|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.97M | -54.59M | -4.06M | -55.03M | 52.12M | -67.99M | -32.51M | -66.35M | -48.61M | 26.14M | 12.08M | -50.02M | -23.10M | 49.00M | -53.37M | -71.79M | -43.97M | 10.16M | 13.52M | 33.46M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 2.00M | 2.08M | 1.88M | 2.38M | 2.39M | 2.42M | 2.83M | 3.85M | 2.74M | 3.62M | 3.05M | 3.54M | 3.57M | -1.89M | 8.84M | 2.28M | 2.60M | 3.39M | 1.89M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.86M | -0.11M | 4.24M | -1.22M | 2.70M | -1.96M | 4.99M | 3.49M | -1.36M | -7.93M | -1.06M | 0.23M | -0.34M | -2.01M | 6.07M | 0.71M | 1.89M | -23.14M | -32.45M | 2.87M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.47M | 0.09M | 0.24M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.18M | 0.14M | 1.70M | -4.87M | -0.08M | 5.02M | 2.83M | -4.30M | 0.10M | -0.83M | 4.22M | -3.69M | 4.07M | -4.12M | 4.00M | -4.06M | 1.55M | -1.48M | -4.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.18M | 1.15M | | 9.54M | -7.88M | 0.96M | 4.20M | -4.20M | | 2.14M | 2.52M | 10.72M | | -9.26M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.77M | 2.34M | 32.12M | -162.54M | 55.90M | 72.17M | 104.17M | -116.97M | -51.47M | 113.05M | 111.73M | -50.60M | -15.12M | 62.72M | -26.97M | -55.04M | 58.80M | 39.77M | 67.34M | -39.50M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 2.08M | 1.45M | 1.85M | 0.60M | 0.76M | 0.68M | 0.72M | 0.81M | 0.65M | 0.52M | 0.61M | 0.50M | 0.65M | 0.52M | 0.49M | 5.68M | 3.52M | 0.28M | 0.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.53M | 28.28M | 22.46M | 20.40M | 20.97M | 24.65M | 26.68M | 25.39M | 24.63M | 23.90M | 24.33M | 21.49M | 21.58M | 26.07M | 21.45M | 22.39M | 27.56M | 24.97M | 23.52M | 23.64M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.15M | 11.75M | 30.32M | 22.78M | 18.38M | -40.10M | -9.58M | -2.06M | 25.91M | 10.33M | -48.34M | -6.89M | 11.72M | -24.01M | 19.64M | 2.20M | -18.63M | 6.47M | -9.32M | 10.87M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.24M | -20.00M | 24.63M | 46.11M | 1.09M | -45.01M | 21.24M | 0.76M | -10.70M | -55.53M | 12.01M | -20.46M | -7.37M | 14.99M | 25.58M | -38.36M | -30.93M | -20.52M | 23.16M | -8.72M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.85M | 4.18M | 52.20M | -52.66M | 27.20M | -4.82M | 105.59M | -94.13M | -21.79M | 39.78M | 41.56M | -65.79M | -14.21M | -0.51M | 52.61M | -55.81M | -5.42M | -9.18M | 54.23M | -44.49M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -0.65M | 0.37M | 0.27M | -0.31M | -0.01M | 0.89M | 0.45M | 0.85M | -0.20M | -0.60M | 0.45M | 0.39M | -0.26M | -0.86M | 0.14M | 0.55M | 3.45M | 0.59M | 4.06M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | -0.72M | 2.94M | 4.19M | -0.04M | -7.06M | 3.26M | -0.64M | 1.39M | 2.88M | 0.07M | -0.61M | -1.55M | -3.38M | 10.71M | -2.91M | 2.59M | 0.89M | -2.72M | 0.47M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.38M | -47.69M | -0.26M | 14.62M | -7.91M | 176.52M | 29.14M | 5.48M | 43.42M | -44.96M | 3.06M | 21.80M | 17.69M | 28.34M | -62.32M | 5.66M | 22.19M | 4.01M | -29.32M | 2.17M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.37M | | | | | | | | | 0.30M | | | 48.88M | -0.17M | | 0.42M | 183.83M | -4.34M | 2.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.92M | | | 24.61M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.38M | -53.42M | -192.81M | 37.93M | -73.28M | -54.94M | -14.97M | -35.42M | -22.18M | -11.47M | -37.83M | -30.20M | -25.30M | 20.89M | -27.43M | -20.71M | -11.63M | 203.32M | -8.84M | -4.45M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.05M | | | | -1.22M | | | | -1.58M | -3.06M | | | | -1.75M | | 0.01M | -1.52M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.45M | 156.60M | 0.76M | 167.91M | -7.61M | -109.06M | -76.38M | 60.45M | 25.08M | -95.20M | -61.30M | -20.58M | -11.87M | -56.74M | 11.84M | -7.04M | -21.05M | -184.18M | -39.99M | -3.04M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.40M | 5.06M | 5.12M | 6.13M | 5.25M | 6.06M | | 11.80M | 5.66M | 5.26M | 29.20M | -29.20M | | 5.17M | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.05M | 105.52M | -159.94M | 43.31M | -24.99M | -91.83M | 12.83M | -91.93M | -48.56M | 6.38M | 12.60M | -101.38M | -52.29M | 26.87M | -42.56M | -82.79M | 26.12M | 58.91M | 18.51M | -46.99M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.61M | 50.03M | 32.38M | -177.16M | 63.81M | -104.34M | 75.03M | -122.45M | -94.89M | 158.01M | 108.67M | -72.39M | -32.81M | 34.38M | 35.35M | -60.70M | 36.60M | 35.76M | 96.66M | -41.67M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.05M | 105.52M | -159.94M | 43.31M | -24.99M | -91.83M | 12.83M | -91.93M | -48.56M | 6.38M | 12.60M | -101.38M | -52.29M | 26.87M | -42.56M | -82.79M | 26.12M | 58.91M | 18.51M | -46.99M |