|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 11.28M | -115.20M | 138.86M | -9.88M | -12.63M | -47.23M | -70.46M | -19.51M | -103.39M | -133.62M | 184.02M | -20.45M | -115.87M | -106.32M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99M | 7.41M | 7.24M | 8.29M | 8.29M | 8.07M | 8.20M | 9.65M | 9.98M | 9.83M | 8.35M | 8.23M | 7.92M | 7.91M | 8.04M | 8.01M | 8.53M | 11.44M | 8.10M | 7.28M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 4.29M | 4.16M | 3.85M | 3.32M | 3.99M | 3.44M | 3.23M | 3.77M | 3.74M | 3.38M | 3.02M | 2.57M | 2.88M | 3.57M | 2.97M | -1.27M | 2.00M | 1.05M | 1.14M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67M | -2.10M | -1.17M | 10.64M | 1.65M | -1.50M | -0.49M | -42.83M | 18.86M | -11.27M | -5.52M | -1.97M | -4.60M | -0.67M | -0.45M | -1.51M | -1.80M | 0.16M | -0.18M | -2.66M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | | | | 0.25M | | | | 0.01M | 0.10M | 0.52M | 0.58M | 0.37M | | 0.96M | 0.96M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.17M | 1.09M | 0.39M | 0.67M | -0.55M | 0.06M | 2.44M | 1.02M | -2.11M | 0.88M | 0.06M | 0.32M | 2.35M | 0.04M | 0.12M | 0.28M | 0.13M | 0.03M | 0.05M | 0.13M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | 0.30M | | 1.60M | | 0.34M | 156.58M | 18.58M | 0.69M | 20.67M | 49.43M | 5.36M | 0.03M | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.12M | | | | 0.12M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.24M | 37.59M | 30.45M | 31.16M | -18.95M | -5.12M | 2.46M | 28.96M | 40.51M | 14.03M | 20.66M | 42.27M | 39.40M | -10.79M | 30.91M | 4.64M | -2.65M | -8.48M | 36.97M | 38.34M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.27M | 110.25M | 17.98M | | 119.91M | 31.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 10.86M | 10.90M | 12.64M | 12.45M | 11.97M | 12.15M | 13.78M | 12.87M | 12.30M | 11.20M | 10.86M | 10.30M | 11.43M | 11.02M | 10.46M | 11.36M | 15.41M | 11.15M | 12.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.83M | 9.44M | -21.81M | -1.78M | 19.50M | 9.59M | -3.05M | 1.39M | -20.99M | 1.15M | 29.50M | 0.03M | -11.71M | 3.93M | -2.47M | -0.10M | -26.57M | 15.71M | 3.88M | -37.23M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.78M | -2.28M | -0.20M | 6.84M | 20.90M | 16.91M | 1.72M | -10.10M | -8.72M | 7.42M | -22.59M | -12.27M | -4.04M | -2.28M | -1.69M | 14.58M | -7.25M | -16.21M | -15.76M | -27.59M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.68M | 13.81M | -25.39M | -4.86M | -3.50M | -2.76M | -21.17M | 3.74M | -20.50M | 21.94M | 12.21M | 8.90M | 7.56M | -6.42M | 15.82M | 6.47M | -33.76M | 1.51M | 26.48M | -21.75M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.12M | -0.90M | 6.03M | -2.42M | 7.75M | -2.54M | -1.64M | 3.72M | -2.09M | 3.20M | -0.62M | -16.41M | -0.28M | -0.58M | 8.26M | 0.60M | -11.39M | 2.86M | 0.29M | 0.86M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.49M | 17.81M | 10.19M | 5.94M | 6.03M | 7.21M | 6.84M | 7.38M | 6.45M | 6.91M | 5.83M | 12.03M | 8.69M | 5.76M | 6.38M | 6.92M | 6.22M | 5.23M | 6.99M | 3.79M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.39M | 0.16M | 10.57M | 0.02M | 1.58M | 0.10M | 7.51M | 0.15M | 0.05M | 1.26M | 0.07M | 0.19M | 8.02M | 12.07M | 1.70M | 0.01M | 0.20M | 0.01M | 1.77M | 100.99M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.91M | -0.49M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.82M | | | | | | | | -0.43M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.60M | -18.05M | -254.29M | -11.93M | -4.04M | -6.93M | 0.91M | -7.23M | -6.40M | -5.65M | -5.75M | -11.85M | -0.67M | 6.31M | -2.11M | -4.55M | 3.97M | -5.21M | -5.22M | 97.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.61M | 0.00M | 1.01M | 0.30M | 0.96M | | -1.25M | 0.07M | 0.27M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.49M | -63.52M | 272.36M | -35.99M | 39.93M | 9.82M | -20.72M | -23.90M | -28.27M | -17.58M | -6.51M | -32.01M | -33.63M | -4.20M | -12.85M | -19.43M | -7.41M | 9.04M | -12.25M | -156.01M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -2.93M | -0.28M | -2.63M | -9.24M | -11.50M | 8.98M | 2.41M | 3.84M | -5.88M | 7.00M | -2.54M | -0.34M | 11.22M | -16.59M | 7.56M | 16.02M | -1.82M | 0.63M | -3.23M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.86M | -46.91M | 48.24M | -19.39M | 7.70M | -13.72M | -8.36M | 0.24M | 9.68M | -15.08M | 15.39M | -4.12M | 4.76M | 2.55M | -0.65M | -11.78M | 9.93M | -6.47M | 20.13M | -23.71M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.75M | 19.78M | 20.26M | 25.21M | -24.97M | -12.33M | -4.38M | 21.58M | 34.06M | 7.12M | 14.83M | 30.24M | 30.70M | -16.54M | 24.52M | -2.28M | -8.87M | -13.71M | 29.98M | 34.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.36M | -43.98M | 48.52M | -16.76M | 16.95M | -2.22M | -17.34M | -2.17M | 5.84M | -9.20M | 8.39M | -1.58M | 5.09M | -8.68M | 15.94M | -19.33M | -6.09M | -4.65M | 19.50M | -20.47M |