|
Net Income (Quarter)
|
9.28M | -32.71M | 2.76M | 13.97M | 25.16M | -81.12M | 23.67M | 15.63M | 4.26M | -183.63M | -13.36M | 20.47M | 38.85M | -411.61M | 32.76M | 56.29M | 41.42M | -499.00M |
|
Depreciation and Depletion (Quarter)
|
| -1.30M | | | | -3.13M | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| -0.22M | 3.20M | -2.09M | 2.37M | 12.00M | 1.48M | 3.72M | -0.60M | -1.00M | 4.45M | 1.46M | 3.67M | | -2.09M | 2.17M | 7.99M | |
|
Deferred Taxes (Quarter)
|
| | 0.20M | -1.51M | -2.51M | 8.20M | -6.66M | 2.23M | -9.70M | 5.98M | -14.10M | 3.66M | -2.20M | | -2.09M | | 3.63M | |
|
Cash from Discontinued Operations (Quarter)
|
0.01M | 123.80M | -17.93M | 16.55M | 28.92M | -16.30M | -1.48M | -0.74M | 38.04M | 116.06M | 74.95M | 8.77M | 71.84M | 80.89M | 66.90M | -2.89M | 53.77M | 179.00M |
|
Gains from Investment Securities (Quarter)
|
| -0.10M | | | | -0.11M | -0.00M | | | | 3.71M | 2.19M | 1.47M | | 1.39M | | 11.63M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | 0.53M | | | | | | | 1.45M | |
|
Non-cash Items (Quarter)
|
| 34.95M | 20.17M | 23.95M | 27.87M | -0.98M | 36.98M | 39.46M | 32.82M | 126.00M | 13.36M | 46.06M | 46.18M | 74.00M | 43.21M | 64.23M | 83.56M | 60.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | 113.00M | | | | 179.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | 36.80M | | | | | 87.00M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 23.17M | 17.28M | 17.30M | 16.63M | 63.00M | 34.77M | 34.99M | 39.53M | 70.00M | 32.65M | 35.09M | 35.19M | | 27.18M | 30.31M | 29.07M | |
|
Change in Taxes (Quarter)
|
| 172.76M | 105.17M | 115.36M | 152.42M | 253.78M | 143.50M | 98.27M | 90.26M | | 81.63M | 92.12M | 69.64M | | 52.27M | 51.24M | 46.50M | |
|
Other Working Capital Changes (Quarter)
|
| 88.80M | -38.10M | -7.40M | 1.05M | -15.00M | -38.46M | -40.20M | 5.22M | 144.00M | 61.60M | -37.29M | 25.66M | 27.92M | 23.70M | -67.12M | -29.79M | 119.00M |
|
Capital Expenditures (Quarter)
|
| -5.40M | | | | -19.70M | | | | -2.94M | | | | -7.87M | | | | -14.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
877.03 | 0.17M | -0.71M | 1.64M | 1.47M | -3.31M | -1.48M | -3.72M | 2.24M | -7.70M | -2.23M | -2.92M | 0.73M | | | | | |
|
Change in Intangibles (Quarter)
|
| -20.51M | | | | -12.34M | -1.48M | -1.49M | | | | -0.73M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | 133.22M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| -35.52M | -13.33M | 0.12M | 4.44M | 54.18M | -24.41M | -25.31M | -18.65M | 67.58M | -5.19M | -12.43M | -11.00M | | -18.12M | -7.22M | -21.80M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | -5.80M | 32.16M | | | | 7.16M | | | | 12.00M |
|
Cash from Investing Activities (Quarter)
|
0.01M | -38.79M | 13.33M | | | | 24.41M | 25.31M | -18.65M | -184.37M | -5.19M | 12.43M | -11.00M | | 18.12M | -7.22M | 21.80M | |
|
Other financing activities (Quarter)
|
| | 0.01M | -7.81M | | 0.25M | 31.81M | -19.36M | 0.75M | | -57.88M | 0.73M | -83.57M | | -59.93M | 0.72M | 0.73M | |
|
Cash from Financing Activities (Quarter)
|
0.01M | -19.04M | 1.09M | 7.81M | -0.23M | 20.73M | 31.81M | -19.36M | 26.11M | -133.69M | -57.88M | 16.82M | 83.57M | | -59.93M | 7.22M | 36.33M | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | -10.10M | -5.81M | |
|
Dividends Paid - Common (Quarter)
|
| -1.79M | -1.77M | -1.76M | -1.72M | -2.00M | -1.48M | -2.23M | -1.49M | -3.00M | -1.48M | -2.19M | -1.47M | 1.43M | -4.18M | -2.89M | -2.18M | 4.00M |
|
Exchange Rate Effect (Quarter)
|
419.45 | 1.29M | 1.05M | 2.02M | 6.52M | -3.60M | -0.74M | -0.74M | 1.49M | -27.63M | -0.74M | -1.46M | 69.64M | | 0.70M | 51.24M | 0.73M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | 141.00M |
|
Beginning Cash Balance (Quarter)
|
| 102.27M | 136.39M | 104.49M | 112.77M | 198.79M | 138.32M | 144.42M | 98.46M | | 70.50M | 80.43M | 92.36M | | 64.12M | 54.13M | 51.59M | |
|
Free Cash Flow (Quarter)
|
| 5.40M | | | | 19.70M | | | | 2.94M | | | | 7.87M | | | | 193.00M |
|
Net Cash Flow (Quarter)
|
0.01M | -57.83M | 14.42M | 7.81M | -0.23M | 20.73M | 56.22M | 5.96M | 7.46M | -318.05M | -63.08M | 29.25M | 72.57M | | -41.81M | | 58.13M | 179.00M |