|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | -1.31M | | 12.38M | 6.41M | 10.24M | -3.13M | 97.99M | 5.44M | 10.23M | -2.20M | 0.65M | 1.11M | -0.50M | -5.29M | 0.04M | 2.81M | -0.52M | 0.58M | 0.16M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 10.40M | 6.60M | 9.32M | 10.40M | 10.80M | 10.55M | 11.01M | 12.10M | 12.00M | 11.18M | 10.70M | 10.30M | 10.20M | 12.64M | 12.30M | 11.10M | 10.90M | 11.11M | 11.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -3.54M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.92M | 3.14M | 5.80M | 1.99M | 21.19M | -8.86M | -5.82M | 1.33M | 54.46M | -49.13M | 2.79M | 4.07M | 2.89M | 5.33M | -7.29M | 4.01M | -4.01M | | | 2.56M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.38M | 1.53M | 0.52M | -0.19M | -0.16M | -0.53M | 1.97M | 0.22M | 0.42M | 2.29M | -4.48M | -0.48M | 2.83M | 0.41M | -4.52M | 0.91M | 0.64M | 0.18M | 0.72M | -0.65M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | | | 25.72M | | | 32.57M | 58.03M | -0.78M | | | 13.64M | -0.03M | 31.52M | | 31.14M | 20.50M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.94M | 51.22M | -47.53M | -46.93M | 1.28M | -24.77M | 23.77M | -18.05M | -23.53M | 54.60M | -59.35M | -25.37M | -61.26M | -48.35M | -16.11M | -29.35M | -35.16M | 10.67M | 47.00M | 23.91M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.84M | 19.10M | 17.20M | 15.95M | 15.68M | 19.17M | | 20.90M | 20.91M | 20.89M | 20.91M | 23.20M | 24.40M | 23.70M | 23.50M | 23.35M | 23.10M | 23.30M | 93.20M | 22.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.76M | 0.81M | 0.87M | 0.86M | 1.00M | 1.00M | 1.00M | 1.02M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | -3.01M | 1.12M | 0.97M | 0.83M | 1.13M | 2.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 10.40M | 6.60M | 9.32M | 10.40M | 10.80M | 10.55M | 11.01M | 12.10M | 12.00M | 11.18M | 10.70M | 10.30M | 10.20M | 12.64M | 12.30M | 11.10M | 10.90M | 11.11M | 11.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 2.91M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -7.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -9.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -13.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.11M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 267.95M | 54.74M | 3.94M | | | | | | | | 379.52M | | 0.53M | -380.05M | -0.49M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.82M | 102.84M | 0.03M | 5.99M | 0.91M | -0.01M | 2.50M | 103.04M | -61.27M | 63.35M | 395.18M | 3.35M | -3.65M | -0.51M | 75.53M | 0.04M | 2.81M | -0.52M | -2.33M | 0.16M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.61M | -151.56M | -115.07M | -7.82M | -14.41M | -576.71M | -21.97M | 87.95M | -11.89M | 28.23M | 339.26M | -382.40M | 46.33M | -16.18M | -70.20M | -12.92M | -9.27M | -10.90M | -9.53M | 6.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.48M | | 4.32M | 0.39M | -0.40M | 0.03M | 5.26M | -0.01M | 0.06M | 0.29M | -0.37M | | | 0.06M | -0.06M | 1.36M | -0.12M | -1.21M | -0.19M | -0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -32.81M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.73M | -45.45M | | 17.35M | 17.51M | 17.93M | 18.05M | 18.05M | 17.99M | 17.97M | 11.70M | 18.82M | 18.85M | 18.91M | 11.70M | 18.81M | 18.81M | | -37.62M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.16M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -2.83M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.14M | 39.32M | -52.65M | -56.66M | -11.15M | -39.13M | 0.12M | -32.93M | -36.98M | 44.77M | -76.21M | -33.09M | -72.25M | -63.48M | -38.96M | -42.45M | -46.04M | 0.48M | 36.87M | 18.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.50M | -28.14M | 55.73M | -62.97M | 8.99M | -57.09M | 18.74M | -93.98M | 1.87M | 95.43M | 195.18M | -384.69M | 3.60M | 2.11M | -10.49M | 85.97M | -74.29M | -12.55M | 6.51M | -2.67M |