|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.46M | -33.00M | -21.16M | -34.05M | -16.30M | 28.37M | 9.41M | 84.54M | 34.01M | 20.65M | 57.38M | 36.84M | 22.82M | 38.90M | 14.78M | 34.33M | 17.86M | 19.78M | -32.49M | 19.73M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.35M | -3.49M | -0.06M | -0.20M | 2.50M | 4.11M | 5.52M | 13.03M | 13.15M | 4.36M | -50.75M | 8.98M | 6.70M | 8.49M | 2.08M | 9.20M | 5.19M | 23.66M | -2.47M | 6.21M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.18M | -0.90M | -0.63M | -0.18M | -2.02M | -0.17M | -0.18M | -0.13M | -1.52M | -0.14M | -0.52M | -0.17M | -3.00M | -0.37M | -1.16M | -0.22M | -2.78M | -0.43M | -0.63M | -0.25M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.97M | 95.53M | 64.77M | 128.49M | 87.45M | 116.77M | 44.67M | 184.07M | 100.38M | 132.58M | 100.54M | | 115.86M | 122.03M | 116.39M | | 2.66M | | 133.96M | 151.75M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.35M | 17.37M | 47.37M | -51.55M | 106.02M | 6.24M | 117.20M | 20.97M | 158.91M | 66.01M | 125.06M | 48.64M | 127.27M | 58.41M | 116.53M | 44.20M | 106.45M | 55.13M | 90.43M | 46.05M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 17.37M | 0.53M | 0.56M | 106.02M | 4.85M | 6.84M | 37.57M | 33.29M | 5.89M | -50.39M | 9.74M | 28.09M | 10.17M | 4.09M | 9.97M | 38.09M | 24.49M | 58.40M | 6.72M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.71M | 55.16M | 56.47M | 54.05M | 54.71M | 53.25M | 52.58M | 52.92M | 55.15M | 54.60M | 57.83M | 58.04M | 53.97M | 55.03M | 58.85M | 52.29M | 54.03M | 57.76M | 63.48M | 61.49M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -2.79M | 0.53M | 0.56M | 3.00M | 4.85M | 6.84M | 13.65M | 13.98M | 5.89M | -50.39M | 9.74M | 7.69M | 10.17M | 4.09M | 9.97M | 5.97M | 24.49M | -2.47M | 6.72M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.48M | -15.49M | -22.02M | -28.74M | -30.93M | -39.18M | -42.22M | -37.57M | -32.78M | 34.09M | -57.72M | -41.21M | -28.09M | -46.77M | -42.16M | -41.79M | -38.09M | -50.37M | -58.38M | -47.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | 3.56M | 2.14M | 2.25M | 5.37M | 17.13M | 3.81M | 5.74M | 4.66M | 5.00M | 2.29M | 3.85M | 8.04M | 4.14M | 6.13M | 2.62M | 8.54M | 4.51M | 12.37M | 1.67M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | -0.63M | -0.19M | | | -0.04M | | | | | -0.02M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.82M | | -20.71M | | | -0.47M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.11M | -3.56M | | -2.25M | -5.37M | -17.13M | | -5.74M | -4.66M | -5.00M | | -3.85M | -8.04M | -4.14M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.26M | 13.92M | 15.09M | 23.96M | 28.85M | 24.31M | 33.58M | -58.30M | -32.80M | -25.57M | -42.33M | -55.83M | -19.70M | -28.48M | -44.35M | -39.87M | -26.02M | -44.47M | -38.64M | -54.47M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.33M | -139.72M | -21.13M | -78.38M | -10.39M | -95.03M | -47.17M | -37.99M | -35.87M | -66.59M | -17.20M | -17.84M | -24.22M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | | -0.22M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 0.51M | -0.18M | -0.48M | 0.58M | 2.21M | -1.12M | -0.19M | -0.31M | 0.19M | -0.59M | 0.34M | 0.09M | -0.30M | 1.22M | -0.20M | -0.52M | 0.44M | 0.08M | 0.32M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.71M | -5.04M | -13.10M | -13.02M | 21.60M | -8.89M | -13.60M | 14.82M | -13.92M | 19.50M | 3.76M | -17.24M | 12.64M | -17.54M | 35.41M | -31.73M | 13.32M | -6.09M | 34.04M | -32.32M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.82M | 32.87M | 69.39M | -22.81M | 136.95M | 45.43M | 159.42M | 58.55M | 191.69M | 31.93M | 182.78M | 89.85M | 155.37M | 105.17M | 158.70M | 85.99M | 144.54M | 105.50M | 148.81M | 93.45M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.60M | 31.30M | 62.47M | -27.59M | 134.87M | 30.56M | 150.77M | 15.01M | -13.61M | 19.32M | 4.34M | -17.58M | 12.55M | -17.25M | 34.19M | -31.53M | 13.84M | -6.54M | 33.96M | -32.64M |