|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.40M | 44.40M | -0.80M | 34.40M | 8.40M | 124.50M | 38.80M | -360.80M | 18.00M | 24.40M | 9.00M | -89.50M | -14.10M | 15.20M | 23.90M | 23.80M | 13.20M | 29.00M | 26.30M | 32.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 11.60M | 8.40M | 16.60M | 10.30M | 9.00M | 7.10M | 7.00M | 4.50M | 3.30M | 4.00M | 3.40M | 4.10M | 5.70M | 5.20M | 4.10M | 5.70M | 6.90M | 5.80M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | -1.90M | -6.80M | 9.80M | -0.50M | -108.20M | -3.80M | 3.20M | -1.00M | -93.90M | | -0.70M | 23.90M | -2.60M | -0.10M | | 0.30M | 7.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | | | 7.70M | -3.70M | 10.90M | -4.40M | 41.50M | 1.40M | 4.30M | -4.40M | 0.70M | 1.60M | 6.60M | -6.20M | 18.00M | 0.30M | 0.60M | 8.20M | 16.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 428.70M | | 15.60M | 40.20M | 129.50M | 6.10M | 3.20M | | | | 3.20M | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.30M | | | -48.70M | -92.50M | -155.40M | -242.30M | 311.30M | -97.80M | 143.70M | -38.90M | 114.80M | -37.20M | 26.70M | 108.20M | 82.40M | -83.80M | 44.60M | 33.00M | 146.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 5.60M | | | | -5.60M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | | | 9.40M | 8.50M | 8.30M | 8.40M | 9.40M | 8.50M | 8.60M | 9.20M | 8.80M | 7.10M | 6.20M | 6.10M | 6.80M | 6.10M | 6.40M | 7.80M | 5.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.20M | | | 47.50M | 52.20M | 55.40M | 25.90M | -218.00M | 10.90M | -11.70M | 25.90M | -27.90M | 2.60M | 11.30M | -3.10M | -27.50M | 26.60M | 11.40M | -43.30M | -48.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | | | 98.80M | 122.80M | 161.90M | 248.80M | -104.60M | -20.10M | -80.20M | -78.20M | -106.60M | -15.80M | -56.60M | -16.30M | -41.90M | 25.80M | 42.50M | -26.40M | -21.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.80M | | | 32.20M | 74.40M | 29.90M | 4.90M | -46.60M | -49.40M | 26.30M | -51.60M | 9.10M | -3.70M | -19.50M | 45.50M | -25.70M | -29.20M | 51.30M | -77.30M | 25.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.50M | | | 12.20M | -31.00M | 12.40M | -6.50M | 51.20M | -65.30M | 10.60M | -8.10M | 26.20M | -42.20M | 3.40M | -7.90M | -1.20M | -21.60M | 21.10M | | 23.80M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | | | -13.50M | 8.20M | 17.30M | -19.80M | -3.30M | 13.00M | -6.90M | -0.50M | -7.90M | -0.40M | -4.30M | -0.10M | 0.50M | | 0.20M | -0.40M | 0.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.90M | | | 12.20M | 8.10M | 7.80M | -0.80M | 6.00M | 10.10M | -5.50M | 7.10M | 5.10M | -5.10M | 0.80M | 19.70M | -9.80M | -2.30M | 11.00M | -3.80M | 12.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | | | -2.80M | 7.50M | 8.60M | 7.40M | -20.20M | 7.30M | 6.90M | 4.30M | -3.90M | 5.10M | 3.00M | 4.10M | -10.90M | 7.60M | 3.40M | 2.90M | -13.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.00M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 417.80M | 411.90M | | | | -417.80M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.00M | | | 81.90M | | 54.10M | | 92.50M | | 9.90M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.70M | | | -446.90M | -3.80M | 82.50M | -10.50M | -13.60M | 74.50M | -7.50M | 49.20M | 55.40M | 85.40M | 4.50M | 5.20M | -8.30M | -7.90M | -4.00M | -1.00M | -1.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | | | 3.00M | 7.00M | | -7.00M | | | 2.10M | -1.20M | 30.30M | | | | | | | | -3.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.90M | | | 153.90M | 86.00M | 77.10M | 239.40M | -295.40M | 8.70M | -74.50M | -25.70M | -154.80M | -66.90M | -50.70M | -121.00M | -60.60M | 46.60M | -11.30M | -33.60M | -79.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | | | 8.10M | 8.40M | 8.40M | 7.90M | 8.10M | 8.40M | 8.00M | 8.10M | 8.10M | 8.10M | 8.10M | 8.20M | 8.10M | 8.50M | 8.20M | 8.30M | 8.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | | | -5.40M | -1.80M | -4.50M | 0.50M | -3.20M | -0.30M | -2.20M | | 4.50M | 3.80M | -1.90M | -0.50M | -1.60M | -0.50M | 5.20M | -5.50M | 6.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.40M | | | -347.10M | -12.10M | -0.30M | -12.90M | -0.90M | -14.90M | 59.50M | -15.40M | 19.90M | -14.90M | -21.40M | -8.10M | 11.90M | -45.60M | 34.50M | -7.10M | 72.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.10M | | | -45.90M | -100.00M | -164.00M | -249.70M | 331.50M | -105.10M | 136.80M | -43.20M | 118.70M | -42.30M | 23.70M | 104.10M | 93.30M | -91.40M | 41.20M | 30.10M | 160.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.70M | | | -341.70M | -10.30M | 4.20M | -13.40M | 2.30M | -14.60M | 61.70M | -15.40M | 15.40M | -18.70M | -19.50M | -7.60M | 13.50M | -45.10M | 29.30M | -1.60M | 65.80M |