|
Net Income (Quarter)
|
-0.74M | -29.42M | -26.33M | -1.28M | 5.66M | 9.40M | 88.60M | 0.52M | -0.13M | -0.33M | 0.22M | 3.63M | 1.96M | 78.30M | -20.99M | 5.50M | 5.39M | 3.42M | 4.54M | -3.96M | 8.11M | 4.93M | -2.10M | -0.41M | 1.34M | 1.70M | 0.17M | 0.34M | | | 21.45M | 0.88M | 7.63M | 6.42M | 0.90M | 1.43M | 15.47M | | | 6.92M | 8.71M | 9.57M | 7.64M | 4.19M | 4.78M | -1.31M | | 12.38M | 7.48M | 10.24M | -69.91M | 10.94M | 5.35M | 1.27M | -2.20M | 0.65M | 1.11M | -0.50M | -5.29M | 0.04M | 2.81M | -0.52M | 0.58M |
|
Depreciation and Depletion (Quarter)
|
| 2.20M | 2.70M | 2.43M | 2.40M | 17.00M | 2.86M | 3.11M | 3.80M | 3.90M | 4.02M | 3.98M | 4.07M | 4.24M | 0.23M | 4.64M | 4.64M | 3.37M | 4.34M | 5.55M | 5.20M | 5.20M | 5.43M | 5.70M | 5.80M | 7.30M | 7.37M | 8.05M | 8.00M | 8.70M | -2.12M | 9.10M | 7.90M | 7.90M | 8.37M | 8.00M | 8.20M | 8.40M | 5.09M | 8.30M | 8.60M | 8.40M | 8.83M | 8.56M | 8.90M | 10.40M | 6.60M | 9.32M | 10.40M | 10.80M | 10.57M | 11.01M | 12.10M | 12.00M | 11.14M | 10.70M | 10.30M | 10.20M | 12.69M | 12.30M | 11.10M | 10.90M | 11.06M |
|
Deferred Taxes (Quarter)
|
| -3.05M | -2.03M | -0.99M | -0.93M | -3.76M | -12.17M | -0.05M | -0.44M | -1.83M | 0.26M | -0.86M | -0.72M | -0.55M | -4.55M | -0.59M | -2.34M | -0.53M | -6.66M | -1.09M | -1.65M | -1.60M | 0.02M | -0.07M | -6.05M | 1.65M | -5.39M | -7.63M | -4.31M | -6.00M | -21.94M | -3.64M | 2.59M | 1.03M | -2.23M | -2.03M | 2.00M | -2.17M | 0.15M | -2.69M | -3.24M | 2.58M | 1.66M | 1.67M | 0.23M | 0.68M | -14.36M | -0.35M | -3.04M | 12.61M | -6.20M | -2.94M | -2.35M | -5.70M | -4.01M | -5.57M | 4.91M | -2.57M | -10.88M | -6.87M | 10.50M | -5.11M | -2.49M |
|
Cash from Discontinued Operations (Quarter)
|
| 0.77M | -0.57M | 0.85M | 0.36M | 0.99M | 2.06M | 0.79M | 1.54M | 0.92M | 0.99M | 1.30M | 1.01M | 1.05M | 0.37M | 1.36M | 1.60M | 23.04M | 8.44M | 4.93M | 3.75M | -6.62M | 1.11M | 1.19M | 1.16M | 1.34M | 0.70M | 1.45M | 1.80M | 1.70M | -2.65M | -0.15M | 6.58M | 22.68M | 2.23M | 1.73M | -10.14M | -10.14M | 15.92M | 2.06M | 1.89M | 2.15M | -2.69M | 2.64M | 15.47M | -9.61M | 5.80M | 7.16M | -3.14M | 10.30M | -3.80M | 1.33M | 2.90M | 61.74M | -2.99M | 2.36M | 4.60M | 2.40M | 6.98M | | 8.20M | -8.20M | 16.13M |
|
Gains from Investment Securities (Quarter)
|
| -0.17M | -0.22M | -0.29M | 0.14M | 0.01M | -0.28M | -0.27M | 18.63M | 7.58M | -0.01M | 0.07M | -0.34M | 0.01M | -3.87M | 0.05M | -0.08M | 0.09M | 0.32M | -0.39M | 0.12M | 0.01M | 0.36M | 0.27M | -0.30M | -0.32M | 0.36M | -0.32M | 0.54M | 0.48M | -0.61M | -0.07M | -0.01M | 0.08M | 0.16M | -0.26M | -1.53M | 0.94M | -0.86M | 0.04M | -1.20M | 4.80M | -5.78M | 0.30M | -2.38M | 2.86M | -0.81M | 0.15M | -0.49M | 1.48M | -3.48M | 0.22M | -1.31M | 4.02M | -4.48M | -1.50M | 3.86M | -1.76M | 3.70M | 0.91M | 0.98M | -2.71M | 3.26M |
|
Asset Writedowns and Impairment (Quarter)
|
| 42.44M | -3.60M | 7.70M | | | 20.07M | | | | | | 0.90M | | 12.02M | | | | | 8.91M | 0.26M | | -9.16M | | | | 16.00M | 8.86M | | | | | | | | | | 33.40M | 0.50M | | | | | | | | | 2.88M | | | 25.72M | | | 32.57M | 58.03M | 8.18M | | | 13.64M | 8.18M | 31.52M | | 31.14M |
|
Cash from Operations (Quarter)
|
| 21.26M | 16.01M | 39.76M | 8.73M | 9.31M | 33.58M | -4.81M | -0.17M | 26.35M | 31.19M | 20.13M | 2.27M | 31.64M | -14.85M | -6.04M | 17.36M | 8.83M | 16.10M | -1.65M | 25.23M | 22.88M | 38.08M | 6.03M | 37.16M | 17.41M | 50.78M | -1.41M | 37.28M | 23.37M | -12.58M | 6.79M | 21.95M | 30.04M | 55.68M | -7.36M | 26.15M | 12.79M | 25.69M | 33.99M | 54.34M | 12.66M | 30.20M | 36.39M | 73.04M | 33.11M | -8.50M | -46.93M | 1.28M | -10.45M | 9.45M | 0.97M | 13.23M | -67.15M | 6.62M | -27.73M | -65.86M | -50.75M | -6.74M | -29.35M | -35.16M | 10.67M | 47.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | 7.63M | 7.44M | 7.31M | -1.78M | 7.35M | 7.68M | 4.58M | 9.88M | 7.82M | 9.41M | 7.73M | 7.28M | 8.62M | 8.58M | 15.49M | 26.06M | 23.35M | 23.47M | 17.33M | -4.48M | 12.21M | 15.82M | 14.83M | 16.65M | 13.59M | 13.52M | 13.52M | 12.97M | 13.51M | 14.78M | 15.22M | 14.01M | 18.60M | 18.80M | 19.10M | 73.70M | | 15.68M | 19.17M | | 20.90M | 20.91M | 20.89M | -62.69M | 23.20M | 24.39M | 23.72M | 91.11M | | 23.10M | 23.25M | -69.72M |
|
Amortization of Deferred Charges (Quarter)
|
0.42M | 0.49M | 0.46M | | 0.54M | 0.54M | 0.66M | 0.73M | 0.84M | 0.84M | -0.61M | 0.84M | 0.53M | 0.54M | 0.88M | 0.86M | 0.58M | 0.55M | 0.55M | 0.71M | 0.55M | 0.56M | 0.73M | 0.57M | 0.57M | 0.69M | 1.74M | 1.20M | 1.00M | 1.00M | 1.06M | 1.10M | 0.95M | 0.93M | 0.93M | 1.08M | 0.93M | 0.77M | 0.75M | 0.53M | 0.61M | 0.66M | 0.44M | 0.69M | 0.72M | 0.76M | 0.90M | 0.87M | 0.86M | 1.00M | 1.00M | 1.00M | 1.02M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.12M | 0.97M | 0.83M | 15.43M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 2.20M | 2.70M | 2.43M | 2.40M | 17.00M | 2.86M | 12.99M | 13.93M | 12.26M | 13.34M | 12.46M | 12.33M | 12.37M | 12.43M | 12.85M | 4.64M | 3.37M | 4.34M | 5.55M | 5.20M | 5.20M | 5.43M | 5.70M | 5.80M | 7.30M | 7.37M | 8.05M | 8.00M | 8.70M | -2.12M | 9.10M | 7.90M | 7.90M | 8.37M | 8.00M | 8.20M | 8.40M | 5.09M | 8.30M | 8.60M | 8.40M | 8.83M | 8.56M | 8.90M | 10.40M | 6.60M | 9.32M | 10.40M | 10.80M | 10.57M | 11.01M | 12.10M | 12.00M | 11.14M | 10.70M | 10.30M | 10.20M | 12.69M | 12.30M | 11.10M | 10.90M | 11.06M |
|
Change in Receivables (Quarter)
|
| 26.51M | -22.19M | -5.04M | 3.41M | 24.86M | -15.71M | 1.87M | 19.69M | 1.34M | -20.76M | 18.13M | 8.02M | 2.10M | -13.79M | 15.65M | 8.45M | -12.76M | -0.67M | -10.16M | 1.60M | 3.82M | -8.51M | -4.04M | -4.71M | 17.54M | 6.80M | -5.71M | 3.51M | 3.22M | 14.39M | 3.31M | -3.56M | 28.43M | -32.66M | 0.80M | -17.29M | 35.68M | -32.55M | -6.70M | -2.08M | 45.84M | -13.54M | 9.15M | -16.18M | 27.59M | -0.63M | -12.54M | 6.20M | 18.96M | -28.87M | -15.12M | -4.04M | 28.61M | -18.37M | -9.02M | 13.10M | 31.71M | -20.85M | -7.94M | 20.92M | 8.61M | -17.73M |
|
Change in Inventory (Quarter)
|
| -0.32M | -5.95M | 0.65M | 10.63M | -11.14M | -5.20M | 5.11M | 21.32M | -3.86M | -8.86M | 2.01M | 13.83M | 0.88M | 3.04M | 7.06M | -2.01M | -15.35M | -4.57M | 1.77M | 3.25M | 3.71M | -6.92M | 1.47M | -0.46M | -1.45M | -2.45M | 8.08M | 4.00M | 12.15M | 2.58M | 5.46M | 3.85M | 17.20M | -8.09M | 6.62M | 13.15M | 5.08M | -14.16M | -11.77M | 0.54M | 29.19M | 12.72M | 17.53M | 1.68M | 29.33M | 46.02M | 46.27M | 57.66M | 14.46M | 7.71M | 20.70M | 9.72M | -18.99M | -48.52M | -6.09M | 25.32M | 21.23M | 0.45M | 27.84M | 6.72M | -3.70M | -33.45M |
|
Change in Accured Expenses (Quarter)
|
| 23.90M | -35.26M | 23.39M | 2.58M | 2.48M | -1.96M | 1.39M | 21.12M | -1.85M | -16.32M | 17.99M | 7.00M | 1.05M | -11.99M | -0.02M | -3.05M | -4.31M | -1.57M | -21.29M | 12.53M | -2.53M | 3.18M | -16.00M | 13.60M | 3.70M | 23.85M | -20.91M | 18.48M | 7.82M | 2.48M | 2.88M | 5.25M | 27.68M | -25.98M | -10.14M | 2.17M | 35.26M | -39.77M | -10.43M | 28.28M | 47.10M | -6.42M | 5.08M | 9.65M | 46.59M | -8.35M | -11.71M | 31.94M | 24.19M | -12.99M | -5.11M | -8.10M | 23.92M | -49.80M | -0.45M | 12.46M | 28.85M | 4.22M | 1.56M | -9.18M | 42.58M | -34.32M |
|
Other Working Capital Changes (Quarter)
|
| -0.02M | 0.02M | 3.30M | 0.00M | -2.50M | -8.67M | 0.63M | 24.88M | 24.88M | -0.09M | 0.19M | 3.48M | -3.00M | -0.01M | 3.27M | 0.12M | 2.53M | -6.11M | -0.42M | 0.79M | -1.32M | 0.15M | 0.30M | -0.41M | -1.97M | -2.77M | 0.97M | 2.78M | 0.75M | -1.56M | 4.64M | -0.87M | 1.02M | -1.19M | 1.37M | 4.90M | 5.55M | -4.27M | 1.00M | -2.99M | 2.27M | 2.06M | 3.96M | 0.92M | 2.08M | -0.29M | 2.59M | 11.82M | 2.60M | -4.24M | -2.02M | 5.01M | 0.70M | -1.75M | -2.55M | 2.10M | -3.28M | 0.59M | -5.77M | 1.37M | -0.56M | 58.41M |
|
Capital Expenditures (Quarter)
|
| 2.48M | 3.96M | 4.57M | 6.80M | 3.73M | 6.77M | 3.40M | 3.54M | 2.77M | 8.83M | 3.33M | 5.68M | 5.67M | 1.65M | 3.63M | 3.97M | -0.62M | 3.04M | 3.66M | 3.42M | 4.29M | 4.29M | 4.20M | 6.30M | 5.04M | 8.44M | 8.69M | 10.87M | 11.39M | 7.48M | 12.13M | 13.05M | 9.51M | 6.31M | 5.43M | 8.93M | 7.60M | 4.96M | 6.60M | 5.57M | 7.02M | 10.22M | 7.30M | 8.79M | 11.90M | 5.12M | 9.73M | 12.43M | 14.37M | 23.65M | 14.87M | 13.46M | 9.83M | 16.86M | 7.72M | 10.99M | 15.13M | 22.86M | 13.10M | 10.88M | 10.19M | 10.14M |
|
Acquisitions (Quarter)
|
| 89.97M | 0.04M | | | | 19.42M | 123.58M | 1.81M | 0.04M | 0.98M | | | | 1.12M | 42.30M | 0.72M | 249.21M | 182.43M | | -0.52M | 99.33M | 31.48M | 35.55M | 97.88M | 395.21M | 7.53M | 6.72M | 152.26M | 5.76M | -6.04M | 402.77M | -11.53M | 103.89M | | 0.88M | -0.88M | | | | 200.72M | -0.45M | 454.27M | 34.26M | -0.09M | 267.95M | 54.74M | 3.94M | | | | | | | | 379.52M | | 0.53M | 137.81M | -0.49M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | 8.59M | 0.09M | | | -5.33M | | | | -5.74M | -1.13M | 1.13M | 244.27M | 141.24M | 47.70M | 1.00M | 63.00M | 1.00M | 0.34M | | 135.81M | 1.00M | | -37.28M | -63.43M | 0.09M | 124.20M | 279.22M | 279.22M | 378.50M | | | -0.94M | 1.04M | | | 101.01M | -128.46M | 5.99M | 0.91M | -10.42M | 12.91M | 66.78M | 38.35M | -66.47M | 88.31M | -0.08M | 64.91M | 0.39M | 16.47M | | 2.85M | -2.85M | 3.65M |
|
Cash from Investing Activities (Quarter)
|
| -92.48M | -4.01M | -4.50M | -6.71M | -262.30M | 186.90M | -123.13M | 49.83M | -4.49M | -6.64M | -3.23M | -1.13M | 76.48M | -1.75M | -46.42M | -5.17M | -183.14M | -190.03M | -5.16M | -4.09M | 142.09M | 101.04M | 5.85M | -105.44M | -326.89M | 63.45M | 120.02M | -164.40M | -18.57M | -1.75M | -415.54M | -1.90M | -113.85M | -72.80M | 120.49M | 318.29M | 42.15M | -9.05M | -6.65M | -206.34M | -22.57M | -463.85M | -42.27M | -8.61M | -151.56M | -115.07M | -8.29M | -13.95M | -573.20M | -31.29M | 154.72M | -78.67M | 28.23M | 339.26M | -382.40M | 46.33M | -15.37M | -71.01M | -12.92M | -9.27M | -10.90M | -9.53M |
|
Other financing activities (Quarter)
|
| 0.10M | 2.41M | -0.28M | 0.88M | 1.42M | -2.40M | 0.64M | 11.20M | -8.68M | 8.91M | -0.02M | 1.86M | 0.85M | -2.84M | | 1.75M | -0.09M | -3.66M | | 0.29M | | -0.29M | 3.75M | | 2.24M | 6.00M | 1.20M | 0.23M | -2.75M | 6.00M | -0.47M | -0.21M | 7.68M | -6.60M | | | | -3.55M | 0.59M | 2.59M | 0.03M | | 0.07M | 0.32M | 17.00M | -17.85M | -0.01M | 0.45M | 0.64M | 0.23M | -0.01M | -0.01M | -0.01M | 0.02M | | | | -0.00M | 0.01M | 0.01M | 0.01M | -0.19M |
|
Cash from Financing Activities (Quarter)
|
| 80.58M | -22.94M | -31.67M | -9.89M | 254.31M | -98.67M | 17.91M | -55.40M | -18.28M | -26.46M | -18.14M | 0.01M | 24.63M | -50.63M | 25.84M | 16.39M | 60.10M | 163.16M | -1.31M | -20.35M | -203.79M | -28.91M | -22.14M | 15.31M | 307.24M | -91.68M | -42.90M | 51.43M | -0.67M | -10.45M | 413.42M | 1.94M | 115.93M | -31.18M | -172.45M | -120.30M | -264.37M | -222.40M | 164.38M | 66.21M | -30.20M | 321.33M | -1.49M | -15.83M | 72.19M | 218.33M | -8.21M | 22.12M | 544.39M | 16.93M | -163.88M | 37.29M | 12.59M | -84.73M | 23.07M | 18.54M | 66.64M | 75.81M | 128.24M | -29.86M | -12.32M | -30.97M |
|
Dividends Paid - Common (Quarter)
|
| 14.24M | 14.24M | 15.89M | 16.82M | 16.82M | 17.39M | 17.39M | -1.10M | 35.88M | -22.13M | 17.39M | -14.30M | | 66.46M | 17.39M | 17.39M | 17.39M | -52.16M | | | | | 5.30M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | 21.56M | -43.13M | 12.06M | 23.36M | -23.36M | 1.27M | 149.67M | 17.35M | 17.51M | 17.93M | -41.50M | 18.05M | 17.99M | 17.97M | 11.70M | 18.82M | 18.85M | 18.91M | 11.70M | 18.81M | 18.81M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | 0.02M | -0.61M | 0.39M | 0.16M | -0.49M | 0.20M | 0.56M | 0.19M | 0.01M | 0.14M | -0.70M | -0.40M | -0.07M | 0.39M | -2.91M | 0.69M | -3.03M | -0.79M | 0.63M | 0.02M | -0.20M | -0.30M | -1.93M | 0.64M | 2.01M | -0.39M | -0.70M | 2.04M | -1.05M | -0.32M | -0.74M | 0.92M | -1.03M | 0.01M | 0.76M | 1.17M | -0.18M | 0.19M | -0.10M | 0.32M | -0.26M | -0.87M | -1.60M | 1.40M | 0.56M | 0.07M | -0.48M | 0.64M | -0.99M | -0.03M | 1.47M | -1.73M | 0.61M | 1.81M | -0.07M | 0.37M |
|
Change in Cash (Quarter)
|
| 9.36M | -10.93M | 3.58M | -7.88M | 1.32M | 121.81M | -110.01M | -6.35M | 3.97M | -1.75M | -1.74M | 1.35M | 133.31M | -37.93M | -26.61M | 28.73M | -92.08M | 0.43M | -3.25M | 4.93M | 63.35M | -2.86M | -13.30M | -51.41M | 5.23M | 13.38M | 75.51M | -75.99M | 2.20M | -1.60M | 6.44M | -8.87M | -1.30M | 17.17M | -13.49M | 446.03M | -200.03M | -185.52M | 190.70M | -85.78M | -28.41M | -106.08M | -7.55M | 46.98M | -39.93M | 90.49M | -56.53M | 1.42M | -44.37M | 0.02M | -7.62M | 13.70M | -2.62M | 385.74M | -385.76M | 3.65M | 3.58M | -12.22M | 86.58M | -72.48M | -12.62M | 6.88M |
|
Free Cash Flow (Quarter)
|
| 18.77M | 12.05M | 35.19M | 1.92M | 5.58M | 26.81M | -8.21M | -3.70M | 23.58M | 22.36M | 16.80M | -3.41M | 25.98M | -16.50M | -9.67M | 13.39M | 9.45M | 13.06M | -5.30M | 21.81M | 18.59M | 33.78M | 1.83M | 30.87M | 12.37M | 42.34M | -10.11M | 26.41M | 11.97M | -20.06M | -5.34M | 8.90M | 20.52M | 49.37M | -12.79M | 17.22M | 5.19M | 20.73M | 27.38M | 48.78M | 5.64M | 19.98M | 29.09M | 64.25M | 21.21M | -13.61M | -56.66M | -11.15M | -24.82M | -14.20M | -13.90M | -0.23M | -76.98M | -10.24M | -35.45M | -76.85M | -65.88M | -29.60M | -42.45M | -46.04M | 0.48M | 36.87M |
|
Net Cash Flow (Quarter)
|
| 9.36M | -10.93M | 3.58M | -7.88M | 1.32M | 121.81M | -110.03M | -5.73M | 3.58M | -1.91M | -1.25M | 1.15M | 132.75M | -67.23M | -26.62M | 28.59M | -114.21M | -10.78M | -8.12M | 0.80M | -38.82M | 110.21M | -10.27M | -52.96M | -2.24M | 22.55M | 75.70M | -75.69M | 4.13M | -24.78M | 4.67M | 21.99M | 32.12M | -48.30M | -59.32M | 224.14M | -209.43M | -205.77M | 191.72M | -85.79M | -40.11M | -112.32M | -7.37M | 48.61M | -46.25M | 94.77M | -63.43M | 9.46M | -39.25M | -4.90M | -8.18M | -28.15M | -26.33M | 261.14M | -387.06M | -1.00M | 0.52M | -1.94M | 85.97M | -74.29M | -12.55M | 6.51M |