|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | 18.10M | | | -496.50M | -5.20M | 13.60M | 1.40M | 20.80M | 3.50M | -264.10M | -8.70M | 8.10M | -1.60M | | -0.60M | -4.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 11.80M | 11.50M | 11.50M | 11.70M | 11.00M | 9.80M | -13.90M | 9.20M | 8.20M | 4.50M | 5.00M | 5.20M | 5.10M | 5.00M | 5.30M | 5.00M | 5.00M | 5.00M | 5.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 7.40M | 7.10M | 6.50M | 7.60M | 7.20M | 6.80M | 7.00M | 7.80M | 7.10M | 6.90M | 7.20M | 6.70M | 7.40M | 7.30M | 1.40M | 10.20M | 6.30M | 5.90M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -0.80M | -59.70M | 2.90M | -0.80M | -4.10M | 3.60M | 4.10M | -0.40M | -2.10M | -41.90M | 3.30M | -2.40M | -0.20M | 8.80M | 3.10M | 1.70M | -0.50M | 4.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 3.20M | -3.30M | 2.10M | 6.10M | | | -4.70M | 0.60M | 1.10M | 5.20M | 1.20M | 0.60M | 1.10M | -4.80M | | 6.70M | 0.20M | -6.50M | -0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.20M | | 239.80M | | 231.10M | | 239.80M | | 231.10M | | | | | | 3.60M | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.90M | 22.40M | | -1.70M | -0.10M | | 0.40M | | -0.10M | 0.40M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.70M | 21.30M | 55.60M | | 0.80M | 19.60M | 19.10M | | 21.90M | 0.50M | 39.90M | | 17.30M | 24.90M | 52.80M | | 1.30M | 36.40M | 29.10M | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10M | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 0.20M | 0.20M | 0.90M | 0.20M | 0.10M | 0.20M | 0.20M | 0.30M | 0.10M | 0.20M | 1.40M | 2.10M | 2.20M | 2.10M | 1.70M | 1.30M | 1.50M | 1.40M | 0.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | 15.70M | 15.80M | 15.90M | 14.80M | 14.00M | 12.90M | 12.20M | 12.10M | 11.10M | 10.60M | 12.70M | 14.00M | 13.40M | 13.30M | 9.60M | 9.00M | 9.10M | 9.00M | 9.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.60M | -0.90M | 12.90M | 16.90M | -3.40M | -14.60M | 1.20M | 5.70M | -25.30M | 8.40M | 1.40M | 2.80M | -4.40M | 5.40M | 7.40M | -12.40M | 3.10M | -5.90M | 6.60M | -4.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.90M | 17.10M | -6.00M | -3.30M | 24.60M | 15.60M | 10.10M | -27.50M | 38.00M | -11.20M | -7.80M | -30.50M | 9.30M | -12.70M | -7.80M | 9.60M | 1.60M | -1.20M | 4.40M | 0.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | -8.00M | -1.40M | 15.80M | -7.10M | -17.00M | -0.50M | -16.60M | 27.80M | -20.50M | 4.00M | -5.10M | 17.20M | -14.40M | 3.00M | 19.20M | -19.30M | -1.50M | | 2.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.70M | 8.00M | 2.10M | 9.50M | 4.50M | -1.50M | -19.70M | 1.70M | -5.90M | 6.40M | -3.20M | 6.70M | -1.70M | 1.10M | -2.50M | 0.10M | -11.10M | 4.50M | -1.20M | 1.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 10.80M | 12.20M | 20.40M | 6.80M | 7.10M | 10.80M | 7.40M | 3.90M | 4.00M | 3.90M | -11.50M | 3.40M | 3.20M | 3.70M | 3.30M | 4.00M | 5.10M | 7.70M | -16.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.10M | | 0.20M | | | | 0.10M | | 11.40M | 11.40M | 11.40M | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | | 136.90M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | 0.40M | | | 0.50M | | | | 1.60M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -90.30M | -12.10M | -20.20M | -6.80M | -7.80M | -10.80M | -7.30M | -3.90M | 8.10M | -3.90M | -141.90M | 3.80M | -3.20M | -3.70M | 48.30M | -3.50M | -5.10M | -7.70M | -15.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.30M | | 0.30M | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | | | 5.00M | | | | | 150.00M | 40.00M | 38.00M | | 62.00M | | | | 35.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | | | | 35.00M | 20.00M | 72.00M | 38.00M | 36.00M | 15.00M | | 15.00M | 25.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 2.10M | 3.90M | 11.20M | 3.90M | 2.10M | 0.40M | 1.10M | 1.40M | 0.20M | | | | 0.20M | 1.90M | 3.70M | 0.60M | | 3.30M | 2.80M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | | 24.50M | 6.80M | 18.60M | 18.60M | | 7.50M | 5.00M | 15.00M | 20.00M | | 25.00M | 4.50M | 24.20M | 5.00M | 30.00M | 20.00M | 10.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | -18.50M | 2.40M | -116.50M | -12.00M | -14.20M | -13.90M | -33.10M | -14.30M | -5.80M | -15.20M | 93.50M | 13.60M | -59.60M | -41.20M | -44.80M | -26.20M | -30.30M | -32.10M | -70.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.10M | -0.10M | 0.10M | -0.20M | -0.60M | -0.60M | 0.30M | 0.10M | -0.40M | -0.10M | 0.20M | 0.10M | -0.20M | 0.70M | -1.10M | 0.20M | 0.30M | | 0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.80M | -87.40M | 45.80M | 189.90M | -18.20M | -3.00M | -6.20M | 6.70M | 3.80M | 2.40M | 20.70M | 12.20M | 34.80M | -38.10M | 8.60M | 37.50M | -28.20M | 1.30M | -10.70M | 151.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.50M | 10.50M | 43.40M | -20.40M | -6.00M | 12.50M | 8.30M | -7.40M | 18.00M | -3.50M | 36.00M | 11.50M | 13.90M | 21.70M | 49.10M | -3.30M | -2.70M | 31.30M | 21.40M | 16.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.90M | -87.50M | 45.90M | -136.70M | -18.00M | -2.40M | -5.60M | -40.40M | 3.70M | 2.80M | 20.80M | -48.40M | 34.70M | -37.90M | 7.90M | 3.50M | -28.40M | 1.00M | -10.70M | -85.60M |