|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.10M | -52.40M | 60.50M | 17.70M | 37.40M | 44.30M | -113.40M | -38.60M | 6.60M | -45.90M | 21.40M | 241.20M | -11.60M | 37.40M | 26.30M | | -11.70M | 8.20M | -11.40M | 287.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 1.90M | | | 32.80M | 9.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.50M | 6.70M | 10.30M | 1.30M | 40.60M | 10.40M | -8.10M | -1.50M | -11.10M | -10.90M | -7.30M | 0.40M | 0.20M | 1.10M | -3.00M | 1.20M | 1.20M | -3.60M | -12.50M | 2.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 1.60M | 4.30M | 0.50M | 0.70M | 11.30M | -11.60M | 0.50M | -0.80M | 1.30M | 4.90M | 1.50M | 2.30M | 1.70M | 10.20M | | -6.60M | 7.20M | 16.90M | 4.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.40M | | -6.90M | 5.10M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.10M | 75.80M | -52.60M | 37.40M | 31.20M | -11.40M | -31.30M | -0.20M | -1.70M | 41.50M | 66.00M | -14.80M | 11.50M | 20.10M | -41.40M | 72.30M | 7.90M | 2.00M | 102.80M | 68.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.90M | 20.60M | 20.20M | 19.40M | 22.70M | 15.40M | 15.90M | 15.90M | 15.60M | 23.80M | 23.70M | 19.90M | 21.80M | 23.10M | 21.90M | 24.00M | 17.40M | 20.20M | 30.20M | 22.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 11.60M | -11.40M | 47.10M | -5.50M | -50.10M | -5.20M | -19.10M | -6.90M | 4.60M | -15.50M | 1.40M | 36.00M | -21.50M | 2.40M | 12.50M | 2.70M | 12.10M | -3.30M | 8.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.60M | 11.80M | 82.30M | 0.90M | 42.10M | -38.90M | 8.70M | 41.10M | -22.60M | -44.80M | 0.50M | 7.20M | -16.60M | 76.90M | -3.20M | 0.10M | -27.60M | 44.10M | -27.40M | -6.80M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.60M | 37.00M | -1.90M | 31.60M | 15.90M | -57.10M | -6.20M | -17.40M | -55.50M | 27.80M | 25.70M | -33.80M | 20.40M | 53.50M | -90.70M | 20.80M | -2.80M | 16.80M | -33.40M | 24.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.30M | 44.40M | -38.10M | 1.60M | 15.00M | -4.10M | -3.70M | -8.70M | 11.70M | 12.80M | 35.90M | 33.60M | -34.10M | -3.40M | 7.90M | 12.20M | -24.00M | 12.40M | 11.00M | -11.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 0.50M | 8.60M | 4.20M | -4.90M | -4.90M | | -2.60M | -5.10M | 2.90M | 2.00M | -1.00M | -9.00M | 7.80M | 4.10M | 0.20M | -1.00M | 7.60M | 6.40M | 7.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.60M | 3.30M | 1.00M | 26.00M | -23.40M | 67.60M | 16.10M | 14.30M | 22.30M | -26.40M | 84.80M | 29.70M | 16.90M | 22.50M | -56.80M | 4.10M | 40.90M | 20.10M | 35.10M | 11.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | 0.10M | | 0.70M | | | 25.70M | | | | | 2.30M | | 11.40M | -11.40M | | 200.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.50M | -19.80M | -36.90M | -26.00M | -25.70M | -18.40M | -15.40M | -14.30M | -2.90M | -0.40M | -40.20M | -29.70M | -14.60M | -22.50M | -13.20M | -21.20M | -12.40M | -16.10M | -50.50M | 130.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 0.10M | -0.10M | 0.60M | 0.90M | 0.10M | -0.10M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.30M | 2.70M | 61.30M | -3.90M | -21.20M | 63.30M | 36.20M | -9.40M | 34.50M | -7.90M | -30.20M | 49.20M | -49.10M | -5.00M | 54.90M | -39.10M | 0.30M | 123.40M | -69.50M | -0.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.30M | 58.70M | -28.20M | 7.50M | -15.70M | 33.50M | -10.50M | -23.90M | 29.90M | 33.20M | -4.40M | 4.70M | -52.20M | -7.40M | 0.30M | 12.00M | -4.20M | 109.30M | -17.20M | 198.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.50M | 72.50M | -53.60M | 11.40M | 54.60M | -79.00M | -47.40M | -14.50M | -24.00M | 67.90M | -18.80M | -44.50M | -5.40M | -2.40M | 15.40M | 68.20M | -33.00M | -18.10M | 67.70M | 56.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.30M | 58.70M | -28.20M | 7.50M | -15.70M | 33.50M | -10.50M | -23.90M | 29.90M | 33.20M | -4.40M | 4.70M | -52.20M | -7.40M | 0.30M | 12.00M | -4.20M | 109.30M | -17.20M | 198.00M |