|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.20M | 26.70M | 40.70M | 69.90M | 62.40M | 82.90M | 64.60M | 22.00M | 10.40M | -23.40M | -55.60M | -9.00M | -18.10M | 208.30M | -23.10M | 1.80M | -21.80M | -4.70M | -20.60M | -14.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 7.40M | | | 7.50M | 7.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | 16.30M | 21.20M | 36.60M | 34.10M | 27.00M | 30.50M | 30.00M | 29.80M | 29.60M | 33.20M | 29.20M | 29.90M | 26.50M | 27.20M | 34.60M | 19.90M | 31.10M | 36.70M | 38.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | -4.90M | 1.40M | 4.80M | 21.50M | 2.00M | -5.90M | 16.90M | 11.30M | 3.60M | 1.10M | 6.10M | 10.50M | 271.10M | 15.00M | 26.20M | 12.10M | 22.10M | 4.20M | 5.30M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.59M | 0.06M | 0.50M | 0.55M | 0.20M | 0.37M | 0.48M | 0.26M | 0.63M | 0.11M | 0.12M | 0.13M | 0.22M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -25.60M | 27.70M | 0.04M | 2.60M | 30.00M | 0.03M | 17.70M | 3.10M | 91.40M | | | | -61.30M | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 10.30M | 5.90M | 7.60M | 5.10M | 12.50M | 1.20M | 0.90M | 183.60M | 2.80M | 1.50M | 1.50M | 4.10M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.40M | 104.90M | 58.30M | 122.40M | 127.70M | 154.30M | 78.50M | 50.00M | 108.50M | 94.50M | 45.40M | 39.20M | -13.70M | 65.00M | -11.40M | 22.80M | 73.40M | 57.20M | 30.20M | 29.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 5.50M | 1.80M | 0.30M | 0.70M | 0.60M | 0.70M | 0.70M | 0.50M | 0.70M | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.30M | 0.20M | 0.30M | 0.70M | 0.60M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 6.10M | 5.20M | 6.40M | 6.30M | 6.10M | 6.20M | 6.40M | 7.60M | 7.20M | 7.20M | 6.80M | 6.80M | 6.80M | 7.20M | 7.40M | 7.20M | | 7.50M | 7.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.60M | -5.40M | 41.40M | 29.50M | -13.60M | 23.80M | -37.70M | -31.60M | -37.40M | -54.60M | -53.60M | 15.50M | 18.00M | -2.30M | -6.60M | 10.50M | -14.50M | -1.70M | -10.80M | 13.20M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | 22.40M | 2.20M | 17.50M | 12.20M | 22.30M | 9.70M | -3.00M | -23.90M | -7.40M | 6.80M | -5.50M | -10.00M | 2.20M | 4.60M | -0.60M | 13.50M | 7.60M | 2.90M | 15.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.80M | -5.70M | 10.70M | 19.10M | -8.70M | 2.10M | -17.60M | -44.50M | -18.60M | -14.90M | 16.70M | 19.00M | -12.90M | 16.10M | -6.30M | 1.40M | 8.20M | 7.50M | -7.00M | 1.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.90M | 16.60M | 24.00M | -42.90M | 35.30M | 1.00M | -20.00M | -34.20M | -15.40M | -31.80M | -22.00M | 17.20M | -7.20M | 7.70M | -33.00M | -24.60M | 76.70M | -15.00M | -31.60M | -4.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.60M | -2.40M | -6.90M | 22.70M | 21.90M | 10.90M | -18.90M | 12.30M | 8.90M | -17.90M | -6.60M | -10.20M | -30.10M | 27.80M | | | 3.20M | -0.30M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 1.50M | 9.80M | 2.70M | -23.00M | -4.50M | -3.10M | 299.00 | 557.00 | 5.70M | -0.90M | 11.40M | | 17.20M | -1.50M | -4.30M | 3.00M | -9.20M | -3.90M | 2.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 16.70M | 4.70M | 8.50M | 13.70M | -23.30M | 6.20M | 9.10M | 13.70M | 5.20M | 6.70M | 10.40M | 9.00M | -21.80M | 9.10M | 4.70M | 5.40M | -15.70M | 12.20M | 11.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.20M | | | 55.90M | -55.90M | 0.80M | 0.20M | | -0.90M | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | -0.90M | 13.50M | | | | | | 10.00M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | | | 512.20M | -7.40M | -3.70M | | | | | | | | | | | 198.00M | 2.30M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | | | 0.60M | 11.60M | 12.20M | 7.70M | 4.20M | 4.40M | 5.90M | 3.20M | 20.70M | 2.10M | -26.00M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -5.60M | -4.70M | -520.10M | 55.40M | -13.30M | 2.30M | -21.10M | -9.30M | 22.10M | -150.10M | 10.30M | -6.90M | -11.00M | -9.10M | -5.50M | -274.40M | -8.90M | 48.80M | -11.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | 21.90M | 7.80M | 0.80M | 6.50M | -8.40M | 8.50M | 0.30M | 8.80M | 0.10M | 1.70M | -1.70M | 7.40M | | 1.60M | 2.80M | | -3.50M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.60M | -19.90M | -542.10M | 530.40M | 28.60M | -2.60M | -35.00M | -80.00M | -19.20M | -87.10M | -18.10M | -5.80M | 3.50M | -4.70M | -3.50M | -274.70M | -34.80M | -18.40M | -10.40M | -40.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.70M | -0.50M | -0.60M | -0.80M | -4.70M | -2.00M | 2.10M | -0.80M | -2.80M | -0.60M | 1.10M | -0.90M | -0.50M | 0.70M | -0.10M | 0.10M | 1.20M | -0.20M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.30M | 80.10M | -489.00M | 155.50M | 187.50M | 133.70M | 43.80M | -49.00M | 79.20M | 26.70M | -123.40M | 44.80M | -18.00M | 48.80M | -23.30M | -257.50M | -235.70M | 31.10M | 68.40M | -22.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.70M | 88.20M | 53.60M | 113.90M | 114.00M | 177.60M | 72.30M | 40.90M | 94.80M | 89.30M | 38.70M | 28.80M | -22.70M | 86.80M | -20.50M | 18.10M | 68.00M | 72.90M | 18.00M | 18.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.00M | 79.40M | -488.50M | 132.70M | 211.70M | 138.40M | 45.80M | -51.10M | 80.00M | 29.50M | -122.80M | 43.70M | -17.10M | 49.30M | -24.00M | -257.40M | -235.80M | 29.90M | 68.60M | -22.50M |