|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -29.80M | -1.50M | -40.10M | -183.20M | -197.40M | -49.90M | -157.30M | -111.40M | -676.70M | -9.30M | -11.10M | 13.30M | -20.20M | 1.00M | -5.20M | 12.40M | 42.80M | 50.90M | 6.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 6.80M | | | 5.40M | | 5.20M | 7.50M | 9.00M | | 9.20M | 8.60M | 7.00M | 6.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 4.50M | 4.70M | 1.10M | 1.70M | 5.20M | 2.70M | 3.80M | 1.30M | | | 1.90M | 2.60M | | 2.30M | 3.00M | 3.30M | 3.00M | 2.80M | 3.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | 5.70M | 17.70M | -9.00M | | -130.40M | 17.60M | 19.90M | -2.90M | | 50.30M | 2.20M | -10.10M | | 36.10M | 2.00M | 6.80M | 22.70M | 16.60M | -1.30M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.40M | -1.90M | | | -0.10M | -2.60M | 35.80M | -0.80M | | 7.10M | 1.10M | -2.30M | | -41.40M | 6.70M | -6.80M | -0.30M | -0.30M | 6.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 1.00M | 55.20M | 5.40M | 4.10M | 47.10M | 0.90M | 1.80M | 1.10M | | | 1.60M | 0.30M | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.60M | 0.50M | -12.30M | -3.00M | -11.50M | 51.60M | -18.90M | -11.80M | -23.40M | | -1.80M | 19.30M | -12.90M | | 1.40M | 4.20M | -0.50M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.20M | -78.50M | -147.90M | 414.90M | -226.20M | -80.40M | -176.20M | 94.90M | -95.90M | | -4.60M | -23.50M | -8.00M | | 196.20M | 15.70M | 30.10M | 37.40M | 217.50M | 31.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.90M | 19.90M | 19.50M | 18.90M | 18.50M | 17.60M | 16.60M | 16.80M | 17.70M | -18.00M | | 24.20M | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 4.40M | 4.30M | 4.30M | 4.30M | 4.00M | 3.70M | 57.60M | 13.60M | | 0.90M | 0.40M | 0.40M | | 0.60M | 1.50M | 1.60M | 1.60M | 1.70M | 1.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.80M | 18.70M | 16.70M | 15.70M | 14.50M | 14.60M | 13.20M | 14.10M | 11.70M | | 7.30M | 9.10M | 54.40M | 7.50M | 38.20M | 12.40M | 52.70M | 31.70M | 30.70M | 31.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.00M | 48.60M | -67.30M | -35.20M | 39.50M | -1.80M | 46.90M | 4.40M | | 104.60M | -49.10M | -2.50M | | -44.10M | -0.40M | -33.00M | -20.60M | 28.10M | -3.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.20M | 35.80M | 54.30M | -65.50M | 83.00M | 53.00M | 50.50M | -112.00M | 39.60M | | -54.00M | 56.10M | 10.20M | | -77.60M | 4.80M | -9.80M | 18.20M | -78.30M | 38.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.10M | 6.30M | 25.20M | 145.80M | -77.70M | 123.70M | -64.90M | -47.60M | 15.40M | | 90.40M | 16.10M | -40.90M | | 8.90M | -23.50M | -43.20M | 29.70M | -31.30M | 59.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.90M | 7.40M | 13.00M | -20.90M | -21.30M | 20.90M | 15.20M | -87.30M | 11.30M | | 11.50M | -11.50M | 11.70M | | 16.90M | -26.00M | 5.50M | 3.20M | 26.70M | -28.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 25.70M | -8.70M | -20.20M | -38.10M | 83.20M | -10.40M | -36.70M | 2.80M | | -27.70M | 11.90M | 2.30M | | -31.80M | 8.10M | 9.00M | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.40M | -24.20M | -46.60M | 145.40M | 54.20M | -30.20M | -37.40M | 17.30M | 3.00M | | -58.20M | 22.90M | -29.40M | | -6.60M | 55.20M | -52.50M | -48.40M | 33.10M | 61.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 5.30M | 10.40M | 9.50M | 7.60M | 9.80M | 6.60M | 4.70M | 5.40M | | 3.70M | 6.20M | 6.40M | | 4.80M | 1.70M | 9.40M | 6.20M | 7.00M | 5.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 2.50M | | -0.90M | | 0.90M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | -11.60M | 4.70M | 5.80M | 4.70M | 3.50M | 2.70M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.20M | 68.10M | 45.30M | 65.10M | 126.80M | 108.20M | 133.60M | 45.50M | 71.90M | | 54.20M | 75.50M | 83.20M | | 74.70M | 80.50M | 64.00M | 78.60M | 82.90M | 29.10M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 13.90M | -21.70M | -44.60M | -5.80M | -1.10M | 6.10M | -23.00M | -1.70M | | -10.30M | -18.00M | 2.20M | | -17.30M | | -32.80M | -26.20M | -38.60M | 20.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | | | -12.70M | | | | 15.70M | | | | 4.60M | -7.20M | | 1.80M | -1.20M | -1.20M | -1.30M | 3.70M | -1.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.90M | 54.40M | 160.30M | -193.40M | 65.60M | 114.70M | 53.20M | 116.30M | 21.10M | | 2.80M | -158.00M | -11.90M | | -192.00M | -12.80M | -31.30M | -44.10M | -55.70M | -62.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 2.00M | | 2.90M | 2.40M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | 1.20M | -3.70M | -1.40M | 1.50M | -7.00M | -7.00M | 4.30M | 1.90M | | -4.90M | -4.70M | -10.30M | | -10.00M | 6.00M | 9.00M | 0.30M | 1.50M | -3.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.70M | -9.00M | -13.00M | 175.50M | -164.90M | 26.20M | -123.90M | 192.50M | -74.60M | | -17.00M | -204.20M | -28.00M | | -23.10M | 8.90M | -25.00M | -32.60M | 124.70M | -13.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.10M | -83.80M | -158.30M | 405.40M | -233.80M | -90.20M | -182.80M | 90.20M | -101.30M | | -8.30M | -29.70M | -14.40M | | 191.40M | 14.00M | 20.70M | 31.20M | 210.50M | 26.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.90M | -10.20M | -9.30M | 176.90M | -166.40M | 33.20M | -116.90M | 188.20M | -76.50M | | -12.10M | -199.50M | -17.70M | | -13.10M | 2.90M | -34.00M | -32.90M | 123.20M | -10.30M |