|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | -89.77M | 6.52M | -75.87M | 17.71M | | | | 3.90M | -1.47M | 26.12M | 16.57M | 7.00M | -0.83M | 3.27M | -0.36M | -54.24M | 4.54M | 0.96M | -79.44M | -3.48M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | 16.53M | 17.53M | 16.37M | 16.05M | 16.01M | 16.14M | 16.10M | 16.86M | 16.69M | 17.45M | 17.77M | 3.42M | 18.41M | 18.11M | 19.70M | 15.36M | 19.61M | 20.41M | 9.98M | 17.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | 6.30M | 6.34M | 10.19M | 9.00M | 7.29M | 5.38M | 4.74M | 3.21M | 4.07M | 5.00M | 3.48M | 0.44M | 3.68M | 3.83M | 0.78M | 2.83M | 3.07M | 3.40M | 1.08M | 2.19M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | -4.34M | 8.62M | -0.02M | 0.29M | 9.34M | 1.94M | 1.17M | -10.80M | 2.79M | -1.51M | -2.29M | -9.37M | 0.16M | -1.85M | -1.73M | -1.58M | 0.78M | 0.59M | 17.57M | 13.27M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.88M | 11.20M | -19.50M | | | | | 6.31M | | | | | | | | 5.67M | | | | 1.21M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | 5.00M | -5.00M | 0.01M | 1.46M | -0.08M | 30.08M | -28.15M | -1.93M | 0.87M | 9.13M | | -6.63M | 28.00M | -26.78M | | | 10.00M | -10.00M | 1.48M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | 16.55M | 32.75M | 35.57M | 52.47M | 6.42M | 46.43M | 56.47M | 77.28M | 4.11M | 37.03M | 32.27M | 64.19M | 36.50M | 9.96M | 59.94M | 43.49M | 10.26M | 33.04M | 34.27M | 62.74M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.97M | 2.98M | 4.23M | 3.60M | 3.54M | 3.52M | 3.50M | 3.50M | 3.50M | 3.51M | 3.52M | 0.15M | 3.52M | 3.52M | 0.98M | 2.67M | 3.52M | 3.53M | 0.96M | 2.78M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.53M | 0.20M | 0.68M | 0.50M | 0.50M | 0.51M | 0.51M | 0.52M | 0.51M | 0.52M | 0.52M | 0.18M | 0.53M | 0.53M | 0.03M | 0.30M | 0.34M | 0.36M | 0.19M | 0.32M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | 16.53M | 17.53M | 16.37M | 16.05M | 16.01M | 16.14M | 16.10M | 16.86M | 16.69M | 17.45M | 17.77M | 3.42M | 18.41M | 18.11M | 19.70M | 15.36M | 19.61M | 20.41M | 9.98M | 17.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | 9.40M | 8.97M | 15.45M | -0.35M | 10.39M | 22.77M | -4.71M | -33.95M | -8.36M | 11.38M | 5.92M | -6.51M | -2.80M | 6.87M | -5.38M | -4.93M | -1.32M | 16.28M | 5.43M | 1.73M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | -4.56M | -0.94M | -0.62M | 5.49M | 1.03M | 2.06M | -6.30M | -6.70M | 1.32M | 1.66M | 0.92M | -3.80M | 7.09M | -0.40M | -6.46M | 4.31M | 1.45M | 4.58M | -2.92M | 2.46M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 4.65M | -2.03M | 7.48M | -0.09M | 2.15M | 7.52M | -7.72M | -12.08M | -1.95M | 0.48M | -2.23M | 5.41M | -3.90M | 0.61M | -0.57M | 5.02M | -6.02M | 12.49M | 8.12M | 0.93M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | -1.96M | -1.15M | 10.62M | 5.09M | -27.91M | 2.86M | 10.92M | 6.68M | -14.08M | -15.10M | 9.80M | 4.11M | -1.91M | -25.66M | 23.58M | -10.82M | -4.29M | -3.28M | 13.78M | -7.63M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | -3.40M | 5.15M | 6.76M | -0.69M | -6.84M | 6.89M | -2.65M | -0.06M | -3.77M | 9.50M | -6.58M | -5.37M | -4.38M | 8.84M | -3.35M | -14.01M | 1.08M | -1.16M | -0.30M | 1.33M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | 12.56M | 15.48M | 16.61M | 15.40M | 10.75M | 15.09M | 13.64M | 19.40M | 18.70M | 20.53M | 14.41M | 5.40M | 17.37M | 19.28M | 6.31M | 12.63M | 24.25M | 25.27M | 2.07M | 18.81M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | 41.99M | | 0.79M | -0.14M | | | 0.49M | | | | | | | | | | | | | 0.17M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | -22.01M | -10.00M | -8.93M | 1,019.39M | | | | | | | | | | | | 13.26M | | | | -5.58M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | -54.56M | -15.48M | 962.95M | -57.18M | -14.41M | -15.09M | -14.13M | -19.40M | -18.70M | -20.53M | -14.41M | -5.40M | -17.37M | -19.48M | -6.11M | -12.63M | -24.25M | -66.59M | -2.07M | 549.45M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.01M | 1.28M | | 1.00M | 0.03M | 0.02M | 0.04M | 0.49M | 0.10M | 0.20M | 0.16M | -0.02M | 0.02M | 0.02M | 0.11M | -3.11M | -0.01M | 0.04M | 0.43M | -3.72M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | -1.46M | -3.55M | -959.61M | 1.53M | -2.56M | -9.36M | -70.64M | -65.63M | -33.57M | -46.31M | -10.59M | -0.18M | -4.18M | -10.16M | 1.59M | -2.13M | -4.45M | -24.93M | -8.07M | -487.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | -2.71M | -0.63M | -1.34M | 6.93M | -0.60M | -0.51M | -1.48M | -2.78M | -1.15M | -2.58M | 1.82M | 0.58M | -0.18M | -0.13M | 0.36M | -1.00M | -0.09M | 0.60M | -0.05M | -0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | -63.83M | 1.62M | 29.74M | 36.14M | -11.14M | 21.48M | -29.78M | -10.53M | -49.30M | -32.39M | 9.09M | 50.05M | 14.77M | -19.82M | 40.16M | 22.54M | -18.54M | -57.88M | 29.51M | 98.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | 3.98M | 17.28M | 18.96M | 37.08M | -4.33M | 31.35M | 42.83M | 57.88M | -14.58M | 16.50M | 17.85M | 58.79M | 19.13M | -9.32M | 53.62M | 30.86M | -14.00M | 7.76M | 32.20M | 43.93M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | -39.47M | 13.73M | 38.90M | -3.18M | -10.54M | 21.99M | -28.30M | -7.74M | -48.15M | -29.81M | 7.26M | 58.61M | 14.95M | -19.68M | 55.41M | 28.74M | -18.45M | -58.48M | 24.12M | 124.69M |