|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.06M | -13.94M | 88.79M | 30.70M | 16.34M | 8.22M | 3.65M | 21.17M | -22.21M | 18.55M | 74.87M | 49.04M | 37.17M | 13.71M | 23.26M | 53.43M | 56.22M | 26.06M | 10.83M | 83.46M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.03M | 255.84M | 0.03M | 0.03M | 0.01M | 89.33M | 0.01M | 208.01M | -207.98M | 0.02M | 0.02M | 162.27M | 85.69M | 121.17M | 50.49M | 108.76M | 74.45M | -232.93M | 83.44M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.14M | -0.08M | 0.14M | 1.67M | -3.24M | 0.23M | -1.32M | -0.06M | 0.47M | 5.32M | 36.96M | 0.11M | 1.70M | | | | | | |
|
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 | -24.49M | 231.70M | | 28.09M | -52.95M | 204.86M | 135.35M | 0.84M | 119.16M | | 274.35M | 20.19M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.13M | 11.06M | -42.15M | 9.89M | -8.50M | 33.69M | -32.28M | 0.85M | 1.05M | 0.80M | 48.60M | 0.79M | 28.53M | 15.43M | -43.47M | 17.35M | -14.82M | 58.55M | -56.25M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.85M | 15.59M | -40.48M | 23.95M | 12.38M | -11.64M | -68.47M | -7.22M | 3.27M | 13.19M | 14.90M | 40.08M | -19.29M | -22.88M | 13.60M | 24.76M | -52.89M | 0.91M | 26.86M | 3.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.57M | -145.46M | 42.75M | -8.36M | -45.55M | 2.14M | 13.93M | 5.84M | -2.27M | -10.47M | 20.19M | 11.05M | -33.56M | -0.81M | 14.42M | -40.86M | 35.99M | -6.37M | -54.95M | -14.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.29M | 5.45M | -16.95M | 5.29M | 4.59M | 0.95M | -2.36M | 2.09M | -5.93M | -2.51M | 87.61M | 14.24M | -10.34M | 21.05M | -14.28M | 18.70M | 29.51M | 47.83M | -51.80M | -11.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.19M | 7.81M | -31.71M | 11.04M | -7.60M | -3.00M | 47.72M | 0.11M | 24.36M | -15.37M | 35.87M | 11.99M | 1.76M | 17.66M | -1.79M | 0.50M | 17.88M | -2.18M | 5.29M | 4.82M |
|
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 | -9.93M | 0.08M | 1.46M | 4.58M | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 3.00M | -3.00M | 7.51M | -6.61M | 0.11M | -1.01M | | | | | | | 198.33M | -198.33M | | | | | |
|
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 |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | 3.82M | -27.83M | 3.71M | 3.73M | 3.70M | 3.72M | 3.74M | 3.82M | 4.90M | 9.36M | 7.80M | 9.84M | 9.76M | | 9.86M | 9.71M | 9.78M | | |
|
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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.94M | 99.96M | 142.77M | -20.93M | 71.45M | 80.97M | 44.70M | 24.38M | -48.85M | 247.07M | -35.87M | 16.11M | -54.72M | 187.20M | 137.14M | 0.34M | 101.28M | 2.18M | 269.06M | 15.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.73M | 25.28M | -218.57M | -46.18M | -8.55M | -20.00M | 12.57M | 2.21M | 337.24M | -265.68M | 1,047.61M | -85.71M | 3.38M | 111.94M | 39.72M | 250.30M | -100.59M | -186.39M | 169.62M | -70.32M |