M | 2.21M | -2.24M | 73.79M | 0.03M | -85.71M | 3.38M | -4.59M | 156.26M | 250.30M | -148.51M | -44.53M | 75.69M | -70.32M |