|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.71M | -64.53M | -124.86M | -104.74M | -61.79M | -34.15M | -33.22M | -88.63M | -131.11M | -28.42M | 11.38M | -55.17M | -31.31M | -76.18M | -10.89M | 40.25M | 1.60M | -1.47M | -7.62M | 3.18M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.76M | 33.51M | 34.23M | 32.16M | 30.39M | 29.68M | 28.93M | 26.76M | 26.18M | 26.14M | 25.56M | 25.25M | 24.80M | 24.27M | 24.29M | 23.70M | 22.22M | 22.81M | 23.14M | 23.51M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | 0.82M | 1.78M | 0.79M | 0.58M | 1.04M | 0.97M | 0.67M | 1.47M | 1.24M | 1.37M | 3.65M | 2.70M | 2.16M | 2.19M | 2.10M | 2.20M | 3.28M | 6.15M | 3.62M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 20.27M | -31.49M | 45.54M | 0.51M | 4.58M | 0.38M | 0.17M | -0.37M | 0.35M | 0.61M | -6.40M | 0.32M | -1.23M | -0.97M | -43.58M | -3.93M | 1.43M | -0.96M | -31.66M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | -0.76M | 0.81M | -5.65M | 0.52M | -0.56M | 0.64M | -57.00M | -0.23M | -1.41M | 1.28M | 1.34M | -0.17M | 0.74M | 0.04M | | 1.68M | 0.01M | -0.31M | 0.35M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 1.01M | 23.76M | 0.46M | 0.00M | 0.38M | 42.87M | | 0.65M | | 4.11M | | | | 0.71M | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.08M | -53.65M | -50.75M | -4.02M | -12.21M | 11.98M | -10.12M | -25.79M | 30.38M | -13.23M | 20.47M | 79.66M | -14.20M | -12.01M | 27.86M | 74.72M | -14.85M | -15.58M | 38.63M | 56.24M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 1.93M | 1.82M | 1.82M | 1.75M | 1.74M | 1.69M | 1.54M | 1.81M | 1.67M | 1.66M | 1.66M | 1.66M | 1.60M | 1.63M | 1.62M | 1.61M | 1.71M | 1.75M | 1.24M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.39M | 16.11M | 16.52M | 14.79M | 6.79M | 5.58M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.76M | 33.51M | 34.23M | 32.16M | 30.39M | 29.68M | 28.93M | 26.76M | 26.18M | 26.14M | 25.56M | 25.25M | 24.80M | 24.27M | 24.29M | 23.70M | 22.22M | 22.81M | 23.14M | 23.51M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 14.00M | -1.64M | -42.77M | -15.05M | -44.53M | 13.09M | 72.23M | 1.21M | 1.17M | 1.23M | 1.23M | 19.06M | -16.46M | 24.34M | -28.06M | 1.26M | 86.56M | -12.87M | -69.93M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.62M | 16.98M | 20.37M | 20.14M | 32.31M | 11.96M | 14.21M | 12.66M | 29.26M | 17.50M | 16.42M | 17.56M | 16.83M | 11.24M | 10.94M | 11.48M | 17.54M | 7.77M | 11.19M | 11.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 0.10M | 1.52M | 50.01M | 2.62M | 0.32M | 0.33M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 2.38M | 0.18M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.25M | -16.31M | -20.27M | -18.43M | 20.07M | -11.68M | -13.76M | -12.52M | -29.03M | -16.09M | -2.35M | -17.49M | -16.67M | -11.17M | -10.89M | -6.39M | -15.15M | -7.60M | -11.19M | -11.69M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.15M | 0.35M | -0.88M | | | -0.69M | 4.92M | 0.16M | -0.40M | 74.61M | -74.38M | -0.01M | 1.41M | 0.52M | 0.70M | -0.02M | 0.02M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 10.42M | -16.42M | 7.93M | -2.97M | -1.10M | -1.98M | 1.79M | -75.66M | -3.38M | 118.41M | -120.51M | -1.21M | -2.28M | -3.30M | -2.85M | -2.46M | -1.89M | 0.57M | -0.18M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.36M | -1.18M | 3.67M | 3.26M | 5.12M | 1.98M | 2.19M | -9.31M | -2.85M | -1.72M | -3.74M | 7.39M | -3.85M | -0.72M | 2.01M | -3.40M | 2.12M | 4.30M | -0.18M | 0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.69M | -60.72M | -83.77M | -11.26M | 10.01M | 1.17M | -23.67M | -45.83M | -77.16M | -34.41M | 132.78M | -50.95M | -35.93M | -26.19M | 15.68M | 62.08M | -30.35M | -20.78M | 27.83M | 44.48M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.70M | -70.63M | -71.12M | -24.16M | -44.53M | 0.01M | -24.34M | -38.45M | 1.12M | -30.73M | 4.04M | 62.10M | -31.03M | -23.26M | 16.92M | 63.24M | -32.39M | -23.35M | 27.44M | 44.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.05M | -59.54M | -87.45M | -14.52M | 4.88M | -0.81M | -25.86M | -36.52M | -74.31M | -32.70M | 136.52M | -58.34M | -32.08M | -25.46M | 13.67M | 65.47M | -32.47M | -25.08M | 28.01M | 44.38M |