|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.97M | 11.48M | 2.22M | 4.00M | 3.62M | 3.93M | 2.46M | 2.82M | 2.79M | 116.47M | | -4.88M | -1.14M | -0.37M | -61.19M | | | | -40.20M | -2.08M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.99M | 7.05M | 7.71M | 8.11M | -22.78M | 6.67M | 7.44M | 2.63M | 31.63M | 13.68M | 3.52M | 9.03M | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.04M | 3.25M | 0.38M | 0.32M | 1.92M | 4.29M | | 0.02M | 7.18M | 1.33M | 3.86M | -3.62M | 8.62M | 2.96M | -1.96M | 0.05M | 12.38M | 3.54M | 0.49M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | 2.81M | 1.64M | 0.32M | | 5.72M | 1.86M | 0.33M | 0.02M | -11.09M | 2.94M | -166.55M | -33.55M | 63.65M | -2.79M | -1.93M | 4.20M | -10.43M | -2.17M | -0.60M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55M | | | | 8.93M | 5.15M | 6.96M | 5.20M | -35.13M | | -4.88M | -1.14M | -0.37M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.09M | 37.86M | 62.49M | 50.33M | 83.99M | 53.35M | 60.84M | 56.62M | 24.67M | 57.09M | -51.72M | -45.20M | 51.15M | -23.25M | 27.61M | -13.22M | 52.71M | -22.73M | 45.74M | -4.88M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.75M | -79.07M | | | | | | 244.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.42M | 6.90M | 11.13M | 11.60M | 12.27M | 7.56M | 12.37M | 13.24M | 14.21M | 17.58M | 31.79M | 48.64M | 25.89M | 37.66M | 37.36M | 36.81M | 37.75M | 40.72M | 38.52M | 38.26M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.93M | -6.63M | 30.28M | 6.47M | 6.42M | -40.58M | -16.40M | -22.29M | 17.72M | -9.59M | 20.50M | 21.77M | -8.21M | -43.60M | 21.14M | -4.20M | -1.05M | 2.11M | -11.86M | 47.88M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.47M | -1.32M | 15.97M | -10.31M | 16.11M | -9.01M | -17.51M | -0.04M | 23.99M | -43.10M | 17.80M | 10.56M | 29.66M | -42.11M | 67.65M | -57.99M | 38.78M | -94.70M | 30.62M | -13.36M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45M | 15.10M | -13.82M | 9.90M | -2.83M | 20.02M | -10.91M | 0.30M | 7.00M | -27.07M | 7.10M | 49.53M | -38.42M | -3.13M | -0.77M | -8.95M | 5.34M | 28.80M | 3.10M | -4.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.77M | 15.36M | 9.91M | 8.77M | 6.73M | 13.85M | 6.52M | 10.79M | 5.84M | 8.64M | 4.97M | 14.43M | 10.41M | 7.25M | 11.91M | 4.74M | 4.12M | 8.35M | 6.95M | 3.21M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 0.30M | 0.51M | 0.26M | 0.66M | 0.95M | 1.81M | 1.36M | 0.10M | 0.47M | 0.85M | 0.56M | 1.09M | 2.64M | 0.69M | 0.80M | 0.29M | 0.41M | 1.43M | 1.12M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 36.81M | | 40.43M | | 25.67M | 56.57M | 0.14M | | | 1,565.24M | | | 10.98M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | | | | -1.48M | -0.27M | -0.47M | -0.60M | 259.86M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.93M | -51.87M | -9.40M | -48.94M | -6.07M | -38.58M | -61.27M | -9.10M | -5.14M | -8.18M | -1569.45M | -13.95M | -9.47M | -15.71M | -11.24M | -3.88M | -3.85M | -7.94M | -5.52M | 6.65M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.82M | 0.21M | | | | -4.88M | -6.49M | -4.60M | -224.73M | | 0.37M | -0.01M | -0.35M | | | | -0.43M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.08M | -0.60M | -28.77M | -15.64M | -78.46M | -15.79M | -13.36M | -61.27M | -18.96M | 1,884.32M | -158.73M | -4.23M | -6.44M | 5.56M | -5.33M | -4.62M | -3.66M | -3.93M | -4.91M | -3.54M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | | 0.41M | | | | 0.38M | | | -0.01M | 0.40M | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.71M | 5.71M | 6.50M | 6.49M | 6.47M | 6.40M | 6.34M | 6.25M | 6.20M | 6.20M | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.65M | -0.61M | 0.88M | 0.36M | 0.35M | -0.15M | 0.23M | -0.28M | 0.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | -14.61M | 24.31M | -14.24M | -0.54M | -1.02M | -13.79M | -13.75M | 0.56M | 1,933.23M | -1779.80M | -67.61M | 33.50M | -32.89M | 11.41M | -21.37M | 45.05M | -34.36M | 35.03M | -1.57M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.32M | 22.50M | 52.58M | 41.57M | 77.27M | 39.49M | 54.32M | 45.83M | 18.82M | 48.45M | -56.69M | -59.63M | 40.74M | -30.50M | 15.71M | -17.96M | 48.60M | -31.08M | 38.79M | -8.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | -14.61M | 24.31M | -14.24M | -0.54M | -1.02M | -13.79M | -13.75M | 0.56M | 1,933.23M | -1779.90M | -63.39M | 35.24M | -33.39M | 11.05M | -21.72M | 45.20M | -34.59M | 35.31M | -1.77M |