|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43M | 0.33M | -0.01M | | | | | -18.54M | -669.83M | -3.65M | -255.76M | 1.63M | 1.43M | 47.78M | 95.39M | -3.46M | -35.96M | -32.96M | -28.50M | -1.79M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.24M | 14.94M | 15.05M | 15.37M | 15.81M | 15.34M | 15.42M | 15.05M | 15.14M | 15.10M | 15.44M | 15.12M | 15.15M | 15.81M | 15.91M | 14.90M | 14.64M | 14.68M | 14.62M | 13.29M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | 3.60M | 7.66M | 9.30M | 4.60M | 3.90M | 1.66M | 3.50M | 9.10M | 3.50M | 9.53M | 4.60M | 5.00M | 2.80M | 1.42M | 5.60M | 5.90M | 3.30M | 3.93M | 6.62M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 5.85M | -3.56M | 11.91M | 0.93M | 5.38M | -5.30M | 6.85M | -25.88M | 5.31M | -48.22M | 2.58M | -12.37M | -4.38M | 0.70M | -9.01M | -7.84M | 7.50M | -19.48M | -15.61M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.94M | 8.01M | -0.01M | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.90M | 92.50M | -91.93M | -0.43M | -3.63M | 60.74M | -47.81M | -0.90M | 5.55M | 21.28M | -25.93M | 1.00M | 0.78M | -2.50M | 2.60M | -0.18M | 1.06M | 31.05M | -0.34M | -6.88M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.61M | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | 8.00M | 4.70M | -14.27M | | 1.00M | 12.70M | 3.11M | 1.40M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.15M | 66.31M | 74.39M | 37.38M | 69.21M | 89.69M | 115.15M | 15.23M | 9.68M | 24.23M | 62.47M | 45.44M | 26.36M | 140.59M | 153.29M | -3.31M | -10.55M | 21.83M | 45.13M | 3.51M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 686.00M | | 266.00M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.75M | 42.09M | 39.58M | 39.74M | 41.02M | 39.56M | 40.10M | 38.54M | 38.63M | 38.59M | 39.35M | 38.69M | 38.47M | 38.86M | 39.21M | 38.46M | 37.20M | 37.21M | 37.97M | 35.35M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.67M | 20.13M | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.23M | 6.92M | -8.89M | 0.30M | 1.25M | 27.27M | -11.24M | 2.53M | 4.85M | 65.19M | -56.29M | 3.42M | -0.02M | -42.30M | 51.90M | 28.18M | 20.75M | 5.29M | -28.12M | -28.57M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.84M | -24.30M | 57.06M | 4.05M | -2.40M | 33.90M | -33.29M | 7.78M | 18.05M | -25.43M | 59.23M | 22.14M | 23.56M | -44.94M | 4.58M | 2.15M | 15.10M | -15.02M | 44.35M | 1.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.22M | 0.53M | 19.71M | 1.93M | 38.74M | 0.46M | 0.00M | 0.64M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.04M | 13.80M | | | | | | | | | | | | | | | | 5.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | 18.11M | | | 1.88M | 0.04M | | | 0.22M | 127.16M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.14M | 20.25M | -15.83M | -32.85M | -14.39M | -7.94M | -11.21M | -7.92M | -18.76M | -18.05M | -15.88M | -5.08M | -23.89M | -12.70M | 15.14M | -9.89M | 26.42M | -15.00M | -13.66M | 119.22M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | 0.17M | -0.07M | 7.83M | -7.65M | -1.34M | -0.88M | 9.86M | -0.54M | 0.54M | | -3.12M | -1.23M | 44.42M | 20.07M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -477.24M | -66.05M | -80.60M | -69.98M | -31.61M | -101.77M | -124.13M | -8.86M | 31.91M | -29.64M | -27.12M | -45.44M | -6.05M | -119.90M | -179.22M | 13.31M | -8.17M | 16.18M | -58.21M | -55.62M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -452.23M | 20.51M | -5.99M | -65.45M | 23.21M | -20.01M | -20.20M | -1.55M | 22.83M | -23.45M | 19.47M | -5.09M | -3.58M | 7.99M | -10.79M | 0.11M | 7.70M | 23.00M | -26.74M | 67.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 90.61M | 17.32M | 33.33M | 71.61M | 55.79M | 148.44M | 7.45M | -8.37M | 49.66M | 3.24M | 23.29M | 2.80M | 185.53M | 148.71M | -5.46M | -25.64M | 36.85M | 0.78M | 2.44M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -452.23M | 20.51M | -22.05M | -65.45M | 23.21M | -20.01M | -20.20M | -1.55M | 22.83M | -23.45M | 19.47M | -5.09M | -3.58M | 7.99M | -10.79M | 0.11M | 7.70M | 23.00M | -26.74M | 67.11M |