|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.47M | 1.55M | 1.84M | -5.09M | 4.76M | 0.04M | 3.97M | -1.45M | 4.45M | 5.21M | 3.49M | 2.17M | -0.32M | -0.36M | 2.81M | 6.41M | 2.91M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 17.80M | 0.00M | 0.00M | 0.00M | 15.23M | 0.00M | 0.00M | 0.00M | 16.20M | 0.00M | 8.11M | -8.27M | 16.41M | 0.00M | 8.43M | -8.69M | 3.58M | 0.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -432.33 | -122.65 | -1.18M | -53.87 | -52.29 | -24.20 | -0.14M | | | | | 77.13 | 76.46 | 77.97 | 0.30M | 75.74 | 50.94 | 86.51 | 0.31M | 65.56 |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.49 | 87.27 | 560.55 | 338.95 | 622.09 | 503.13 | -417.28 | 769.59 | 584.75 | -394.07 | -881.19 | 554.04 | 0.00M | 133.98 | -929.68 | 239.83 | -592.01 | 648.83 | -821.81 | 776.20 |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.34 | -5.90 | -0.24M | -20.20 | 52.29 | 28.23 | -1.45M | | | | | | | 1.12M | 0.34M | -0.00M | -0.77M | 0.79M | 0.10M | 381.66 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.44 |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 870.69 | -0.01M | -0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 912.34 | -0.00M | -0.00M | -0.01M | 0.00M | -618.13 | -0.00M | -0.00M | 0.00M | -0.01M | -0.00M | -0.01M | -0.00M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -718.95 | -0.01M | -12.48M | 0.01M | -0.00M | -0.00M | -6.46M | 0.00M | 986.57 | 0.01M | -3.60M | 0.00M | 3.37M | -3.44M | -1.11M | 0.00M | 2.36M | -2.44M | -3.12M | 58.54 |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -686.35 | -1.63M | -0.00M | -0.00M | -0.00M | -5.11M | 281.22 | -197.10 | -905.71 | -0.87M | -10.86 | -1.11M | 1.13M | -0.40M | 997.19 | -0.57M | 0.58M | -1.05M | -0.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 7.38M | -0.00M | 0.01M | 0.00M | 12.61M | -0.00M | -0.00M | -0.00M | -9.07M | -0.00M | -2.88M | 2.94M | -0.01M | -0.00M | -7.10M | 7.33M | -6.13M | 139.32 |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -156.00 | -93.00 | -554.00 | -0.33M | -0.62M | -0.47M | 0.41M | -0.77M | -0.58M | 0.40M | 0.87M | -0.55M | -1.03M | -0.15M | 0.93M | -0.25M | 0.59M | -0.65M | 0.81M | -0.78M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | 0.00M | -7.47 | 158.30 | 0.01M | 0.00M | -0.00M | -0.00M | 0.01M | 698.53 | -0.00M | -0.00M | 0.01M | 0.00M | -0.00M | -0.00M | 0.00M | 83.12 |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 29.55M | 0.01M | 0.01M | 0.00M | 22.72M | 0.01M | 842.83 | 0.01M | 21.67M | 0.01M | 19.77M | -20.15M | 33.59M | 0.01M | 10.95M | -11.30M | 29.45M | 0.01M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.80M | | | | 222.14M | | 217.03M | | 219.94M | | 229.48M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 17.80M | 0.00M | 0.00M | 0.00M | 15.23M | 0.00M | 0.00M | 0.00M | 16.20M | 0.00M | 8.11M | -8.27M | 16.41M | 0.00M | 8.43M | -8.69M | 3.58M | 0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | 9.08M | -0.00M | -0.01M | -0.01M | -22.03M | -0.00M | -0.00M | -0.00M | 9.94M | -0.00M | -11.28M | 11.48M | 26.36M | -0.00M | -6.36M | 6.55M | 16.42M | -0.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.97 | 86.09 | 0.53M | 104.38 | 97.10 | 136.12 | 0.21M | 107.33 | 128.49 | 464.83 | 0.78M | 223.79 | 0.20M | -0.20M | 0.49M | 78.89 | 0.26M | -0.27M | 0.45M | 81.95 |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -956.19 | -0.00M | -0.00M | -0.00M | -0.00M | -876.19 | -3.23M | -792.13 | -346.28 | -0.00M | -2.71M | -332.43 | -0.88M | 0.89M | -444.54 | -454.41 | -1.07M | 1.10M | -805.52 | -586.54 |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.00M | -0.00M | -29.86M | | | | | | | -0.00M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 779.04 | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 885.64 | -15.02M | -0.03M | -0.00M | -0.01M | -54.90M | -0.00M | -0.00M | -0.00M | -11.87M | -0.00M | -11.95M | 12.17M | -30.53M | -0.00M | -4.17M | 4.30M | -11.28M | -0.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 3.91M | -99.89 | 739.47 | 780.40 | 0.55M | -115.92 | 81.67 | 8.71 | -0.37M | -5.43 | 0.18M | -0.19M | 0.09M | -326.08 | -1.47M | 1.52M | -2.50M | 22.24 |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | 81.32M | -0.01M | -0.00M | -0.01M | -22.95M | -0.01M | -0.00M | -0.01M | -24.05M | -0.01M | -0.00M | -0.01M | -29.52M | -0.01M | 0.02M | 0.01M | 19.79M | -0.01M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 569.62 | -165.10 | 0.71M | 833.90 | -0.00M | -0.00M | -1.10M | -1.07 | 63.16 | 71.85 | -0.05M | -23.90 | -0.39M | 0.39M | -0.53M | -259.82 | -1.03M | 1.07M | -1.19M | 385.18 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | 95.85M | -0.03M | 210.21 | -0.02M | -55.13M | 916.63 | -0.01M | -0.00M | -14.25M | 0.00M | -1.86M | 1.88M | -26.46M | 0.00M | 17.74M | -18.29M | 37.96M | -0.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 20.46M | 0.02M | 0.01M | 0.01M | 44.74M | 0.01M | 0.00M | 0.01M | 11.72M | 0.01M | 31.05M | -31.63M | 7.23M | 0.01M | 17.31M | -17.85M | 13.03M | 0.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | 95.85M | -0.03M | 212.34 | -0.02M | -55.13M | 916.63 | -0.01M | -0.00M | -14.25M | 0.00M | 7.81M | -7.98M | -26.46M | 0.00M | 6.80M | -6.99M | 37.96M | -0.00M |