|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.90M | 44.10M | 40.50M | 47.80M | 39.70M | 50.80M | 20.80M | 26.90M | 46.80M | 72.40M | 38.20M | 45.00M | 38.70M | 81.60M | 16.50M | 31.60M | 32.90M | 86.90M | 15.40M | 32.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.60M | 0.40M | 1.60M | 0.80M | 0.50M | 0.60M | 1.90M | 0.90M | 0.90M | 0.70M | 1.80M | 1.40M | 1.20M | 2.60M | 1.70M | 1.50M | 1.50M | 3.10M | 3.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.40M | -14.60M | 0.20M | 1.20M | -2.60M | -11.30M | 2.20M | -1.00M | 1.60M | -16.60M | 0.50M | -0.60M | -2.00M | -14.70M | 0.90M | -8.30M | -3.00M | -8.30M | -1.20M | 3.10M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.30M | | 42.00M | 0.10M | -0.10M | 0.80M | -0.10M | 0.20M | 2.60M | -0.20M | 0.80M | 0.10M | 1.50M | 0.10M | 0.10M | 0.50M | 1.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 1.40M | 0.60M | 5.40M | 1.00M | 5.50M | 2.40M | 20.30M | 0.90M | 0.40M | 0.20M | 0.20M | 0.60M | 3.10M | 1.10M | 0.90M | 1.90M | 3.30M | 0.80M | 6.30M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.10M | 37.50M | 5.80M | 70.80M | -86.80M | 118.90M | -49.80M | 71.10M | 114.90M | 227.90M | -156.70M | -59.20M | -61.70M | 119.20M | -450.00M | -19.80M | 15.80M | 256.30M | -157.00M | 151.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.80M | 0.50M | 0.70M | 0.70M | 0.70M | 0.80M | 0.80M | 0.70M | 0.80M | 0.60M | 0.90M | 0.70M | 0.80M | 1.00M | 0.80M | 0.90M | 0.90M | 0.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.40M | 45.20M | 55.50M | 5.60M | 109.20M | -28.00M | 49.90M | -59.50M | -78.10M | -118.60M | 209.80M | 106.30M | 123.30M | 30.50M | 471.60M | 23.60M | 65.80M | -176.20M | 206.20M | -139.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 1.70M | 12.20M | 3.90M | 13.70M | 11.10M | -8.60M | -17.90M | 6.90M | 6.90M | -0.90M | 4.10M | -5.90M | 27.40M | -19.20M | -2.50M | -1.90M | 9.20M | -0.20M | -6.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.40M | 1.40M | -6.20M | | 5.00M | -10.30M | -1.80M | -5.40M | -6.20M | -1.30M | 0.90M | 22.20M | -10.50M | 15.10M | -0.10M | 16.90M | 40.50M | -36.30M | 16.70M | -12.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 1.10M | 1.50M | 1.00M | 0.70M | 0.30M | 0.10M | 0.20M | 0.50M | 0.50M | 0.20M | 0.60M | 0.60M | 0.80M | | 0.70M | 0.80M | 0.70M | 0.10M | 0.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | | 1.60M | | | | | | 5.00M | 4.50M | | | | 4.50M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 1.50M | | 0.10M | | | | | | | | 0.10M | -0.10M | 0.90M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.70M | 3.20M | -1.00M | -0.60M | -0.30M | 1.50M | -0.20M | -0.50M | -0.50M | -0.20M | -0.60M | 4.50M | 3.60M | 0.90M | -0.70M | -0.80M | 3.80M | -0.10M | -0.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | -0.10M | | | | | | | | | | | | | | | | -0.10M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.20M | 0.80M | -0.10M | 1.40M | | -0.10M | -0.10M | -0.60M | -0.10M | -12.40M | -0.20M | 17.10M | 0.20M | -0.80M | 99.90M | 62.80M | -0.10M | -70.10M | -10.40M | -1.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.20M | 37.60M | 8.90M | 71.20M | -87.40M | 118.50M | -48.40M | 70.30M | 114.30M | 215.00M | -157.10M | -42.70M | -57.00M | 122.00M | -349.20M | 42.30M | 14.90M | 190.00M | -167.50M | 150.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.40M | 36.40M | 4.30M | 69.80M | -87.50M | 118.60M | -49.90M | 70.90M | 114.40M | 227.40M | -156.90M | -59.80M | -62.30M | 118.40M | -450.00M | -20.50M | 15.00M | 255.60M | -157.10M | 151.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.20M | 37.60M | 8.90M | 71.20M | -87.40M | 118.50M | -48.40M | 70.30M | 114.30M | 215.00M | -157.10M | -42.70M | -57.00M | 122.00M | -349.20M | 42.30M | 14.90M | 190.00M | -167.50M | 150.50M |