|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.06M | -0.09M | -0.06M | -0.02M | -0.01M | -0.05M | -0.25M | -0.01M | -0.03M | -0.05M | 6.90M | -0.06M | -0.06M | -0.08M | 0.83M | -0.01M | -0.01M | -0.07M | 0.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 2.06M | 2.51M | 2.66M | 3.24M | 3.55M | 3.68M | 3.55M | 3.77M | 4.15M | 3.18M | 2.91M | 3.31M | 3.45M | 3.01M | 3.10M | 2.99M | 2.92M | 3.17M | 3.16M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.05M | 0.06M | -1.11M | -11.44M | -2.82M | -0.26M | -7.65M | -14.98M | 0.02M | -1.59M | -2.35M | -1.13M | 0.40M | 1.14M | 25.39M | -0.16M | 0.17M | 0.30M | 0.15M | -0.68M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.17M | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -29.61M | 8.57M | 20.84M | -0.50M | 0.09M | 34.35M | 16.62M | 0.63M | 3.19M | 1.67M | -5.70M | 1.12M | -1.32M | -0.52M | 157.21M | 0.39M | -1.08M | -0.68M | 1.38M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 1.41M | 0.23M | | 0.41M | 0.13M | | 1.01M | 0.31M | 0.17M | 0.10M | 0.38M | 0.24M | 0.12M | 0.13M | 0.89M | 0.03M | | 3.86M | 0.48M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.19M | 81.59M | 26.34M | 87.76M | -92.07M | -132.14M | -19.76M | 79.09M | -60.45M | 35.31M | 1.59M | 118.34M | -33.74M | 27.71M | -23.08M | 116.99M | -101.04M | 86.34M | -12.90M | 173.36M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.50M | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.89M | 10.74M | 10.62M | 10.71M | 10.55M | 10.68M | 10.67M | 10.92M | 11.29M | 11.83M | 12.33M | 13.99M | 13.24M | 13.17M | 13.05M | 13.00M | 13.39M | 13.47M | 13.36M | 13.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.19M | -14.25M | 5.52M | 2.82M | 9.98M | -6.22M | 6.47M | -9.14M | 13.37M | -3.74M | 7.33M | -3.67M | -3.57M | 7.19M | -4.99M | -2.93M | 3.63M | 1.45M | 1.87M | -16.74M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.03M | 25.58M | 13.52M | -58.96M | 126.67M | 107.34M | 59.89M | -110.32M | 11.79M | 18.45M | 30.85M | -141.44M | 14.47M | 56.41M | 72.77M | -94.57M | 20.21M | 49.94M | 58.29M | -127.27M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.78M | 21.90M | 9.63M | -42.55M | 92.06M | -20.80M | -0.95M | -82.15M | 0.36M | 23.04M | 21.16M | -72.22M | -5.82M | 79.45M | 25.69M | -44.99M | -47.53M | 72.70M | 21.28M | -59.63M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.83M | 23.18M | -3.49M | -2.59M | -44.19M | -2.44M | 1.44M | -4.08M | -4.84M | 3.77M | -2.38M | 1.44M | -2.16M | 11.19M | -2.98M | 6.01M | -15.19M | 9.72M | -2.93M | 17.82M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.72M | -26.02M | -5.97M | 52.52M | 16.62M | 4.42M | -54.17M | -12.25M | 16.36M | -20.14M | 1.52M | 12.32M | 1.37M | 12.12M | -2.66M | -62.43M | 6.68M | -1.50M | -1.07M | -66.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | 7.44M | 14.96M | 19.40M | 15.40M | 13.61M | 10.84M | 20.09M | 17.23M | 18.06M | 14.44M | 10.56M | 6.38M | 7.90M | 13.12M | 13.73M | 18.90M | 14.68M | 18.61M | 9.87M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 20.00M | | | | | 0.09M | | | | | | 0.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.10M | -7.36M | -14.96M | 0.52M | -15.40M | -13.61M | -10.84M | -20.09M | -17.15M | -18.06M | -14.44M | -10.35M | -6.38M | -7.90M | -13.12M | -13.73M | -18.90M | -14.68M | -18.61M | -9.87M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 4.08M | | 4.11M | -0.00M | 3.88M | 0.07M | 3.94M | 0.45M | 1.76M | 0.04M | 2.26M | 0.77M | 1.30M | -2.07M | 2.57M | 0.66M | 0.49M | 0.05M | 0.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.49M | -28.61M | -32.58M | -50.47M | -11.28M | -9.45M | 19.09M | -43.88M | 61.78M | -12.68M | -1.91M | -94.78M | 24.24M | 6.68M | 23.62M | -101.55M | 107.33M | -52.44M | 17.55M | -85.75M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.38M | -0.07M | -0.05M | -1.16M | -0.48M | -1.32M | 0.76M | -0.39M | 1.06M | -0.97M | 0.26M | -0.03M | 0.11M | 0.30M | -1.28M | 0.35M | 0.02M | 0.01M | 0.64M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.95M | 45.99M | -21.27M | 37.76M | -119.90M | -155.68M | -12.83M | 15.88M | -16.20M | 5.63M | -15.72M | 13.46M | -15.91M | 26.61M | -12.28M | 0.43M | -12.26M | 19.24M | -13.96M | 78.37M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.08M | 74.15M | 11.38M | 68.36M | -107.46M | -145.75M | -30.60M | 59.00M | -77.68M | 17.25M | -12.85M | 107.77M | -40.12M | 19.82M | -36.20M | 103.26M | -119.93M | 71.66M | -31.51M | 163.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.57M | 45.62M | -21.20M | 37.81M | -118.75M | -155.21M | -11.51M | 15.11M | -15.81M | 4.57M | -14.76M | 13.21M | -15.88M | 26.50M | -12.58M | 1.71M | -12.61M | 19.22M | -13.96M | 77.74M |