|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.10M | 26.40M | 15.00M | 54.80M | -2.30M | -15.60M | 19.10M | 47.10M | 23.60M | 34.90M | 14.00M | 45.60M | 28.30M | 31.70M | 30.30M | 28.30M | 12.80M | 29.70M | -8.30M | -23.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.90M | 0.80M | 0.90M | 0.80M | 0.90M | 0.90M | 1.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 0.50M | 1.10M | 2.30M | 1.60M | 0.70M | 1.10M | 1.70M | 1.80M | 1.40M | 1.30M | 1.70M | 1.50M | 1.30M | 1.70M | 1.80M | 1.20M | 1.60M | 1.10M | 1.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | -8.00M | | -8.20M | -6.80M | -9.70M | -4.10M | 38.00M | 2.80M | 2.10M | -1.70M | -8.50M | 4.10M | 0.70M | 1.60M | -10.50M | -2.50M | 3.70M | 6.60M | -7.90M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 21.30M | | -29.50M | | | | 20.20M | 11.50M | | | 22.50M | 11.40M | | | 18.20M | -12.80M | | | 11.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | -0.40M | -1.60M | 0.30M | 0.30M | -0.90M | 1.30M | -0.70M | 1.20M | 2.60M | 2.60M | 1.60M | 1.80M | -0.90M | -2.60M | 3.00M | 0.60M | 2.50M | -0.20M | 0.40M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.80M | -13.90M | 15.40M | 20.10M | 16.80M | 21.10M | 29.60M | 32.30M | 4.30M | -7.80M | 25.30M | 27.60M | 0.60M | 11.70M | 51.00M | 13.10M | 14.60M | | 29.40M | 0.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | 3.10M | 4.80M | 3.20M | -1.00M | 3.90M | 4.20M | 19.00M | -0.80M | 4.10M | 4.20M | -15.00M | 2.80M | 4.50M | 3.10M | | 2.60M | 2.40M | 2.80M | 5.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.90M | 1.90M | 1.70M | 1.50M | 1.40M | 1.20M | 1.20M | 1.10M | 1.60M | 1.00M | 1.10M | 1.00M | 0.90M | 0.80M | 0.90M | 0.80M | 0.90M | 0.90M | 1.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 7.00M | -2.10M | -5.80M | 13.20M | 23.90M | 19.90M | 6.70M | 21.40M | 27.40M | 12.00M | -2.20M | 22.80M | 18.50M | -23.60M | -14.50M | 16.40M | 7.50M | -17.50M | -28.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.70M | 1.90M | -83.90M | -20.90M | 0.70M | -9.10M | 49.50M | -6.30M | 20.40M | -53.90M | -13.80M | 87.50M | -10.00M | 49.70M | -87.70M | 70.50M | -15.60M | 43.00M | -9.20M | -28.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | -1.10M | -6.60M | 1.50M | -1.00M | 2.10M | -1.20M | 7.30M | -6.40M | 0.80M | 4.80M | 4.50M | -3.60M | 1.20M | 5.90M | -0.20M | -1.20M | -4.30M | 3.90M | -4.60M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.30M | -2.50M | -4.00M | 3.90M | 6.50M | -5.00M | 5.30M | 2.00M | 2.60M | -14.50M | 1.30M | 3.90M | 2.50M | -7.10M | -3.90M | 0.10M | 8.50M | -11.20M | -9.70M | 1.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | -7.00M | -4.80M | -5.60M | 14.00M | -9.90M | -7.90M | -1.40M | 11.70M | -6.20M | -8.70M | -7.20M | 14.80M | -5.50M | -6.70M | -0.10M | 15.00M | -6.70M | -8.40M | 6.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.30M | 0.70M | 1.50M | 0.80M | 0.70M | 0.70M | 0.40M | 0.50M | 0.10M | 0.90M | 0.70M | 1.30M | 1.00M | 0.90M | -3.10M | 0.50M | 0.90M | 0.60M | 0.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 5.90M | 1.40M | 1.40M | 7.20M | 0.80M | 1.30M | 7.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 84.20M | 24.10M | 108.20M | 63.60M | 108.00M | 30.60M | 109.80M | 12.00M | 80.70M | 204.00M | 228.50M | 45.00M | 52.70M | 124.90M | 13.50M | 20.40M | 28.70M | 150.20M | 527.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.80M | 69.90M | -7.60M | -24.20M | -6.10M | -38.20M | -53.40M | -48.40M | 12.80M | 106.60M | 105.60M | 152.30M | -97.70M | -3.90M | 11.90M | -70.00M | 46.10M | 0.10M | 121.20M | 58.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.40M | -33.80M | -19.80M | -16.40M | 44.70M | 16.70M | 41.80M | -42.80M | -19.60M | -119.30M | -88.30M | -62.30M | -15.10M | -26.50M | -15.10M | -18.10M | -28.60M | -31.40M | -52.90M | -66.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | 7.20M | 6.60M | 7.50M | 7.40M | 34.70M | 7.20M | 41.00M | 7.60M | 7.60M | 7.30M | 7.20M | 7.80M | 7.60M | 7.40M | 7.50M | 7.50M | 7.90M | 7.40M | 7.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -75.00M | 22.20M | -12.00M | -20.50M | 55.40M | -0.40M | 18.00M | -58.90M | -2.50M | -20.50M | 42.60M | 117.60M | -112.20M | -18.70M | 47.80M | -75.00M | 32.10M | -31.30M | 97.70M | -7.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.90M | -14.20M | 14.70M | 18.60M | 16.00M | 20.40M | 28.90M | 31.90M | 3.80M | -7.90M | 24.40M | 26.90M | -0.70M | 10.70M | 50.10M | 16.20M | 14.10M | -0.90M | 28.80M | 0.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -75.00M | 22.20M | -12.00M | -20.50M | 55.40M | -0.40M | 18.00M | -58.90M | -2.50M | -20.50M | 42.60M | 117.60M | -112.20M | -18.70M | 47.80M | -75.00M | 32.10M | -31.30M | 97.70M | -7.00M |