|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.16M | 119.89M | 141.44M | 124.18M | 115.00M | 93.45M | 50.33M | -7.37M | -7.85M | -22.62M | -217.41M | -30.87M | -14.75M | -36.07M | -49.48M | -39.35M | -86.89M | -28.48M | -65.12M | -43.28M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.30M | 0.30M | 0.34M | 0.47M | 0.60M | 0.60M | 0.65M | 0.80M | 1.40M | 1.60M | 0.59M | 1.05M | 1.60M | 1.80M | 1.60M | 0.58M | 1.80M | 1.00M | 1.60M | 1.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.35M | -1.99M | 2.52M | 1.40M | 5.16M | 4.66M | 5.81M | -3.75M | -2.67M | -3.87M | -17.83M | -4.58M | -1.54M | -5.62M | -15.89M | -7.31M | 49.45M | -1.35M | 2.01M | 0.14M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | | 0.00M | 0.23M | | | 7.79M | 28.01M | 2.52M | 5.94M | -39.59M | 0.08M | 3.05M | -3.07M | 0.02M | 0.02M | 0.19M | -11.60M | 17.54M | 12.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | 2.69M | 1.38M | 7.84M | 12.96M | 2.78M | 1.89M | 1.70M | 12.00M | 5.26M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.25M | 3.26M | 63.55M | -12.59M | 74.58M | 39.63M | -2.05M | -25.66M | 19.26M | -58.43M | -42.73M | -23.06M | 36.41M | -43.06M | -10.54M | 5.66M | 39.73M | -31.60M | -13.82M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.33M | 134.26M | 100.03M | 146.32M | 60.12M | 68.17M | 50.02M | 24.80M | -9.02M | 51.49M | 9.29M | -0.53M | -36.85M | 23.71M | -26.42M | -32.19M | -53.24M | 24.70M | -20.89M | -14.93M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 2.55M | 2.30M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.29M | 15.58M | 17.30M | 14.43M | 14.01M | 13.26M | 13.79M | 10.78M | 15.32M | 16.95M | 13.84M | 13.88M | 14.32M | 17.93M | 16.11M | 13.78M | 15.56M | 16.50M | 15.80M | 15.05M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.95M | 12.76M | 25.47M | 1.22M | -0.10M | -23.35M | -38.28M | -62.35M | 27.63M | -13.29M | 2.33M | -8.57M | 4.13M | -6.76M | 6.68M | -5.40M | -1.20M | -2.55M | -14.68M | 6.76M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | 15.07M | 20.92M | 24.21M | 80.50M | 41.78M | 7.08M | 16.90M | -35.63M | -50.53M | -38.54M | -25.33M | 4.54M | -29.32M | -18.73M | 23.37M | 2.28M | -10.62M | -6.45M | 3.24M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.41M | 9.00M | -5.16M | 5.79M | -5.86M | 5.89M | -5.63M | -12.49M | 12.85M | 16.99M | -15.53M | 16.88M | -53.29M | 53.29M | -18.03M | 16.93M | -16.93M | -17.77M | 20.46M | 16.74M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 15.39M | 8.04M | -19.42M | 2.98M | -3.79M | 5.20M | -25.59M | 3.20M | -8.96M | 4.16M | -2.43M | -0.43M | 0.25M | 1.07M | -0.87M | 0.62M | -0.45M | 0.57M | -0.25M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.56M | 5.59M | 14.26M | 5.30M | 8.73M | -15.72M | 1.10M | -12.59M | 8.46M | -0.84M | 1.62M | -4.31M | 3.60M | -2.09M | -6.30M | 3.86M | 0.41M | 2.00M | -6.75M | -4.63M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.88M | 14.37M | 17.83M | 6.85M | -5.30M | 43.73M | 26.88M | 25.27M | 14.52M | 8.50M | 5.75M | 10.51M | 6.98M | 4.03M | -11.52M | 10.28M | 3.91M | 6.32M | 18.37M | 12.14M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.14M | 0.04M | 0.07M | 0.07M | 0.02M | 0.03M | 0.09M | 0.12M | 0.01M | | 0.00M | 0.08M | 0.02M | | 0.03M | 0.00M | 0.27M | 0.26M | 9.31M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.81M | -14.24M | -17.79M | -16.78M | -12.43M | -15.91M | -26.85M | -25.18M | -14.40M | -8.49M | -5.75M | -10.51M | -6.90M | -4.01M | -12.79M | -10.25M | -3.90M | -6.06M | -18.11M | -2.83M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.03M | -7.28M | | 2.23M | 1.53M | -1.53M | 3.63M | 2.69M | 21.13M | -19.30M | | | | 18.95M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.85M | -146.23M | -110.95M | -103.52M | -75.35M | 2.63M | -0.03M | 0.81M | 19.89M | -1.82M | -0.17M | -0.10M | -0.02M | -0.02M | 155.86M | -0.24M | -0.03M | -0.05M | -0.03M | -0.37M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 2.03M | 1.99M | 1.99M | 1.93M | 1.93M | 4.49M | 2.57M | 2.57M | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | -1.27M | -0.43M | 1.52M | -1.56M | -1.32M | 2.10M | 0.37M | 0.25M | -0.54M | 0.70M | -0.55M | -0.69M | 1.00M | -1.81M | 0.71M | 1.43M | 0.50M | -0.17M | -0.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.67M | -26.21M | -28.71M | 26.02M | -27.65M | 54.88M | 23.14M | 0.43M | -3.53M | 41.18M | 3.37M | -11.14M | -43.78M | 19.68M | 116.65M | -42.67M | -57.17M | 18.59M | -39.04M | -18.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.45M | 119.88M | 82.20M | 139.46M | 65.42M | 24.44M | 23.14M | -0.47M | -23.54M | 43.00M | 3.54M | -11.04M | -43.83M | 19.68M | -14.90M | -42.47M | -57.15M | 18.38M | -39.27M | -27.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.67M | -26.21M | -28.71M | 26.02M | -27.65M | 54.88M | 23.14M | 0.43M | -3.53M | 41.18M | 3.37M | -11.14M | -43.78M | 19.68M | 116.65M | -42.67M | -57.17M | 18.59M | -39.04M | -18.14M |