|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.00M | -0.01M | -0.01M | 0.01M | -0.01M | -0.08M | | | | | | 0.00M | -0.00M | | | | | -32.60M | -0.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | 2.91M | 2.11M | 2.42M | 1.98M | 1.96M | 1.58M | 1.68M | 1.99M | 2.03M | 1.67M | 1.39M | 2.47M | 1.85M | 1.91M | 1.71M | 1.82M | 1.90M | 1.55M | 1.88M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | -1.09M | 6.46M | 10.07M | 13.15M | 23.58M | 4.13M | 5.09M | 6.24M | 8.47M | 1.18M | 6.74M | 2.45M | 8.54M | 0.04M | 1.39M | -2.18M | -3.98M | 1.53M | -17.63M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.55M | 2.98M | 6.62M | 0.00M | 0.01M | -6.63M | 2.60M | | 0.02M | -2.61M | 5.21M | 0.01M | 0.02M | 0.13M | 3.11M | -2.98M | 3.01M | -3.14M | 2.49M | -2.42M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | | | -0.01M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.40M | -46.89M | -77.82M | 19.69M | -106.37M | 245.58M | -86.78M | 127.05M | 55.56M | 82.22M | -225.58M | -13.99M | -83.41M | 185.44M | -159.37M | 3.43M | -62.26M | 250.18M | -165.30M | -63.49M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | 3.48M | 2.88M | 3.03M | 3.19M | 4.26M | 2.51M | 3.02M | 2.91M | 3.76M | 2.23M | 3.57M | 3.89M | 5.17M | 4.05M | 4.65M | 4.57M | 5.89M | 4.04M | 4.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.86M | 2.65M | -4.88M | 3.49M | 0.84M | 10.76M | -11.02M | 3.60M | 4.73M | 12.40M | 19.70M | -11.08M | 10.34M | 0.86M | 5.30M | -2.86M | 8.26M | 2.02M | 14.61M | -7.28M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.64M | 92.64M | 79.16M | 95.07M | 177.20M | -119.98M | 40.49M | -38.21M | -1.05M | 13.52M | 196.33M | 102.78M | 113.55M | -130.60M | 122.32M | 68.73M | 67.86M | -261.67M | 112.57M | 112.25M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45M | -21.69M | -18.69M | 32.56M | -1.39M | -2.22M | -36.82M | 18.42M | 11.57M | 17.44M | 0.38M | 14.03M | 20.20M | -24.48M | -12.67M | 32.69M | 0.12M | -41.05M | -23.33M | 36.83M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | 13.42M | -31.31M | 23.77M | 6.12M | 18.53M | -52.63M | 19.10M | -4.25M | 18.16M | -38.79M | 19.11M | -8.64M | 7.43M | -28.55M | 14.64M | 6.88M | 8.35M | 7.10M | 12.67M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | | | | | -0.01M | -9.66M | -0.32M | | | 0.25M | 1.43M | -1.68M | | | 1.53M | -1.53M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.52M | -1.81M | -0.21M | -0.70M | 5.52M | -1.85M | 2.43M | -0.68M | 3.59M | -2.56M | -2.13M | -2.21M | 5.72M | -1.72M | -0.39M | -0.99M | 5.76M | 5.30M | -1.23M | -5.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | 4.33M | 2.89M | 3.30M | 5.00M | 3.86M | 3.25M | 4.58M | 6.30M | 6.21M | 5.54M | 5.96M | 5.19M | 5.66M | 5.22M | 7.84M | 7.97M | 7.47M | 5.56M | 7.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.15M | 0.08M | 0.08M | 0.10M | 0.08M | 0.02M | 0.04M | 0.09M | 0.30M | 0.10M | 0.10M | 0.16M | 0.08M | 0.05M | 0.08M | 0.06M | 0.12M | 0.02M | 0.05M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05M | 0.41M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.67M | -4.18M | -2.81M | -3.23M | -4.90M | -3.77M | -3.23M | -4.54M | -14.04M | -7.85M | -12.78M | -5.98M | -5.11M | -6.14M | -5.67M | -3.73M | -3.25M | -7.00M | -6.31M | -8.04M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | | 2.58M | | | | 0.12M | 5.05M | 0.49M | | | 0.23M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.41M | -57.82M | -6.62M | -6.11M | -4.17M | -71.78M | -5.17M | | -5.00M | -3.75M | -9.61M | 47.04M | 31.56M | -45.12M | 41.89M | -10.70M | 47.47M | -115.03M | 77.39M | 67.59M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.33M | -108.88M | -87.25M | 10.35M | -115.45M | 170.03M | -95.18M | 122.50M | 36.52M | 70.62M | -247.97M | 27.07M | -56.96M | 134.17M | -123.14M | -11.00M | -18.05M | 128.15M | -94.22M | -3.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.60M | -51.21M | -80.71M | 16.39M | -111.37M | 241.72M | -90.03M | 122.47M | 49.27M | 76.01M | -231.13M | -19.95M | -88.60M | 179.77M | -164.58M | -4.41M | -70.23M | 242.70M | -170.85M | -71.29M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.33M | -108.88M | -87.25M | 10.35M | -115.45M | 170.03M | -95.18M | 122.50M | 36.52M | 70.62M | -247.97M | 27.07M | -56.96M | 134.17M | -123.14M | -11.00M | -18.05M | 128.15M | -94.22M | -3.95M |