|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.48M | -21.42M | -3.68M | -37.21M | -89.21M | -31.25M | 14.31M | -6.74M | 7.89M | -50.48M | 42.28M | -90.70M | -45.79M | 2.50M | -52.99M | -4.29M | -5.20M | -13.86M | 9.41M | -25.14M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.19M | 5.09M | 4.82M | 4.72M | 4.44M | 4.10M | 4.23M | 4.21M | 4.12M | 5.20M | 5.15M | 5.26M | 5.21M | 5.53M | 5.51M | | 5.60M | 6.52M | 6.62M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 0.74M | 0.58M | 0.70M | -1.63M | 0.62M | 0.73M | 0.68M | 0.05M | 0.94M | 0.91M | 0.55M | -1.30M | 0.49M | 0.54M | | -0.74M | 0.26M | 0.38M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.64M | -5.90M | -0.90M | -10.98M | -26.43M | -9.26M | | -0.16M | 3.69M | | -8.75M | -15.31M | -6.68M | 0.39M | -8.69M | | 0.24M | -2.45M | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.67M | 87.63M | | 31.10M | 51.79M | -7.12M | | 65.72M | 136.72M | 27.19M | | -19.18M | 158.86M | 17.30M | | 28.11M | 133.80M | | | 36.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.60M | 98.83M | 34.46M | 42.55M | 55.25M | 4.27M | 66.43M | 79.26M | 145.99M | 32.77M | | -3.28M | 166.85M | 30.15M | 71.63M | 43.79M | 140.52M | 11.36M | -5.46M | 51.77M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.33M | 0.40M | -7.86M | -4.16M | 10.23M | 18.84M | -75.15M | 62.92M | 25.97M | -6.64M | -48.54M | 53.09M | 6.14M | -18.49M | -44.94M | | 1.48M | 66.09M | -47.88M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -0.95M | -0.14M | 0.25M | 0.62M | -1.83M | 0.56M | 0.76M | -0.65M | -2.38M | 1.27M | 0.34M | 0.27M | -11.56M | -1.26M | | -1.40M | -6.93M | -0.76M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.38M | 11.95M | -16.89M | 12.31M | 21.62M | -20.22M | -23.25M | 6.20M | 0.91M | -10.43M | -29.29M | 2.51M | 13.83M | 31.58M | -12.05M | | 37.29M | -69.58M | 21.71M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.58M | -0.46M | -5.08M | -0.33M | -0.62M | -0.06M | -0.40M | -0.27M | -1.28M | | | | | | -0.92M | -0.21M | | | -0.38M | -0.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02M | -25.54M | 6.44M | 11.95M | -5.02M | -18.35M | 5.44M | 11.31M | -0.10M | -25.48M | 11.53M | 12.08M | -0.52M | -23.51M | 11.15M | | 2.29M | -8.67M | 7.08M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.67M | 87.63M | -42.45M | 31.10M | 51.79M | -7.12M | -66.43M | 65.72M | 136.72M | 27.19M | 47.18M | -19.18M | 158.86M | 17.30M | -81.16M | 28.11M | 133.80M | -1.76M | -15.20M | 36.90M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.47M | 48.44M | 52.10M | 52.93M | 48.14M | 47.31M | 52.75M | 52.17M | 55.88M | 59.34M | 62.67M | 58.68M | 58.72M | 69.21M | 63.43M | | 63.78M | 73.07M | 72.63M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.69M | | | | | -2.84M | | -0.48M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.19M | 5.09M | 4.82M | 4.72M | 4.44M | 4.10M | 4.23M | 4.21M | 4.12M | 5.20M | 5.15M | 5.26M | 5.21M | 5.53M | 5.51M | | 5.60M | 6.52M | 6.62M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.82M | -5.00M | -2.53M | -0.97M | -2.64M | -5.18M | -3.17M | -3.30M | -7.25M | -11.44M | -3.49M | -3.94M | -3.23M | -13.38M | -8.90M | -21.23M | -14.18M | -22.91M | -2.33M | -1.09M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.45M | 24.09M | 2.60M | 9.70M | 12.68M | 19.57M | -3.04M | 7.41M | 14.75M | 37.34M | 9.82M | 3.40M | 8.52M | 46.19M | 7.41M | 6.05M | 13.45M | 84.82M | 23.42M | 85.17M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | -89.26M | -25.15M | -5.25M | -7.70M | -109.32M | -35.78M | -13.91M | -6.83M | -146.39M | -38.01M | -23.95M | -7.73M | -169.52M | -65.57M | -60.60M | -60.04M | -157.46M | -50.24M | 27.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | -15.28M | 53.34M | -15.20M | -15.26M | -1.03M | 116.62M | -0.19M | -125.57M | 126.42M | 74.10M | 48.66M | -140.90M | 259.69M | 76.91M | -0.13M | -66.85M | 138.57M | 31.49M | -41.03M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.11M | | | 102.66M | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.67M | -14.71M | 117.86M | -14.62M | 28.82M | 28.61M | 36.41M | 89.62M | 95.13M | 102.38M | 77.96M | 84.98M | 92.84M | 194.32M | 122.63M | 92.21M | 114.87M | 108.57M | 59.07M | 82.15M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.38M | -0.88M | 0.56M | 3.20M | 3.22M | -0.76M | 0.27M | -1.45M | -1.11M | -0.70M | -0.23M | -1.95M | -8.72M | 0.48M | 4.50M | 10.29M | 13.02M | -14.00M | -1.49M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.48M | -16.91M | -14.26M | 11.21M | 32.03M | -114.26M | 7.94M | 51.89M | 2.86M | 6.09M | -22.37M | 5.31M | 8.27M | 98.76M | -69.33M | -28.13M | 17.20M | -7.62M | -47.96M | 22.28M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.41M | 152.55M | 133.00M | 117.32M | 120.63M | 142.87M | 28.48M | 37.74M | 92.27M | 96.29M | 100.32M | 79.67M | 84.56M | 95.56M | 191.96M | 120.34M | 97.67M | 116.19M | 107.02M | 59.87M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.49M | 92.63M | -39.93M | 32.07M | 54.43M | -1.94M | -63.25M | 69.02M | 143.97M | 38.62M | 50.67M | -15.23M | 162.09M | 30.68M | -72.25M | 49.34M | 147.98M | 21.15M | -12.87M | 37.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.48M | -16.91M | -14.26M | 10.65M | 28.83M | -117.47M | 14.42M | 51.62M | 4.31M | 7.21M | 83.26M | 5.54M | 10.22M | 107.48M | -69.81M | -32.62M | 6.91M | -20.64M | -33.95M | 23.77M |