|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 11.60M | 42.10M | 116.20M | -0.40M | 37.40M | -6.10M | 21.30M | 7.20M | 12.70M | 8.20M | 56.30M | -6.10M | 30.60M | -5.00M | 53.70M | 27.20M | 28.90M | 3.90M | 17.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 39.40M | -0.30M | -10.30M | 1.80M | -5.90M | -2.20M | -3.10M | 7.60M | -0.70M | 2.10M | -8.40M | 0.80M | 6.20M | -7.50M | -8.00M | 11.90M | -3.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 6.10M | -1.90M | 3.80M | -1.90M | 7.40M | | | 0.70M | 1.50M | | | 0.40M | 0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.50M | 11.40M | -2.10M | 49.20M | -12.60M | -43.60M | 21.10M | 55.70M | -9.70M | 24.90M | -24.00M | 17.90M | 5.30M | 7.00M | -33.20M | 57.90M | 36.50M | 52.80M | 10.10M | -48.40M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 1.80M | 1.80M | 2.80M | 1.30M | 4.10M | 1.30M | 2.90M | 1.30M | 1.90M | 1.60M | 2.30M | 1.30M | 3.90M | 2.70M | 2.90M | 1.50M | 3.90M | 1.50M | 3.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.20M | 3.60M | -2.10M | 12.20M | -16.60M | 11.50M | -16.70M | 30.80M | -5.30M | -23.90M | 0.50M | 40.00M | -29.50M | 14.60M | -15.40M | 60.80M | -41.30M | -7.30M | 29.40M | -30.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.70M | -12.20M | -6.60M | 14.30M | -11.10M | 21.80M | 88.20M | -10.40M | -22.30M | 77.10M | -77.80M | 106.80M | -27.20M | -53.60M | -4.60M | -15.60M | 268.10M | -46.60M | 95.70M | -87.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.40M | 12.20M | -26.80M | 35.60M | -28.30M | -9.60M | 21.60M | 22.00M | -11.10M | 1.30M | -20.00M | 28.10M | 25.70M | -29.90M | -37.70M | 29.50M | 55.60M | 42.00M | 28.80M | -137.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | -21.40M | 22.00M | -74.20M | 1.20M | -11.20M | 8.10M | -16.20M | -0.70M | -0.50M | -1.30M | 11.00M | -5.10M | -2.50M | -1.20M | 0.50M | -6.20M | 2.30M | -1.00M | -0.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.60M | 4.70M | 0.90M | 0.80M | -0.50M | 16.30M | -1.00M | 1.30M | -1.10M | -13.60M | 11.80M | 0.80M | -0.80M | -3.00M | 2.80M | -0.80M | -0.50M | 1.60M | -0.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.30M | | 0.50M | 0.10M | 0.40M | 0.10M | 0.10M | 0.30M | 0.40M | 0.40M | 0.50M | 1.50M | 0.90M | 1.00M | 0.70M | 2.10M | 3.60M | 4.40M | 9.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -0.30M | | -0.50M | -0.10M | -0.40M | -0.10M | -0.10M | -0.30M | -0.40M | -0.40M | -0.50M | -1.50M | -0.90M | -1.00M | -0.70M | -2.10M | -3.60M | -4.40M | -9.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.20M | | 0.30M | -0.30M | | | | | -0.10M | -0.10M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.20M | 1.60M | -2.90M | -28.80M | -3.20M | | -4.90M | 3.80M | 18.90M | -0.80M | -4.20M | | 4.40M | 11.60M | 1.40M | 419.70M | -52.60M | 112.20M | 781.80M | 383.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | 0.60M | -0.10M | | 0.10M | 0.20M | -0.10M | -0.10M | 0.10M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 12.70M | -5.00M | 19.90M | -15.90M | -44.00M | 16.10M | 59.40M | 8.90M | 23.70M | -29.20M | 18.00M | 8.10M | 17.70M | -32.70M | 477.10M | -18.30M | 161.30M | 787.60M | 325.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.90M | 11.10M | -2.10M | 48.70M | -12.70M | -44.00M | 21.00M | 55.60M | -10.00M | 24.50M | -24.40M | 17.40M | 3.80M | 6.10M | -34.20M | 57.20M | 34.40M | 49.20M | 5.70M | -58.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 12.70M | -5.00M | 19.90M | -15.90M | -44.00M | 16.10M | 59.40M | 8.90M | 23.70M | -28.60M | 17.40M | 8.20M | 17.70M | -32.80M | 476.90M | -18.20M | 161.40M | 787.50M | 325.50M |