|
Net Income (Quarter)
|
2.73M | 10.59M | 6.93M | 1.40M | 2.06M | 2.04M | -17.35M | 0.48M | 12.77M | -0.97M | -27.51M | -3.09M | -24.26M | -2.93M | 24.59M | -0.08M | 0.20M | 0.31M | -0.22M | -0.35M | 2.11M | 2.65M | -3.57M | 4.15M | -0.23M | -0.25M | -1.09M | 0.03M | 0.12M | 0.02M | 0.11M | 0.06M | 0.06M | -0.04M | 0.24M | 26.21M | 18.70M | 23.27M | 14.16M | 26.32M | 15.43M | 24.75M | 20.35M | 24.27M | 16.98M | 35.93M | 18.67M | 30.33M | 42.07M | 52.75M | 51.62M | 72.00M | 85.94M | 84.24M | 42.01M | 62.48M | 81.97M | 91.97M | 57.77M | 74.34M | 87.00M | 85.48M | 54.85M | 68.10M | 77.73M | 78.29M | 51.77M |
|
Share-based Compensation (Quarter)
|
| 0.91M | 0.90M | 0.61M | 0.42M | 1.15M | 0.95M | 0.45M | 0.47M | 2.60M | 0.42M | 0.29M | 0.33M | 0.32M | 0.38M | 0.39M | 0.39M | 0.33M | 0.34M | 0.36M | 0.38M | 0.39M | 0.66M | 0.62M | 0.50M | 0.30M | 0.29M | 0.49M | 0.64M | 0.78M | 2.03M | 1.15M | 0.77M | 0.84M | 0.88M | 1.15M | 1.11M | 1.15M | 1.04M | 1.80M | 2.15M | 1.30M | 0.10M | 2.77M | 1.24M | 1.27M | 1.00M | 4.20M | 1.33M | 0.83M | 0.55M | 4.90M | 0.61M | 0.63M | 0.67M | 5.27M | 1.22M | 0.49M | 0.78M | 5.51M | 1.31M | 1.26M | 1.45M | 5.76M | 1.64M | 0.71M | 1.01M |
|
Deferred Taxes (Quarter)
|
| -1.37M | 34.94M | 6.86M | 0.68M | 9.83M | -6.38M | 4.12M | 1.53M | 4.47M | 0.54M | -7.72M | 10.90M | 5.14M | 3.44M | 6.14M | 3.74M | 5.33M | 0.12M | 13.07M | 0.33M | 7.29M | 7.51M | 7.04M | 5.67M | -0.46M | 13.78M | 5.33M | 4.35M | 5.25M | 4.20M | 4.51M | 4.15M | 7.01M | 8.32M | 2.90M | -0.82M | 5.45M | 11.70M | 0.83M | 0.12M | 2.53M | 8.54M | 5.81M | 3.66M | 10.88M | -5.15M | 5.70M | 5.63M | 7.51M | 10.06M | 14.34M | 10.82M | -1.51M | 8.78M | 8.03M | 0.68M | 2.09M | 2.71M | 7.86M | 1.63M | -0.65M | 14.22M | 1.80M | 4.35M | 8.38M | 18.66M |
|
Cash from Discontinued Operations (Quarter)
|
| | | -1.58M | 1.16M | 4.39M | -31.59M | 3.83M | 7.83M | 6.18M | -74.66M | -1.16M | -23.80M | -2.93M | 105.09M | -2.40M | 0.20M | 0.31M | 7.87M | -6.90M | 2.11M | 2.65M | -17.71M | -6.26M | -1.99M | -0.25M | -2.42M | 0.03M | 0.12M | 0.02M | 0.18M | -0.04M | -0.01M | -0.08M | 0.45M | -0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | 0.01M | | | | 0.02M | | | | 0.06M | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.00M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 20.67M | -22.95M | 1.00M | -0.19M | 0.86M | -7.52M | -0.30M | 0.02M | 0.02M | 0.37M | 1.32M | -4.45M | 4.53M | -0.21M | -0.03M | -0.84M | 1.55M | -1.90M | 0.99M | -1.18M | 2.34M | -2.75M | 3.49M | 2.27M | 1.53M | -7.22M | 1.43M | -1.35M | -0.00M | 4.33M | 0.51M | 0.06M | 0.09M | 0.09M | 0.72M | 0.02M | 0.07M | -3.32M | 2.73M | 0.01M | 0.05M | 10.94M | 0.02M | 0.01M | 0.01M | -4.30M | 1.41M | 1.46M | -0.12M | -1.24M | 3.62M | -0.68M | | -1.47M | -0.09M | -0.07M | 3.25M | 43.20M | 5.75M | -4.50M | 5.21M | | 3.13M | -1.39M | 1.89M | 7.46M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | 0.49M | -0.49M | | | | 3.10M | 0.43M | 45.57M | -45.57M | 7.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | 0.44M | | | | 0.38M | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 50.27M | 22.17M | -22.74M | 72.16M | 11.46M | 45.06M | 6.96M | 22.12M | 33.45M | 41.85M | 7.85M | 37.73M | 103.81M | 5.64M | 10.21M | 36.64M | 49.00M | 46.56M | -12.16M | 16.33M | 42.86M | 78.74M | -8.35M | 50.10M | 40.05M | 49.73M | 22.61M | 41.54M | 50.92M | 48.31M | 21.24M | 48.09M | 44.75M | 59.50M | 4.64M | 48.76M | 47.47M | 42.59M | 17.15M | 52.14M | 35.86M | 79.89M | 21.78M | 52.12M | 67.38M | 70.64M | 15.27M | 53.30M | 86.18M | 76.49M | 45.42M | 130.21M | 112.34M | 101.34M | 55.55M | 128.94M | 134.00M | 86.00M | 71.91M | 151.55M | 99.31M | 129.96M | 39.47M | 119.91M | 129.57M | 97.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
18.10M | 18.34M | 10.46M | 18.58M | 18.66M | 19.18M | 1.24M | 17.11M | 17.55M | 17.60M | 6.07M | 14.79M | 14.89M | 15.06M | 13.12M | 14.92M | 14.84M | 15.04M | 13.08M | 14.27M | 14.47M | 14.56M | 14.78M | 14.54M | 14.66M | 15.14M | 16.03M | 18.29M | 18.52M | 18.31M | 18.32M | 17.85M | 17.91M | 17.93M | 18.86M | 18.76M | 18.75M | 18.71M | 18.45M | 19.13M | 19.44M | 19.66M | 19.86M | 20.40M | 20.44M | 20.39M | 20.81M | 22.13M | 23.17M | 22.82M | 23.25M | 23.55M | 23.57M | 22.72M | 22.77M | 23.86M | 24.23M | 24.55M | 25.32M | 25.90M | 26.63M | 27.05M | 27.54M | 29.38M | 29.45M | 29.55M | 29.73M |
|
Change in Receivables (Quarter)
|
| 3.27M | -9.61M | 20.89M | 0.11M | 26.44M | -16.35M | 30.39M | -0.09M | 6.28M | -28.62M | 14.90M | -7.35M | 8.98M | -12.49M | 13.42M | -3.30M | -0.35M | -13.81M | 22.33M | -6.59M | 0.29M | -11.38M | 11.29M | -5.37M | 8.10M | -12.27M | 7.48M | 5.20M | -9.18M | -2.55M | 15.52M | -2.69M | 8.29M | -18.99M | 25.05M | 0.63M | 2.13M | -19.25M | 37.09M | -6.61M | -14.27M | -14.35M | 16.67M | -12.74M | 16.10M | -13.70M | 20.43M | 29.03M | 15.34M | -3.81M | 43.94M | 6.94M | -32.04M | -49.41M | 31.05M | 19.51M | -1.78M | -36.03M | 38.53M | -3.73M | -5.67M | -40.31M | 38.09M | -3.23M | -14.13M | -21.20M |
|
Change in Inventory (Quarter)
|
| -8.59M | -0.32M | 8.35M | -4.26M | -4.17M | 8.25M | 1.68M | 4.56M | 5.63M | -6.58M | 5.03M | -4.16M | -1.73M | 1.54M | 4.06M | 0.01M | -0.75M | 0.05M | 9.24M | 0.83M | -3.76M | 6.26M | -0.69M | -2.71M | -2.32M | 3.76M | -0.01M | -4.21M | -0.55M | 2.89M | -2.27M | 5.79M | -8.35M | 9.12M | -0.04M | 2.44M | 4.18M | 11.65M | 0.46M | -0.87M | -8.81M | 0.80M | 0.30M | -8.40M | -7.88M | 10.29M | 0.26M | 10.60M | 11.59M | 31.86M | -3.40M | 0.51M | -0.74M | -1.71M | -1.46M | -0.94M | -2.48M | 7.32M | -1.92M | 13.47M | -9.35M | -5.89M | -1.53M | 1.66M | 2.71M | 1.91M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 14.66M | 14.02M | 7.81M | -12.53M | 14.47M | -12.61M | -19.08M | -7.39M | 8.42M | -1.55M | -9.48M | 8.20M | 33.04M | -38.06M | 11.65M | -16.36M | 9.88M | -2.23M | -15.42M |
|
Change in Accured Expenses (Quarter)
|
| 8.65M | 1.99M | 2.84M | -3.11M | 1.38M | 15.15M | 1.87M | 7.09M | -2.50M | -11.25M | 6.84M | -1.81M | 9.99M | 11.11M | -3.44M | 2.08M | 5.53M | 6.88M | -7.73M | -0.48M | 5.56M | 12.94M | -20.18M | -1.11M | 3.80M | 2.34M | -5.84M | 0.40M | -0.50M | 17.45M | -13.99M | 8.11M | 0.72M | 2.14M | -2.80M | 4.03M | 4.31M | 9.45M | 4.09M | -3.87M | -20.97M | 33.82M | -7.69M | -15.87M | 11.50M | 31.32M | -8.89M | 8.42M | 12.49M | 16.36M | -7.86M | 4.46M | -10.58M | 8.48M | -19.62M | 15.35M | 18.13M | -13.85M | -24.37M | 5.06M | 13.57M | -4.63M | -13.89M | 0.44M | 9.92M | 10.79M |
|
Change in Taxes (Quarter)
|
| -0.59M | -0.67M | -0.68M | -0.68M | -0.68M | -0.68M | -0.66M | -0.62M | -0.55M | -0.55M | -0.52M | -0.52M | -0.52M | -0.52M | -0.48M | -0.47M | -0.47M | -0.50M | -0.45M | -0.45M | -0.45M | -0.54M | -0.47M | -0.47M | -0.47M | -0.47M | -0.41M | -0.41M | -0.41M | -0.41M | -0.37M | -0.37M | -0.37M | -0.37M | -0.35M | -0.35M | -0.35M | -0.35M | -0.34M | -0.34M | -0.34M | -0.34M | -0.33M | -0.33M | -0.33M | -0.23M | -0.19M | -0.19M | -0.19M | -0.19M | -0.19M | -0.19M | -0.18M | -0.19M | -0.19M | -0.19M | -0.19M | -0.19M | -0.19M | -0.18M | -0.19M | 0.38M | -0.19M | -0.09M | -0.19M | -0.19M |
|
Other Working Capital Changes (Quarter)
|
| -10.64M | 16.43M | 23.43M | -7.55M | -20.46M | 11.14M | 0.63M | 2.11M | -12.97M | 11.30M | 2.61M | -0.02M | -8.87M | 7.59M | 3.02M | -2.24M | -0.53M | 3.66M | -0.44M | -1.09M | -1.71M | 3.81M | -1.27M | -0.64M | -0.25M | 2.37M | 0.77M | 0.27M | -2.73M | 4.23M | 0.02M | -2.12M | -0.98M | 6.14M | -2.33M | -0.09M | -1.40M | 4.58M | -0.13M | -2.74M | -0.10M | 2.59M | 0.45M | 0.62M | -3.09M | 7.25M | 1.46M | 1.84M | 15.40M | -4.56M | 0.12M | -3.36M | 1.45M | 2.16M | -2.41M | -2.97M | -1.83M | -4.40M | -0.54M | 4.49M | -11.12M | 18.81M | -1.92M | -1.52M | -0.50M | 7.66M |
|
Capital Expenditures (Quarter)
|
| 92.21M | 21.62M | 17.69M | 20.92M | 22.78M | -3.12M | 20.60M | 19.18M | 20.65M | 6.93M | 35.51M | 29.48M | 28.66M | 20.53M | 23.33M | 27.83M | 58.54M | 50.14M | 37.31M | 42.26M | 44.16M | 39.85M | 35.74M | 47.68M | 31.90M | 44.76M | 24.86M | 54.30M | 46.76M | 35.35M | 30.11M | 26.24M | 38.20M | 38.36M | 23.62M | 25.48M | 25.39M | 30.94M | 24.69M | 29.32M | 95.68M | 57.67M | 75.06M | 44.77M | 100.80M | -186.37M | 50.08M | 24.39M | 14.36M | -105.23M | 28.71M | 11.12M | 12.44M | 158.70M | 10.35M | 2.80M | 0.01M | 273.98M | 74.04M | 101.48M | 84.22M | -239.47M | 14.29M | 109.95M | -111.23M | 23.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.18M | -3.54M | 0.62M | 1.38M | 0.71M | -1.88M | 0.26M | 0.97M | 0.63M | 0.06M | 1.23M | 0.99M | 0.16M | 0.45M | 0.73M | 0.87M | 1.01M | -0.42M | 0.85M | 0.54M | 0.03M | 1.05M | 1.29M | 1.34M | 0.33M | 0.63M | 0.68M | 0.40M | 3.09M | 0.67M | 0.61M | 1.55M | 0.29M | 2.04M | 0.51M | 0.97M | 0.40M | 0.50M | 0.51M | 2.90M | 0.71M | 4.41M | 2.49M | 1.47M | 0.66M | 0.39M | 3.24M | 1.32M | 1.26M | 3.88M | 0.88M | 1.96M | 0.96M | 0.54M | 1.03M | 1.94M | 1.78M | 1.48M | 2.50M | 2.62M | 1.56M | 2.17M | 1.28M | 1.52M | 2.17M | 1.97M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | 0.01M | -0.97M | -0.53M | -23.39M | -2.52M | 86.89M | -0.03M | -120.74M | -11.93M | -0.90M | 1.33M | 53.72M | -0.21M | 0.40M | 12.65M | | 0.28M | 0.34M | 0.06M | -1.29M | -1.76M | -13.77M | 34.53M | -34.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -46.16M | 18.47M | -18.06M | -20.32M | -21.97M | -24.82M | -20.94M | -16.67M | 47.82M | -4.79M | -35.60M | -15.98M | -28.30M | -32.66M | -13.26M | -36.31M | -44.83M | -65.07M | -37.17M | -42.66M | -43.94M | -40.73M | -18.35M | -37.20M | -63.91M | -36.50M | -25.60M | -52.70M | -45.11M | -35.92M | -30.01M | -26.61M | -38.63M | -37.34M | -23.83M | -25.89M | -26.21M | -31.48M | -25.44M | -29.95M | -95.75M | -58.34M | -75.06M | -45.95M | -101.38M | -153.27M | -49.02M | -27.38M | -40.68M | -54.43M | -31.45M | -42.45M | -53.66M | -47.52M | -100.38M | -53.25M | -78.39M | -57.27M | -75.88M | -152.19M | -84.10M | -99.21M | -60.91M | -66.11M | -88.99M | -74.71M |
|
Other financing activities (Quarter)
|
| 0.01M | 5.50M | 0.08M | 2.16M | -1.99M | 1.56M | 0.69M | 0.00M | -2.37M | 3.35M | 0.01M | 0.08M | 0.10M | -4.46M | 0.01M | 0.04M | 0.07M | -0.12M | 0.50M | -0.19M | 0.10M | 0.44M | 0.00M | | 0.32M | -0.01M | 0.06M | 0.00M | 0.10M | 0.73M | | | | | 0.43M | 0.01M | | 0.32M | | | 0.04M | -4.38M | 0.12M | 0.06M | 0.29M | 3.37M | -2.17M | -2.54M | 0.74M | 0.29M | -0.62M | -2.19M | -0.49M | 1.18M | -1.40M | -0.28M | | 0.77M | -1.52M | -0.09M | -0.18M | 1.24M | -2.50M | -0.49M | -0.02M | -0.14M |
|
Cash from Financing Activities (Quarter)
|
| -6.53M | -42.15M | 36.60M | -52.21M | 12.34M | -20.44M | 18.73M | -92.39M | -9.99M | -11.84M | 2.78M | -10.69M | -75.56M | -24.60M | -8.60M | -11.01M | 28.20M | -57.61M | 61.69M | 11.42M | 2.48M | -24.73M | 28.47M | -14.62M | 35.95M | -11.69M | 2.96M | 11.17M | -5.47M | -12.73M | 8.81M | -21.46M | -5.35M | -6.77M | 4.09M | -22.95M | -21.64M | -10.89M | 8.32M | -22.10M | 59.82M | -1.27M | 39.97M | 25.45M | 39.40M | 38.88M | 33.80M | -25.65M | -45.70M | -21.80M | -14.13M | -27.15M | -47.68M | -7.81M | 29.91M | -29.20M | -16.97M | 12.42M | 11.75M | -6.84M | 34.13M | -16.12M | 11.61M | -31.37M | -22.04M | 38.08M |
|
Dividends Paid - Common (Quarter)
|
| | 43.04M | 10.94M | -9.94M | 31.83M | 10.87M | 11.04M | 10.91M | 11.06M | 10.91M | 11.04M | 10.94M | 11.05M | 10.94M | 11.31M | 10.79M | 10.93M | 10.79M | 10.99M | 11.04M | 11.09M | 11.14M | 11.50M | 11.54M | 11.57M | 11.62M | 11.89M | 11.93M | 12.13M | 12.29M | 12.63M | 12.66M | 12.67M | 12.67M | 13.29M | 13.30M | 13.30M | 13.30M | 13.92M | 13.93M | 13.93M | 13.94M | 14.91M | 14.98M | 15.17M | 15.26M | 16.21M | 16.22M | 16.22M | 16.22M | 17.18M | 17.19M | 17.19M | 17.19M | 18.26M | 18.27M | 18.27M | 18.27M | 19.55M | 19.57M | 19.57M | 19.57M | 22.00M | 22.02M | 22.02M | 22.02M |
|
Exchange Rate Effect (Quarter)
|
| -0.57M | -0.13M | -0.23M | 0.37M | -0.34M | -0.36M | -0.29M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| -2.99M | 0.40M | -5.04M | | | -1.89M | 1.58M | | | 8.47M | -15.99M | | | 52.58M | -14.83M | 4.74M | 16.84M | -59.50M | 5.34M | -7.34M | | | 0.16M | | | | | | | | | | | 15.39M | -15.10M | -0.09M | -0.39M | 0.21M | 0.03M | 0.09M | -0.06M | 20.28M | -13.31M | 31.63M | 5.39M | -43.74M | 0.05M | 0.27M | -0.21M | 0.27M | -0.17M | 60.62M | 11.00M | 46.01M | -14.92M | 46.50M | 38.64M | 41.16M | 7.79M | -7.49M | 49.35M | 14.63M | -9.84M | 22.43M | 18.55M | 60.41M |
|
Free Cash Flow (Quarter)
|
| -41.93M | 0.55M | -40.43M | 51.24M | -11.32M | 48.18M | -13.63M | 2.94M | 12.80M | 34.92M | -27.66M | 8.25M | 75.14M | -14.89M | -13.11M | 8.81M | -9.54M | -3.58M | -49.47M | -25.93M | -1.30M | 38.89M | -44.09M | 2.42M | 8.15M | 4.97M | -2.25M | -12.76M | 4.17M | 12.96M | -8.87M | 21.84M | 6.56M | 21.14M | -18.98M | 23.28M | 22.07M | 11.65M | -7.54M | 22.81M | -59.82M | 22.22M | -53.28M | 7.35M | -33.42M | 257.01M | -34.81M | 28.91M | 71.82M | 181.72M | 16.71M | 119.10M | 99.91M | -57.36M | 45.21M | 126.14M | 133.99M | -187.98M | -2.13M | 50.06M | 15.09M | 369.43M | 25.18M | 9.96M | 240.80M | 73.44M |
|
Net Cash Flow (Quarter)
|
| -2.42M | -1.50M | -4.20M | -0.37M | 1.83M | -0.21M | 4.75M | -86.94M | 71.28M | 25.21M | -24.97M | 11.05M | -0.06M | -51.61M | -11.65M | -10.69M | 32.37M | -76.12M | 12.36M | -14.91M | 1.40M | 13.28M | 1.76M | -1.72M | 12.09M | 1.54M | -0.03M | 0.02M | 0.34M | -0.33M | 0.04M | 0.01M | 0.77M | 15.39M | -15.10M | -0.09M | -0.39M | 0.21M | 0.03M | 0.09M | -0.06M | 20.28M | -13.31M | 31.63M | 5.39M | -43.74M | 0.05M | 0.27M | -0.21M | 0.27M | -0.17M | 60.62M | 11.00M | 46.01M | -14.92M | 46.50M | 38.64M | 41.16M | 7.79M | -7.49M | 49.35M | 14.63M | -9.84M | 22.43M | 18.55M | 60.41M |