|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 60.67M | 40.50M | 4.58M | 3.05M | 10.87M | 11.87M | 7.72M | 6.67M | 15.78M | 0.80M | -1.74M | | | | | -190.14M | -22.31M | -367.55M | -42.21M | -76.87M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 26.11M | 24.93M | 11.71M | 24.22M | 24.21M | 24.42M | 12.76M | 24.88M | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 7.53M | 6.33M | -0.50M | 9.66M | 1.60M | -0.32M | 5.22M | 4.38M | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.95M | -8.01M | -12.27M | -2.45M | 0.26M | 11.82M | -14.02M | -4.27M | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.11M | 0.17M | 0.34M | 0.11M | 27.43M | -26.21M | 1.43M | 13.79M | -12.80M | 41.00M | -40.35M | 0.59M | 0.60M | 0.67M | -0.42M | 8.80M | 4.28M | 4.22M | -16.56M | 0.87M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.92M | 0.74M | 0.16M | | 0.53M | | 1.84M | 2.17M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 105.62M | 94.54M | 40.38M | -186.87M | 21.16M | 92.28M | 103.76M | -0.66M | 154.03M | 119.61M | 72.20M | -11.00M | 51.38M | 37.65M | 28.19M | -83.49M | 34.56M | 11.23M | 32.84M | -91.22M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 54.88M | | | | | | | | 63.40M | 31.40M | 137.70M | | 196.90M | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.75M | 0.84M | 0.88M | 0.73M | 0.79M | 0.79M | 0.85M | 0.79M | | 2.60M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 35.47M | 33.66M | 33.91M | 32.56M | 32.51M | 32.55M | 34.13M | 32.79M | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -18.58M | -20.50M | -31.94M | 157.70M | 12.37M | -3.46M | -86.92M | 100.23M | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 24.88M | 48.55M | 35.69M | 61.28M | 65.65M | 20.06M | -73.42M | -31.78M | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.28M | | | | -0.18M | | | | -0.01M | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -6.87M | 45.24M | -43.92M | 45.53M | -7.88M | -38.13M | -58.13M | 27.57M | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 8.32M | -1.71M | 12.38M | -14.39M | 4.06M | -2.85M | 6.13M | -3.29M | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.52M | 19.90M | -10.88M | 2.21M | 25.02M | 14.63M | -36.98M | 1.77M | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 17.50M | 23.76M | 24.45M | 15.38M | -10.49M | -1.08M | 79.41M | 4.08M | 1.51M | -0.17M | 92.91M | 9.96M | 39.42M | 43.89M | 43.89M | 7.42M | 34.19M | 27.75M | 15.87M | 3.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.17M | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 6.21M | 5.25M | 1.51M | 1.00M | 2.28M | 1.11M | 4.61M | 2.18M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.50M | 0.15M | -3.14M | 0.04M | 0.13M | 1.02M | 10.68M | 0.40M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.09M | 1.87M | 2.03M | 0.05M | -0.05M | 0.08M | 0.01M | 0.04M | 0.07M | 0.02M | 0.13M | | 0.00M | 0.03M | 0.01M | 0.01M | | 0.00M | | 0.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -23.13M | -26.98M | -23.90M | -9.27M | -12.10M | -21.36M | -24.30M | -19.03M | -23.19M | 341.07M | -19.67M | -30.51M | -39.13M | -36.75M | -46.94M | 70.05M | -33.21M | -27.25M | 6.69M | -26.16M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -79.81M | -235.83M | -55.05M | 71.28M | 9.80M | -128.94M | -72.16M | -0.10M | -70.69M | -479.97M | -12.40M | -6.81M | -32.97M | -10.51M | -30.35M | -6.60M | -6.23M | -9.67M | -10.54M | 32.11M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.19M | -6.03M | -9.46M | -4.94M | -12.04M | -14.75M | 12.42M | 2.91M | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5.88M | -174.30M | -48.03M | -129.79M | 6.82M | -72.77M | 19.72M | -16.88M | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 88.12M | 70.79M | 15.93M | -202.25M | 31.65M | 93.37M | 24.35M | -4.73M | 152.51M | 119.78M | -20.70M | -20.95M | 11.96M | -6.24M | -15.70M | -90.91M | 0.38M | -16.52M | 16.97M | -94.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.69M | -168.27M | -38.57M | -124.85M | 18.86M | -58.02M | 7.30M | -19.79M | 60.15M | -19.29M | 40.13M | -48.32M | -20.73M | -9.61M | -49.10M | -20.05M | -4.88M | -25.69M | 28.99M | -85.27M |