|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.84M | -67.44M | -4.96M | 56.15M | -69.89M | -31.87M | -24.74M | -138.54M | -49.81M | 27.38M | 4.57M | 60.25M | -5.18M | 118.17M | -12.38M | 61.62M | -8.02M | -28.36M | 6.52M | 49.49M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.35M | 13.96M | 11.01M | 2.80M | 6.21M | 13.55M | 10.63M | 12.04M | 8.73M | 10.72M | 12.45M | 17.65M | 18.40M | 17.09M | 15.63M | 14.37M | 12.68M | 16.19M | 14.79M | 16.83M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 12.80M | 1.14M | -5.12M | -22.66M | 3.76M | 1.02M | -117.95M | 0.94M | 1.07M | 1.12M | 1.00M | -3.19M | 95.51M | -2.95M | -0.42M | -2.40M | -36.19M | -2.77M | -0.80M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 1.45M | 0.47M | 23.53M | 23.53M | 23.53M | 2.41M | 1.85M | 1.75M | -5.74M | 15.79M | -15.02M | 6.73M | -9.12M | -1.33M | 5.49M | -11.45M | 29.22M | 6.70M | -2.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.56M | 2.14M | 0.78M | 2.71M | -0.28M | -3.22M | 3.46M | -0.93M | 0.55M | 3.63M | 0.53M | 0.59M | 0.33M | -0.79M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.22M | 46.27M | 36.57M | 143.34M | -48.20M | 87.82M | -25.25M | 81.13M | 12.60M | 61.81M | 42.25M | 174.95M | 8.43M | 125.09M | 4.38M | 176.52M | 9.70M | 107.47M | 25.06M | 164.66M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.81M | 44.52M | 44.43M | 45.31M | 43.65M | 42.28M | 40.94M | 40.87M | 39.75M | 40.86M | 39.94M | 39.09M | 37.07M | 35.66M | 35.55M | 35.21M | 34.30M | 36.07M | 36.62M | 36.62M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.61M | 1.82M | 7.15M | 5.95M | 4.66M | 0.35M | 9.46M | -4.00M | -0.62M | -0.60M | 2.21M | -4.73M | 8.95M | -6.59M | 7.78M | -13.27M | 3.01M | -1.13M | 12.65M | -15.93M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.47M | -11.40M | 11.74M | 11.58M | 8.64M | 12.12M | 36.43M | -10.19M | -23.65M | -13.95M | 0.40M | -5.71M | -1.70M | -4.77M | 10.31M | -3.75M | 0.74M | -0.25M | 10.63M | -2.55M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.21M | 18.78M | 10.29M | 59.03M | -33.46M | 74.12M | -12.01M | 22.97M | -55.95M | 16.12M | -22.21M | 77.23M | -66.48M | 50.74M | -36.95M | 48.50M | -40.49M | 10.20M | -13.19M | 40.28M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.72M | -12.94M | 17.49M | 2.09M | 6.92M | 7.07M | 16.31M | -17.46M | 30.52M | -47.32M | 13.99M | -24.07M | 21.68M | -25.61M | 12.06M | 36.82M | -17.58M | 2.68M | 9.66M | 24.12M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.32M | -2.64M | 4.83M | 5.14M | 8.81M | -12.79M | -3.15M | 16.33M | -8.11M | -6.84M | -4.21M | 3.33M | -4.08M | -10.60M | 3.43M | 10.14M | -11.43M | -9.97M | 3.24M | 19.59M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.88M | -6.80M | 0.86M | 16.50M | 17.74M | 61.54M | 11.76M | 13.92M | 14.94M | -17.18M | 6.40M | 13.95M | 15.04M | 13.88M | 10.91M | 16.68M | 16.34M | -8.83M | 26.35M | 16.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 2.12M | 1.70M | 23.23M | 1.63M | 10.30M | 0.12M | 1.24M | 0.50M | 2.79M | 5.64M | 0.35M | 0.43M | 17.15M | 1.57M | 0.10M | 0.69M | 0.72M | 0.82M | 0.87M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.02M | | | 6.31M | -150.52M | | | | | | | | 3.62M | | | 0.66M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.26M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 17.00M | 66.68M | 57.52M | 9.95M | 22.38M | 27.78M | 32.00M | 20.50M | 5.42M | 10.76M | 2.00M | 4.50M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.47M | -253.17M | -13.18M | -64.10M | 28.65M | 44.63M | -101.04M | -5.53M | -1.78M | 4.63M | -10.83M | -19.57M | -14.31M | -9.90M | -25.50M | -37.56M | -41.10M | -36.59M | -42.82M | -50.73M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.36M | -0.37M | 0.00M | 1.43M | -1.46M | -0.09M | 0.02M | 0.03M | | -0.34M | | | | | 8.45M | 3.11M | 0.10M | -11.56M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.57M | 354.31M | -10.35M | -39.01M | -49.39M | -7.83M | -11.78M | -100.94M | -13.05M | -51.34M | -35.06M | -12.09M | -110.35M | -65.05M | -35.42M | -58.66M | -13.34M | -28.51M | -14.66M | -56.97M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | 3.96M | | | 3.65M | | | | 0.55M | | | | 0.82M | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -0.76M | -2.83M | -2.31M | -0.72M | -9.08M | -6.88M | 8.64M | 1.81M | 0.22M | -1.48M | 5.72M | -3.63M | -0.71M | 5.71M | -8.82M | 3.31M | 8.61M | -1.06M | 0.57M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | 146.66M | 10.21M | 37.93M | -69.65M | 115.54M | -144.95M | -20.82M | 3.71M | 15.32M | -5.11M | 149.01M | -119.87M | 49.44M | -50.82M | 71.48M | -41.43M | 50.98M | -33.48M | 57.53M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.10M | 53.07M | 35.70M | 126.85M | -65.94M | 26.28M | -37.01M | 67.21M | -2.34M | 79.00M | 35.85M | 161.00M | -6.61M | 111.21M | -6.53M | 159.84M | -6.65M | 116.30M | -1.29M | 148.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 147.42M | 13.04M | 40.24M | -68.93M | 124.62M | -138.07M | -25.34M | -2.23M | 15.10M | -3.64M | 143.29M | -116.24M | 50.14M | -56.53M | 80.30M | -44.75M | 42.37M | -32.41M | 56.96M |