|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.00M | 17.00M | -22.00M | 3.00M | 5.00M | 340.00M | -383.24M | -35.88M | -9.30M | 66.19M | 7.17M | 24.14M | 14.18M | -9.39M | -526.10M | -30.25M | -52.15M | -80.89M | -45.82M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | -0.13M | | | | 0.08M | 0.47M | 0.47M | 0.68M | 0.71M | 0.41M | 0.44M | 0.47M | 2.49M | 0.57M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 4.00M | 4.00M | 5.00M | 5.00M | 3.00M | -1.77M | 3.00M | 5.00M | 4.00M | 0.27M | -0.46M | 2.28M | 3.69M | 3.84M | 2.35M | 14.58M | -10.01M | 2.78M | 4.72M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 1.00M | -1.00M | | | | | | | | | | | | | 0.39M | | | | 4.66M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.45M | -193.90M | -12.22M | 229.21M | 43.90M | -45.77M | 73.59M | -73.43M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 3.00M | -90.00M | | 7.00M | 14.00M | 0.79M | 0.04M | -0.02M | | -2.76M | 0.47M | 4.54M | -0.58M | 3.06M | 2.13M | 0.00M | 0.51M | 9.55M | 0.69M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.00M | -53.00M | 5.00M | 9.00M | 2.00M | 48.00M | 11.37M | 77.00M | 24.00M | 11.00M | -75.05M | 7.07M | 20.41M | 48.91M | -75.63M | -12.61M | 2.15M | -41.15M | -0.67M | -10.08M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 11.00M | 4.00M | 14.00M | 13.00M | 6.00M | -27.26M | 0.97M | 0.97M | 1.08M | 1.14M | 1.14M | 1.14M | 6.42M | 8.90M | 8.76M | 9.30M | 9.27M | 10.80M | 11.65M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | -0.13M | | | | 0.08M | 1.61M | 1.61M | 7.10M | 9.62M | 9.18M | 9.74M | 9.75M | 13.29M | 12.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | -18.00M | -4.00M | -6.00M | -6.00M | -45.00M | 70.48M | 3.00M | 4.00M | 1.00M | 22.23M | 15.92M | 23.19M | 29.33M | -57.11M | 18.81M | 13.42M | 5.73M | 11.62M | 32.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | 193.00M | -1.00M | 6.00M | 5.00M | -11.00M | 14.68M | 6.00M | -57.00M | 5.00M | 73.91M | 20.93M | 31.20M | -59.24M | -3.21M | 20.88M | 16.68M | -35.47M | -21.05M | 8.59M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 30.00M | 28.00M | 24.00M | 24.00M | 24.00M | -72.00M | -37.00M | 11.00M | 13.00M | 13.00M | 12.00M | 13.00M | 15.00M | -37.44M | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 5.00M | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | -4.00M | 30.00M | -48.00M | -33.00M | -2.00M | 45.74M | 11.00M | -15.00M | -3.00M | 14.83M | 7.19M | -17.98M | 18.87M | -14.24M | 12.60M | -25.13M | 31.24M | -7.36M | 4.35M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.95M | | | | 520.63M | | | | 217.35M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.96M | -150.99M | 21.27M | 92.88M | 13.15M | 44.52M | 12.04M | 337.59M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 14.00M | -36.00M | 45.00M | 24.00M | 385.00M | -405.61M | 6.00M | 101.00M | -49.00M | -62.16M | -0.47M | 12.79M | 14.59M | -26.28M | 8.49M | -33.45M | 51.03M | -7.31M | 11.49M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M | 558.00M | 31.00M | 136.00M | 304.00M | -5.00M | -476.16M | 441.00M | 48.00M | 32.00M | -547.68M | -0.27M | -19.55M | -225.85M | 79.30M | 21.34M | -3.31M | 247.34M | -65.44M | 37.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | | 1.00M | | -2196.99M | | -1.00M | | -410.95M | -45.56M | 44.51M | -129.71M | -83.85M | -0.71M | -0.19M | -142.25M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | -516.00M | -34.00M | -52.00M | -382.00M | -45.00M | 459.76M | -276.00M | -67.00M | -49.00M | 391.28M | -1.33M | -0.40M | 208.56M | -12.61M | -5.44M | -4.31M | -200.98M | 84.43M | -2.13M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | 2.97M | 142.69M | -0.38M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | 0.33M | | 1.00M | -1.00M | | | | | -0.56M | 0.23M | 0.25M | 0.99M | -0.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -10.00M | 2.00M | 93.00M | -77.00M | -2.00M | 13.92M | 243.00M | 5.00M | -7.00M | -241.72M | 5.47M | 0.46M | 31.63M | -226.66M | 8.91M | -9.80M | 5.38M | -6.20M | 25.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.00M | -53.00M | 5.00M | 9.00M | 2.00M | 48.00M | 11.37M | 77.00M | 24.00M | 11.00M | -75.05M | 7.07M | 20.41M | 48.91M | -75.63M | -12.61M | 2.15M | -41.15M | -0.67M | -10.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -11.00M | 2.00M | 93.00M | -76.00M | -2.00M | -5.03M | 242.00M | 5.00M | -6.00M | -231.45M | 5.47M | 0.46M | 31.63M | -8.94M | 3.29M | -5.47M | 5.21M | 18.33M | 25.50M |