|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 16.00M | 8.00M | -6.00M | -3.00M | 20.00M | 2.00M | -28.00M | 33.00M | 35.00M | 2.00M | -31.00M | 32.00M | 26.00M | 18.00M | 26.00M | -7.00M | -26.00M | 13.00M | -106.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 4.00M | 7.00M | 12.00M | 4.00M | 4.00M | 3.00M | 20.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 4.00M | 1.00M | 1.00M | 1.00M | 3.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | 1.00M | -1.00M | -1.00M | 1.00M | -2.00M | | | 1.00M | | | 2.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | | 0.36M | | | | 0.58M | | | | 1.35M | | | | 1.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | -21.00M | 1.00M | 65.00M | -26.00M | -0.03M | -0.02M | 70.00M | -36.00M | -0.04M | | 110.00M | -36.00M | -38.00M | -38.00M | 112.00M | -18.00M | -13.00M | -14.00M | 42.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | 4.00M | | 17.00M | 4.00M | 3.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | -21.00M | -20.00M | -8.00M | -40.00M | -80.00M | -29.00M | 7.00M | -19.00M | -28.00M | -2.00M | 12.00M | -15.00M | -33.00M | -39.00M | -22.00M | -31.00M | 34.00M | 8.00M | 597.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -5.00M | -12.00M | -14.00M | -43.00M | -60.00M | -27.00M | 14.00M | 14.00M | 7.00M | | 17.00M | 17.00M | -7.00M | -21.00M | 4.00M | -38.00M | 8.00M | 21.00M | 489.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 6.00M | | | 15.00M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 8.00M | 7.00M | 8.00M | 7.00M | 7.00M | 8.00M | 7.00M | 8.00M | 8.00M | 7.00M | 7.00M | 7.00M | 6.00M | 8.00M | 7.00M | 7.00M | 7.00M | 7.00M | 8.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | 7.00M | -5.00M | 11.00M | 9.00M | 17.00M | -19.00M | 5.00M | -12.00M | 5.00M | -3.00M | 4.00M | 2.00M | -1.00M | -53.00M | 1.00M | 8.00M | -5.00M | -5.00M | 2.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 8.00M | 8.00M | -19.00M | 32.00M | 22.00M | 20.00M | -43.00M | 13.00M | -2.00M | -7.00M | -23.00M | 15.00M | 3.00M | 7.00M | -18.00M | 15.00M | -2.00M | -1.00M | -18.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 3.00M | 6.00M | 5.00M | 31.00M | -14.00M | -12.00M | -17.00M | 3.00M | -10.00M | -8.00M | 1.00M | 7.00M | -8.00M | | -2.00M | 6.00M | -14.00M | -7.00M | -1.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -5.00M | 1.00M | | -2.00M | 1.00M | -6.00M | -6.00M | -7.00M | 2.00M | -3.00M | 2.00M | -4.00M | -3.00M | -9.00M | 7.00M | -10.00M | -6.00M | -1.00M | 1.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.00M | 5.00M | 11.00M | 5.00M | 4.00M | 10.00M | 12.00M | 5.00M | 6.00M | 4.00M | 17.00M | 10.00M | 9.00M | 20.00M | 17.00M | 12.00M | 12.00M | 4.00M | 6.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | | | | 5.00M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -4.00M | -4.00M | -11.00M | -5.00M | -4.00M | -35.00M | -12.00M | -5.00M | -6.00M | -4.00M | -17.00M | 7.00M | -9.00M | -20.00M | -17.00M | -7.00M | -12.00M | -4.00M | -6.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | -1.00M | -1.00M | -2.00M | -1.00M | 48.00M | -2.00M | -2.00M | -1.00M | -1.00M | 89.00M | -2.00M | -18.00M | -2.00M | -1.00M | -2.00M | -2.00M | -2.00M | 1.00M | -311.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 2.00M | -1.00M | -1.00M | | -5.00M | -9.00M | 6.00M | | -2.00M | -3.00M | 5.00M | -3.00M | -2.00M | 4.00M | -6.00M | 2.00M | 3.00M | | -1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.00M | -8.00M | -18.00M | -28.00M | -49.00M | -21.00M | -73.00M | 6.00M | 8.00M | -2.00M | 82.00M | 3.00M | 3.00M | -20.00M | -38.00M | -21.00M | -45.00M | -3.00M | 18.00M | 171.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | -9.00M | -17.00M | -25.00M | -48.00M | -64.00M | -37.00M | 2.00M | 9.00M | 1.00M | -4.00M | | 7.00M | -16.00M | -41.00M | -13.00M | -50.00M | -4.00M | 17.00M | 483.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.00M | -10.00M | -17.00M | -27.00M | -49.00M | -16.00M | -64.00M | | 8.00M | | 85.00M | -2.00M | 6.00M | -18.00M | -42.00M | -15.00M | -47.00M | -6.00M | 18.00M | 172.00M |