|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | 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 |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.12M | 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 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 6.40M | 3.60M | 7.66M | 9.30M | 4.60M | 3.90M | 4.93M | 3.50M | 9.10M | 3.50M | 9.53M | 4.60M | 5.00M | 2.80M | 1.42M | 5.60M | 5.90M | 3.30M | 4.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.95M | 0.49M | 5.85M | -3.56M | 11.91M | 0.93M | 5.38M | -5.30M | 6.85M | -25.88M | 5.31M | -49.98M | 2.58M | -12.37M | -4.38M | 0.70M | -9.01M | -7.84M | 7.50M | -11.78M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.94M | 8.01M | -0.01M | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37M | 31.90M | | | 2.46M | -0.01M | 54.23M | 5.07M | 4.56M | 0.10M | 21.28M | -25.93M | 1.00M | -0.99M | 51.29M | 20.51M | 0.81M | 0.06M | 11.50M | -12.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05M | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.09M | 42.08M | 58.30M | 86.53M | 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 |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 686.00M | | 266.00M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.51M | 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 |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 53.67M | 20.13M | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.56M | 7.75M | 8.85M | -10.82M | 0.30M | 53.22M | -24.70M | 6.99M | 26.71M | 14.70M | 31.16M | -60.61M | -15.23M | 22.86M | -46.53M | 51.90M | 4.37M | 44.56M | 5.29M | -16.66M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14M | -2.07M | 1.61M | 57.06M | 4.05M | -2.40M | 33.90M | -33.29M | 7.78M | -6.24M | -1.14M | 59.23M | 22.14M | 23.56M | 13.15M | -53.51M | 2.15M | 15.10M | -15.02M | -0.14M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.22M | 0.53M | 19.71M | 1.93M | 38.74M | 0.46M | 0.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,679.80M | | | -2.04M | 13.80M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.00M | 225.00M | 224.99M | | | | | | | | | | 18.11M | | | 1.88M | 0.04M | | | 0.22M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2455.28M | -15.14M | 10.25M | -5.83M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | -0.10M | 51.11M | -39.07M | -0.44M | 0.17M | -0.07M | 7.83M | -7.65M | -1.34M | -0.88M | 9.86M | | -1.90M | 1.90M | -3.12M | -1.23M | 44.42M | 20.07M | -67.31M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,317.37M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.07M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1087.84M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.95M | 44.16M | 56.68M | 29.46M | 33.33M | 71.61M | 55.79M | 148.44M | 7.45M | 15.92M | 25.37M | 3.24M | 23.29M | 2.80M | 127.44M | 206.80M | -5.46M | -25.64M | 36.85M | 45.27M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1087.82M | -450.29M | 2.50M | 0.09M | -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 |