|
Net Income (Quarter)
|
17.77M | 8.23M | 13.82M | 1.42M | 2.46M | 6.67M | 0.62M | 7.40M | 11.02M | 17.50M | 5.83M | 14.15M | 18.14M | 18.89M | 4.03M | 16.11M | 20.60M | 24.85M | 25.80M | 12.34M | 20.37M | 23.15M | 27.21M | 5.28M | 17.08M | 4.27M | -231.13M | -4.67M | 19.56M | 13.68M | -15.07M | -1.00M | 1.50M | 2.10M | -0.80M | 1.60M | 2.40M | 0.70M | 29.70M | 6.00M | 8.10M | 5.00M | -4.10M | 6.40M | 6.40M | 6.10M | 220.30M | | | | | | | | -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 |
|
Share-based Compensation (Quarter)
|
| 0.75M | 0.88M | 0.90M | 1.36M | 1.30M | 1.37M | 1.40M | 1.40M | 1.41M | 1.23M | 2.50M | 1.68M | 1.53M | | 2.56M | 2.51M | 1.71M | 3.21M | 3.96M | 1.93M | 1.73M | 1.81M | 5.75M | 2.03M | 1.42M | 2.10M | 5.54M | 1.65M | 1.83M | 1.09M | 6.30M | 1.70M | 1.10M | 1.50M | 2.90M | 0.10M | 0.50M | 3.40M | 2.40M | 1.90M | 1.90M | 2.80M | 2.90M | 2.00M | 2.20M | 1.80M | 3.40M | 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 |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | 3.00M | 1.10M | -2.60M | 101.00M | | | 19.50M | -19.50M | | | | | | | | | | | | | -70.70M | -5.20M | 6.70M | 1.60M | -5.50M | | -0.10M | -0.10M | | -2.00M | | |
|
Gains from Investment Securities (Quarter)
|
| 0.28M | -2.84M | 1.43M | -3.80M | 2.77M | | 0.39M | | 1.44M | -2.21M | -0.24M | -0.74M | 0.36M | | -0.43M | -3.12M | -0.49M | -0.47M | -0.12M | 0.48M | -0.29M | 0.10M | -0.64M | 1.07M | -0.29M | -0.94M | -0.51M | -0.55M | 1.44M | -1.69M | -0.60M | 0.90M | -1.30M | -1.30M | -1.20M | 1.30M | -1.40M | 3.70M | -2.50M | -2.40M | 3.00M | 1.10M | -3.20M | -0.30M | 6.60M | -4.60M | -2.00M | 0.10M | -0.70M | 7.40M | -2.00M | 0.90M | -2.30M | 9.10M | -0.10M | 1.10M | 3.90M | -12.50M | -0.30M | 6.10M | -6.20M | 5.30M | 0.60M | -1.00M | -4.80M | -7.90M |
|
Asset Writedowns and Impairment (Quarter)
|
0.50M | -0.17M | 0.90M | | 0.70M | 0.61M | -1.31M | | | | | | 3.07M | | | | | | | | | | | | | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 17.70M | 10.34M | 9.79M | 4.88M | 22.41M | 1.49M | -20.84M | 6.06M | 51.82M | 44.62M | -9.17M | -4.92M | 14.47M | | -23.64M | 34.02M | 9.05M | 40.23M | 20.86M | 21.48M | 23.76M | 52.51M | 0.89M | 7.11M | 46.43M | 46.58M | 38.18M | 48.65M | 59.76M | 22.71M | 1.20M | -4.10M | 17.20M | 30.00M | 20.00M | 22.60M | 21.00M | 25.20M | -33.20M | 32.80M | 36.20M | 98.10M | 25.50M | 54.80M | 32.20M | 60.20M | 8.30M | -36.60M | -13.30M | 20.30M | -22.20M | 34.70M | 37.80M | 30.50M | 38.60M | 96.80M | -29.30M | 61.10M | -89.60M | 110.60M | 206.20M | 281.50M | -60.00M | 145.90M | 118.00M | 90.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | 1.42M | 2.17M | 2.24M | 2.23M | 2.30M | | 2.39M | 2.44M | 2.49M | 2.54M | 2.59M | 2.64M | 2.69M | 2.75M | 2.80M | 2.85M | 2.91M | 2.93M | 3.03M | 3.09M | 3.15M | 3.23M | 3.30M | 3.30M | 3.40M | 2.80M | 2.50M | 0.70M | 1.90M | 1.80M | 1.80M | 1.90M | 2.00M | 1.90M | 1.90M | 2.00M | 2.00M | 2.10M | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
0.40M | 0.40M | 0.40M | 0.40M | 1.96M | 0.37M | 0.33M | 0.33M | 0.32M | 0.45M | 3.29M | 0.32M | 0.56M | 0.33M | | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.41M | 0.33M | 0.32M | 0.32M | -0.37M | 0.32M | 0.32M | 0.32M | 0.34M | 0.30M | 0.40M | 0.30M | 0.30M | 0.30M | 0.40M | 0.30M | 0.30M | 0.40M | 0.60M | 1.00M | 1.00M | 1.00M | 1.10M | 1.10M | 1.10M | 1.20M | 1.10M | 1.20M | 4.80M | | 0.70M | 0.70M | 29.50M | 2.80M | 4.40M | 4.80M | -8.90M | 4.70M | 4.70M | 4.80M | -14.20M | 4.80M | 4.90M | 4.70M | -14.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 5.40M | 5.47M | 5.78M | 5.85M | 5.95M | 6.00M | 6.65M | 6.74M | 7.02M | 7.50M | 7.22M | 14.56M | 22.77M | | 9.91M | 10.05M | 10.28M | 10.15M | 10.17M | 10.19M | 11.24M | 11.58M | 11.38M | 11.21M | 11.55M | 11.27M | 9.48M | 9.71M | 9.42M | 4.50M | 9.20M | 9.30M | 6.70M | 12.40M | 12.70M | 12.10M | 12.10M | 17.80M | 16.00M | 16.00M | 23.20M | 23.60M | 23.90M | 23.60M | 19.40M | 18.30M | 19.50M | 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 |
|
Change in Receivables (Quarter)
|
| -12.10M | 22.34M | -2.62M | 15.05M | -7.51M | -3.48M | 2.65M | 26.46M | -5.75M | 11.00M | -5.08M | 13.92M | 28.42M | | 16.89M | 3.87M | 39.29M | 9.24M | -44.54M | 21.02M | -16.24M | -3.31M | 6.88M | 8.28M | -32.42M | 10.07M | -44.13M | 11.60M | -23.18M | 19.91M | -16.20M | 22.00M | -0.20M | 27.20M | -15.60M | -6.20M | -1.70M | -9.00M | 12.20M | -1.10M | -11.40M | -23.30M | -7.50M | -10.60M | -10.00M | 38.20M | -13.60M | 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 |
|
Change in Inventory (Quarter)
|
| -6.20M | -7.60M | 2.26M | -3.20M | 9.99M | 4.67M | 12.91M | 3.19M | 5.18M | 10.35M | 17.07M | 23.67M | 22.59M | | 15.70M | 0.26M | -3.89M | 0.61M | 12.14M | 4.68M | 2.28M | -10.96M | 18.76M | -0.96M | -9.73M | -20.07M | 3.11M | -10.16M | -9.19M | -5.45M | 20.90M | -3.50M | 9.70M | -5.10M | 19.50M | 10.10M | -0.90M | 6.90M | 10.40M | -6.80M | 0.20M | -13.20M | 16.10M | 13.10M | -0.20M | 5.90M | 36.30M | 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 |
|
Change in Accured Expenses (Quarter)
|
| 2.66M | -9.58M | -3.59M | 1.25M | 7.74M | 5.15M | -12.55M | -0.18M | 19.04M | 11.82M | -27.98M | -23.46M | -18.13M | | -8.76M | 7.58M | -16.77M | 12.69M | -20.39M | 17.54M | -8.51M | 22.92M | -8.62M | -22.66M | -5.24M | 19.12M | -48.24M | 8.33M | -3.49M | 73.29M | -10.60M | -6.00M | 28.30M | 1.90M | -20.80M | 14.20M | -19.10M | -10.00M | -20.70M | | -0.60M | 0.40M | -17.00M | -4.80M | 6.50M | 78.10M | 4.10M | -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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | -19.19M | -11.12M | -8.41M | 17.92M | 4.90M | -11.10M | 24.70M | -25.10M | -6.40M | 4.10M | -7.90M | | | | | | | | | | | | | | | | | | | | -21.60M | 6.40M | 48.50M | -5.50M | -26.60M | -20.80M | 16.60M | -1.70M | -8.40M | -15.40M |
|
Capital Expenditures (Quarter)
|
| 4.34M | 3.79M | 3.94M | 3.96M | 3.89M | 5.15M | -4.27M | -6.17M | 25.59M | 7.22M | 6.34M | 16.80M | 28.95M | | 12.08M | 17.15M | 21.58M | 21.78M | 10.42M | 15.25M | 17.22M | 19.25M | 14.83M | 9.65M | 11.59M | 11.03M | 5.23M | 4.19M | 3.99M | 3.29M | 8.40M | 8.30M | 6.40M | 11.20M | 6.20M | 12.00M | 8.40M | 10.00M | 5.90M | 9.20M | 10.90M | 10.20M | 10.30M | 10.70M | 6.30M | 10.60M | 11.50M | 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 |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | 2.04M | | | | 0.06M | 0.51M | 0.03M | 1.66M | 0.00M | -0.10M | 0.01M | 0.19M | 0.20M | 0.01M | | | | | | | 0.20M | | | | | | | | | | | | 7.10M | | | | | | | | | | 0.10M | | | 5.00M | 0.90M | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| 2.81M | 10.03M | | | 4.05M | 38.70M | | | 39.29M | | | | 182.45M | | | | -0.07M | | | 11.94M | | | 0.32M | | 24.20M | -0.02M | | 1.38M | | 0.02M | 23.20M | | 422.80M | 0.10M | 12.50M | | | 144.70M | 2.80M | 1.40M | 599.70M | | | | | 51.90M | 55.00M | | 114.10M | 36.00M | 0.80M | 24.50M | 0.50M | | 4,339.80M | | -17.50M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -0.40M | -0.50M | 0.10M | 134.30M | | | -0.70M | 0.70M | | | | 317.90M | | | | | | | | | | | -0.50M | 477.40M | | | -3.60M | 3.60M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 30.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -6.81M | 14.28M | -6.28M | -6.73M | -8.34M | -42.87M | 3.88M | 7.78M | -64.11M | -7.22M | -6.34M | -16.80M | -209.72M | | -12.08M | -20.18M | -21.45M | -21.27M | -15.01M | -20.91M | -17.22M | -19.35M | -15.14M | -20.50M | -35.59M | -2.27M | -5.23M | -4.96M | -3.55M | -3.26M | -31.40M | -7.50M | -427.60M | -11.30M | -18.60M | -11.40M | -8.10M | -89.80M | -8.90M | -10.60M | -613.20M | -10.00M | -10.20M | -10.00M | 0.80M | 204.40M | -106.30M | -28.00M | -174.10M | -52.80M | -17.50M | -38.20M | -14.60M | -31.30M | -4373.80M | -24.00M | 245.50M | 162.20M | -51.80M | -43.80M | -23.50M | -22.20M | -21.10M | -23.90M | -25.80M | -22.80M |
|
Other financing activities (Quarter)
|
| 0.01M | -0.12M | -0.03M | 2.55M | 0.30M | -2.02M | 2.45M | 4.53M | | 0.90M | 6.36M | 6.36M | 1.45M | | 4.38M | 0.09M | 1.02M | 1.18M | 1.56M | 0.16M | -1.73M | 1.96M | 0.13M | -0.29M | 0.29M | -0.33M | 0.02M | 0.03M | | -0.05M | | | | | 0.30M | -0.30M | -0.40M | 0.40M | | 2.70M | -3.20M | 14.10M | | | -0.90M | -1.00M | | | | 3.00M | | | | 4.70M | 121.50M | | | -139.90M | -1.20M | -3.70M | 15.00M | 0.10M | -3.20M | 1.90M | 1.40M | |
|
Cash from Financing Activities (Quarter)
|
| 0.47M | -0.08M | -0.03M | -17.50M | -1.92M | 0.15M | 1.98M | 5.21M | 222.66M | -162.13M | 1.98M | 21.06M | 40.24M | | 22.72M | -15.71M | 34.38M | -33.28M | -2.00M | 1.87M | -0.86M | -69.70M | -0.41M | 11.05M | -10.13M | -0.11M | 0.20M | 10.89M | -2.25M | -1.14M | -3.20M | -0.60M | 300.00M | -21.00M | 10.00M | -3.90M | 1.20M | 30.90M | -2.60M | 53.50M | 496.30M | -35.60M | -42.00M | -11.80M | -45.00M | -264.60M | 87.80M | 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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 6.80M | -1.50M | 15.10M | 6.80M | -6.80M | 20.40M | 6.80M | 6.80M | 6.80M | -7.40M | |
|
Exchange Rate Effect (Quarter)
|
| 2.77M | -2.54M | -1.17M | -5.44M | 7.81M | -2.31M | 4.62M | 1.89M | -4.01M | -0.45M | -0.81M | -1.49M | 3.92M | | -2.23M | 1.39M | 4.07M | -0.16M | -0.78M | -0.19M | -7.93M | -0.23M | -5.62M | 1.86M | -1.06M | -2.97M | 2.20M | -0.48M | 0.16M | -3.98M | 0.70M | 2.90M | 1.30M | 2.30M | 3.90M | -7.70M | -2.90M | -4.70M | -1.50M | 0.90M | -5.90M | 4.60M | -3.00M | 0.20M | 10.20M | 4.40M | | 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 |
|
Change in Cash (Quarter)
|
| 11.36M | 24.54M | 3.48M | -19.34M | 12.14M | -42.33M | -18.12M | 5.38M | 229.67M | -125.18M | -14.34M | -2.15M | -151.09M | | -15.23M | -0.49M | 26.05M | -14.48M | 3.07M | 2.25M | -2.25M | -36.77M | -20.29M | -0.48M | -0.35M | 41.22M | 35.35M | 54.10M | 54.12M | 14.73M | -32.70M | -9.30M | -107.50M | -1.10M | 17.90M | 0.20M | 8.70M | -39.10M | -46.20M | 76.60M | -67.80M | 38.30M | -29.70M | 33.20M | -1.80M | 4.40M | -10.20M | 82.90M | -95.70M | 19.30M | -22.50M | 49.80M | -27.30M | 2,482.90M | -2435.90M | 32.90M | -37.40M | 36.20M | -5.60M | 55.10M | 61.90M | -2.00M | -12.50M | 46.00M | 56.80M | -31.00M |
|
Free Cash Flow (Quarter)
|
| 13.35M | 6.56M | 5.86M | 0.93M | 18.52M | -3.67M | -16.57M | 12.23M | 26.23M | 37.40M | -15.52M | -21.73M | -14.48M | | -35.72M | 16.87M | -12.53M | 18.45M | 10.44M | 6.23M | 6.54M | 33.27M | -13.94M | -2.54M | 34.84M | 35.54M | 32.95M | 44.46M | 55.77M | 19.42M | -7.20M | -12.40M | 10.80M | 18.80M | 13.80M | 10.60M | 12.60M | 15.20M | -39.10M | 23.60M | 25.30M | 87.90M | 15.20M | 44.10M | 25.90M | 49.60M | -3.20M | -51.80M | -23.10M | 4.10M | -34.80M | 17.50M | 19.40M | 4.50M | 7.20M | 75.90M | -92.40M | 40.90M | -135.70M | 82.50M | 180.10M | 261.00M | -80.10M | 122.00M | 94.70M | 68.20M |
|
Net Cash Flow (Quarter)
|
| 11.36M | 24.54M | 3.48M | -19.34M | 12.14M | -41.22M | -14.98M | 19.04M | 210.37M | -124.73M | -13.54M | -0.67M | -155.01M | | -13.00M | -1.87M | 21.98M | -14.32M | 3.85M | 2.44M | 5.68M | -36.53M | -14.66M | -2.34M | 0.71M | 44.19M | 33.15M | 54.59M | 53.96M | 18.31M | -33.40M | -12.20M | -110.40M | -2.30M | 11.40M | 7.30M | 14.10M | -33.70M | -44.70M | 75.70M | -80.70M | 52.50M | -26.70M | 33.00M | -12.00M | | -10.20M | 82.60M | -96.10M | 23.10M | -23.80M | 50.80M | -56.40M | 2,512.80M | -2367.40M | 38.40M | -39.20M | -42.20M | 2.50M | 49.80M | 62.60M | 8.80M | -15.40M | 38.60M | 56.00M | -33.10M |