|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.04M | -0.10M | -0.10M | 0.18M | -0.70M | -1.60M | -0.83M | -0.32M | -0.93M | -0.42M | -0.60M | -0.60M | -0.80M | -0.10M | -0.20M | -0.30M | -0.20M | -0.20M | -0.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.51M | 7.87M | 8.11M | 8.38M | 8.47M | 8.51M | 8.83M | 9.46M | 9.37M | 9.75M | 9.72M | 10.01M | 10.17M | 11.13M | 11.20M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | 3.67M | 2.92M | 3.93M | 5.06M | 6.02M | 4.84M | 6.80M | 7.94M | 8.07M | 8.19M | 11.00M | 11.40M | 11.90M | 11.70M | 13.00M | 13.60M | 14.60M | 14.50M | 18.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.66M | 0.26M | 2.17M | -1.06M | -0.92M | -0.52M | -3.24M | -0.62M | -0.17M | -0.21M | -33.00M | -0.01M | -0.03M | 0.34M | -20.80M | | | | | 1.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.15M | -0.15M | -0.09M | 0.15M | -0.14M | -0.06M | -2.07M | -1.02M | -0.22M | -0.69M | -0.70M | -0.20M | -1.30M | | -0.30M | -1.30M | -0.20M | 0.40M | -0.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.18M | 0.18M | 0.08M | 0.13M | 0.14M | 0.16M | 0.10M | 0.19M | 0.20M | 0.23M | 0.17M | 0.26M | 0.29M | 0.31M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 0.39M | 3.52M | 0.00M | 642.00 | 0.53M | -1.46M | -0.12M | 0.09M | 0.09M | 4.99M | 0.58M | 0.08M | 1.81M | 1.20M | -0.40M | 0.50M | 1.40M | -4.50M | 0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.20M | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | | | | 4.60M | | | | 2.90M | | | | 2.60M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.80M | 18.34M | 34.50M | 9.91M | 37.63M | 65.44M | 70.75M | 31.88M | 20.53M | 72.52M | 87.97M | 7.30M | 6.70M | 34.20M | 82.60M | 28.90M | 46.80M | 77.10M | 81.90M | -5.60M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.12M | 0.92M | 0.80M | 0.80M | 1.40M | 0.80M | 0.70M | 0.90M | 0.80M | 0.80M | 0.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.02M | 13.48M | 13.67M | 13.89M | 14.99M | 15.56M | 15.86M | 16.52M | 16.44M | 16.80M | 16.74M | 17.00M | 16.90M | 17.90M | 16.70M | 16.10M | 15.60M | 15.10M | 15.20M | 15.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | -23.98M | 9.69M | 12.58M | 15.21M | 40.80M | -8.96M | -13.59M | -32.45M | 10.91M | 11.84M | -33.40M | 15.00M | -5.20M | 9.00M | 10.70M | 24.20M | -3.70M | 26.20M | 52.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.71M | 45.35M | -2.83M | 23.62M | 28.49M | 18.30M | -38.16M | 25.70M | -8.01M | -26.71M | -30.27M | 26.80M | 22.50M | -8.10M | -13.30M | 7.30M | 25.30M | 2.80M | 12.00M | 48.40M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.79M | -16.86M | 3.71M | -6.47M | 8.96M | 19.14M | -50.33M | 16.77M | -34.22M | -8.76M | 0.10M | -3.00M | 17.30M | -23.10M | 8.20M | 15.40M | 34.30M | 0.80M | 28.80M | 45.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.45M | -0.88M | -3.71M | 7.71M | 8.30M | 9.49M | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -3.71M | 4.87M | 3.84M | 1.56M | 6.46M | 7.82M | 8.97M | -11.83M | -1.26M | -0.88M | -2.60M | -2.40M | 4.40M | 2.70M | 5.00M | -1.10M | 1.80M | 3.80M | 6.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39M | 6.98M | 7.63M | 13.07M | 12.40M | 14.03M | 19.38M | 16.21M | 17.41M | 13.16M | 14.22M | 16.60M | 14.80M | 12.60M | 12.80M | 13.90M | 28.10M | 27.90M | 37.50M | 36.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.08M | 0.05M | 2.80M | 0.60M | 145.18M | | 3.61M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.47M | -6.23M | -8.18M | -13.68M | -157.58M | -14.03M | -22.99M | -16.21M | -20.54M | -13.48M | -14.47M | -18.70M | -28.90M | -12.90M | -13.10M | -15.10M | -28.50M | -28.30M | -37.90M | -38.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.22M | -3.28M | -2.43M | 0.76M | 0.26M | 1.39M | -1.99M | 0.61M | 0.13M | -13.09M | -5.30M | -0.20M | -0.50M | -4.90M | -9.10M | 1.10M | -0.30M | -8.80M | -40.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.80M | 29.79M | -28.93M | -17.81M | -25.03M | -10.93M | -8.09M | -10.80M | -8.17M | 473.18M | -8.50M | -14.10M | -9.10M | -351.30M | -2.60M | -13.40M | -29.40M | -4.20M | -9.10M | -44.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87M | 3.86M | 3.80M | 3.79M | 3.81M | 3.81M | 3.80M | 3.81M | 3.78M | 3.83M | 3.78M | 3.80M | 3.90M | 3.90M | 3.80M | 3.80M | 3.90M | 3.90M | 4.00M | 3.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.07M | -1.01M | -0.80M | -1.47M | -3.72M | -3.97M | 10.16M | 0.05M | -0.30M | -1.54M | -2.30M | -1.20M | -0.50M | 1.30M | -2.20M | 0.50M | 3.20M | -1.10M | -0.90M | -0.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.73M | 40.75M | -3.55M | -23.14M | -148.55M | 36.37M | 49.77M | 2.85M | -6.41M | 530.68M | 58.69M | -26.70M | -31.80M | -328.70M | 64.70M | 0.90M | -9.50M | 45.10M | 32.60M | -89.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.42M | 11.36M | 26.87M | -3.16M | 25.23M | 51.41M | 51.37M | 15.67M | 3.12M | 59.36M | 73.75M | -9.30M | -8.10M | 21.60M | 69.80M | 15.00M | 18.70M | 49.20M | 44.40M | -42.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | 41.91M | -2.60M | -21.57M | -144.98M | 40.48M | 39.67M | 4.87M | -8.18M | 532.22M | 64.99M | -25.50M | -31.30M | -330.00M | 66.90M | 0.40M | -11.10M | 44.60M | 34.90M | -88.50M |