|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.60M | 0.90M | 2.50M | -6.00M | 2.00M | -2.20M | -0.20M | -0.40M | -0.70M | -2.00M | | | 0.40M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 18.40M | 19.70M | 19.90M | 19.70M | 22.40M | 21.80M | 23.10M | 24.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.30M | 3.10M | 3.30M | 2.30M | 2.30M | 2.70M | 4.00M | 2.60M | 2.60M | 3.40M | 6.00M | 4.10M | 4.20M | 4.60M | 6.20M | 4.30M | 4.90M | 1.80M | 5.40M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.70M | -5.20M | 6.70M | 1.60M | -5.50M | | -0.10M | -0.10M | | -2.00M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.70M | 7.40M | -2.00M | 0.90M | -2.30M | 9.10M | 0.60M | 0.40M | 3.90M | -12.10M | -0.30M | -4.30M | 4.20M | -8.10M | 0.60M | -1.80M | -4.00M | -7.90M | 0.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.60M | -13.30M | 20.30M | -22.20M | 34.70M | 37.80M | 30.50M | 38.60M | 96.80M | -98.50M | 130.30M | -89.60M | 116.10M | 200.70M | 281.50M | -60.00M | 147.90M | 118.00M | 88.80M | -248.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.20M | -3.50M | 0.70M | 0.70M | 0.70M | 29.50M | 26.10M | 4.40M | 4.80M | 14.10M | 4.70M | 4.70M | 4.80M | -14.20M | 4.80M | 4.90M | 4.70M | -14.40M | 4.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.80M | 20.50M | 20.80M | 20.50M | 21.70M | 20.20M | 19.50M | 33.30M | 62.90M | 67.00M | 67.90M | 65.90M | 66.00M | 68.10M | 69.90M | 66.20M | 71.10M | 71.40M | 72.60M | 71.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 12.50M | -0.70M | 17.20M | 28.40M | 0.60M | -0.90M | 6.60M | 53.60M | 1.70M | 14.60M | 51.00M | -51.20M | 45.20M | -30.50M | -23.30M | 14.10M | -41.10M | 52.70M | -25.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.80M | 30.40M | -17.40M | 35.00M | 20.60M | 2.80M | -9.70M | -10.40M | 15.40M | -7.60M | -18.20M | 4.10M | -9.10M | -19.40M | -30.50M | 8.90M | -16.30M | 16.20M | 62.10M | 16.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.50M | 5.50M | -11.50M | -3.50M | 30.80M | -10.60M | 72.10M | 31.90M | 97.20M | -42.90M | 151.00M | -17.20M | 59.60M | 67.20M | 80.50M | -62.90M | 49.20M | -23.00M | 91.00M | -203.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.60M | 6.40M | 48.50M | -5.50M | -26.60M | -20.80M | 16.60M | -1.70M | -8.40M | -15.40M | 7.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.20M | 9.80M | 16.20M | 12.60M | 17.20M | 18.40M | 26.00M | 31.40M | 20.90M | 63.10M | 20.20M | 46.10M | 28.10M | 26.10M | 20.50M | 20.10M | 23.90M | 23.30M | 22.60M | 24.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 5.00M | 0.90M | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.10M | 36.00M | 0.80M | 24.50M | 0.50M | | 4,339.80M | | -17.50M | | | | | | | | | | 29.10M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.00M | 182.90M | | | -3.60M | 3.60M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.00M | -174.10M | -52.80M | -17.50M | -38.20M | -14.60M | -31.30M | -4373.80M | -21.90M | 243.40M | 164.80M | -51.80M | -43.80M | -26.00M | -17.20M | -21.10M | -23.90M | -25.80M | -22.80M | -57.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | -2.10M | 121.50M | | | 2.70M | -1.20M | -3.70M | 15.00M | -15.60M | -3.20M | 1.90M | -1.10M | 2.50M | -0.70M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.20M | 91.30M | 55.60M | 15.90M | 54.30M | -79.60M | 2,513.60M | 1,967.80M | -34.40M | -255.40M | -265.50M | 143.90M | -17.00M | -120.10M | -250.50M | 65.70M | -83.40M | -36.20M | -101.10M | 203.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 6.80M | 6.80M | -8.30M | 6.80M | -6.80M | | | 6.80M | 6.80M | 6.80M | -14.20M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.40M | -3.80M | 1.30M | -1.00M | -3.80M | 3.00M | 2.20M | -0.30M | -2.30M | 6.60M | -2.60M | -0.20M | 7.40M | -13.20M | 2.90M | 7.40M | 0.80M | 4.10M | 1.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.90M | -95.70M | 19.30M | -22.50M | 49.80M | -60.20M | 2,515.80M | -2435.90M | 32.90M | -37.40M | 36.20M | -5.60M | 55.10M | 61.90M | -2.00M | -12.50M | 46.00M | 56.80M | -31.00M | -100.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.80M | -23.10M | 4.10M | -34.80M | 17.50M | 19.40M | 4.50M | 7.20M | 75.90M | -161.60M | 110.10M | -135.70M | 88.00M | 174.60M | 261.00M | -80.10M | 124.00M | 94.70M | 66.20M | -272.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.60M | -96.10M | 23.10M | -23.80M | 50.80M | -56.40M | 2,512.80M | -2367.40M | 40.50M | -110.50M | 29.60M | 2.50M | 55.30M | 54.60M | 13.80M | -15.40M | 40.60M | 56.00M | -35.10M | -101.60M |