|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | 0.57M | -0.52M | | | | -108.76M | -25.59M | -106.17M | -30.33M | -162.27M | -34.99M | -14.74M | -261.06M | 4.69M | | | | | 58.14M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.06M | 3.17M | 5.41M | 4.50M | 5.37M | 5.37M | 1.07M | 3.25M | 2.83M | 0.65M | 2.13M | 2.15M | 3.94M | 4.23M | 6.20M | 2.68M | 9.60M | 2.75M | -0.89M | 3.28M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.71M | -11.59M | 12.64M | -50.98M | 2.64M | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | | | -5.00M | | | -18.64M | 0.66M | | | 6.69M | -1.59M | 0.79M | -7.26M | -5.12M | | -5.43M | -3.77M | 7.10M | -0.23M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | | 8.35M | -0.17M | -0.10M | -1.10M | 1.38M | | | | 80.36M | | | 10.00M | | | | | 0.27M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | 3.70M | 10.56M | 3.29M | 4.22M | 4.26M | 2.73M | 4.64M | 8.24M | 16.58M | 9.29M | 14.99M | 11.71M | 27.22M | 32.10M | 13.11M | 8.41M | 9.32M | 10.49M | 15.20M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.81M | 71.44M | 85.34M | 10.56M | -5.00M | -36.47M | 331.52M | -39.71M | -0.04M | 111.64M | 8.21M | -1.01M | 79.91M | 15.80M | 181.76M | -16.68M | 111.39M | 66.85M | 221.70M | 44.16M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.00M | | 220.00M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.46M | -1.59M | -1.47M | -1.48M | -1.51M | -3.75M | -1.94M | -2.12M | -2.29M | -3.19M | -3.09M | -3.07M | -3.10M | -3.29M | -3.44M | -2.15M | -1.45M | -1.72M | -1.91M | -1.96M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.82M | 41.81M | 41.63M | 42.00M | 43.47M | 39.28M | -13.59M | 39.90M | 39.87M | 4.73M | 28.22M | 28.85M | 28.48M | 28.57M | 28.59M | 28.32M | 28.76M | 27.42M | 27.07M | 25.64M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.15M | 10.25M | 25.03M | -33.09M | -17.25M | 25.45M | 39.32M | -69.84M | 2.33M | 39.68M | 2.39M | -14.67M | -12.43M | 20.14M | -25.02M | 0.13M | -4.95M | 9.32M | 9.50M | -7.34M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | 2.42M | 3.70M | 7.94M | -3.86M | 8.15M | -8.84M | 10.23M | -1.16M | -12.91M | -14.36M | 7.98M | -2.30M | 2.93M | -10.87M | 4.81M | 12.90M | -2.88M | -9.26M | -3.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.02M | 48.71M | 65.11M | -38.65M | -33.45M | -48.89M | 170.39M | -103.99M | -4.85M | 10.39M | 82.06M | -79.21M | 38.02M | 42.72M | 45.83M | -141.28M | -1.05M | -29.34M | 109.64M | -102.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.55M | -4.16M | -4.59M | -13.52M | -5.04M | -4.85M | -3.36M | -19.94M | -5.26M | -5.54M | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.48M | -2.49M | 17.27M | -3.84M | -10.23M | -0.56M | 37.92M | -6.07M | -21.83M | 28.28M | 29.72M | 19.84M | -33.97M | -178.04M | 157.11M | 8.38M | 0.32M | 5.96M | -21.47M | 15.68M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.83M | 10.47M | -22.93M | -4.77M | 4.48M | 22.52M | -35.85M | -18.67M | 20.23M | 2.77M | -25.15M | 22.12M | -21.25M | 24.55M | -30.29M | 4.33M | -1.01M | 2.62M | -9.41M | 8.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.38M | 57.20M | 43.13M | 32.55M | 31.62M | 33.36M | -14.90M | 28.67M | 25.98M | -4.42M | 27.88M | 14.32M | 16.46M | 19.44M | 22.18M | 16.89M | 13.34M | 15.80M | 20.25M | 15.85M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | | | | 3.98M | | | | | | | | | 2.20M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 29.08M | -29.35M | 9.02M | 93.00M | 7.00M | 95.00M | | | -27.37M | 2.60M | -5.64M | -4.67M | -0.83M | 3.75M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.04M | -1.12M | 95.52M | 50.77M | -32.16M | 32.16M | 2.35M | 12.88M | -0.79M | 4.95M | 8.35M | 2.12M | 34.26M | 12.34M | 27.84M | 13.35M | 48.30M | 5.09M | -5.54M | -1.78M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.58M | -45.16M | -43.56M | 28.03M | 5.00M | 43.91M | 1.55M | -41.41M | -19.28M | -7.37M | -31.26M | -6.20M | -11.20M | -37.81M | 13.54M | -45.54M | -28.56M | -36.43M | -14.57M | -9.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | -0.75M | -2.36M | -5.41M | -2.88M | -2.06M | 0.74M | -6.17M | -2.94M | 3.49M | -0.72M | -3.60M | -1.69M | 2.95M | -2.23M | 0.47M | -0.47M | | | -3.34M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.28M | -92.83M | -38.52M | -145.86M | -20.65M | 30.32M | -52.28M | -79.44M | 46.89M | 30.49M | -27.94M | -58.43M | 2.92M | -12.51M | -230.58M | -85.07M | -123.43M | 6.11M | -242.97M | -16.42M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 8.72M | 8.75M | 8.69M | 8.62M | 8.70M | 8.71M | 8.72M | 8.80M | 8.80M | 8.88M | 8.83M | 8.95M | 9.06M | 9.11M | 10.98M | 12.63M | 13.30M | 14.15M | 13.32M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | -5.29M | 0.08M | -2.64M | -10.82M | -11.82M | 9.18M | 2.35M | 2.38M | -5.04M | 6.04M | -2.15M | -0.54M | 3.85M | -6.15M | 1.34M | 1.99M | -0.70M | -0.27M | -0.46M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.74M | -70.32M | 3.33M | -109.91M | -51.88M | 25.95M | 72.43M | -158.22M | 29.94M | 16.56M | 43.44M | -85.03M | 73.77M | -27.25M | -91.81M | -145.94M | -38.61M | 35.82M | -36.11M | 17.99M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.43M | 14.24M | 42.21M | -21.99M | -36.62M | -69.82M | 346.43M | -68.38M | -26.02M | 116.06M | -19.67M | -15.33M | 63.45M | -3.64M | 159.58M | -33.57M | 98.05M | 51.05M | 201.45M | 28.31M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.66M | -66.54M | 3.25M | -107.27M | -20.65M | 37.77M | 280.79M | -160.57M | 27.56M | 134.77M | -51.00M | -65.65M | 71.63M | -34.52M | -35.28M | -147.28M | -40.60M | 36.52M | -35.84M | 18.45M |