|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.10M | 17.90M | -0.20M | -59.70M | 3.10M | 15.10M | 2.30M | -227.70M | 16.50M | 20.20M | 10.40M | -7.90M | 4.50M | 1.60M | -7.00M | 49.20M | -6.30M | 1.50M | 5.00M | 7.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 9.70M | 9.80M | 16.00M | 16.10M | 15.60M | 14.50M | 14.40M | 13.90M | 14.20M | 13.70M | 14.80M | 14.70M | 14.60M | 14.90M | 15.80M | 14.80M | 14.70M | 14.90M | 15.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.30M | 1.60M | 0.70M | 3.10M | 0.90M | 1.50M | 2.90M | 3.10M | 2.30M | 2.40M | 3.70M | 3.70M | 1.90M | 2.40M | 2.90M | 2.60M | 3.40M | 1.10M | 2.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | -0.10M | 0.10M | 1.50M | | -0.90M | 1.80M | 3.50M | | | | 8.00M | | | | -55.60M | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.29M | | | | 0.05M | | | | 0.30M | | | | 0.19M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.20M | 0.20M | 7.30M | | 0.06M | 0.06M | -0.90M | 0.08M | | 0.01M | -6.10M | 1.80M | 0.08M | 0.46M | -10.20M | 2.40M | 0.63M | 0.13M | -0.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | | | | | 171.90M | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | | | | | | 0.49M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.80M | 8.90M | 18.40M | 8.10M | 5.60M | 0.10M | -6.20M | 77.40M | 15.40M | -18.50M | 26.30M | 39.80M | -30.60M | 11.00M | -43.60M | 112.40M | 12.90M | -67.70M | -14.10M | 91.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.50M | 0.70M | 0.80M | 0.80M | 0.80M | 0.70M | 1.00M | 0.70M | 0.70M | 0.80M | 0.70M | 0.80M | 0.70M | 0.70M | 0.80M | 0.80M | 0.70M | 0.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.30M | 0.40M | 0.40M | 0.40M | 0.30M | 0.30M | 0.40M | 0.30M | 0.40M | 0.30M | 0.30M | 0.30M | 0.40M | 0.30M | 0.40M | 0.40M | 0.30M | 0.40M | 0.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 9.70M | 9.80M | 16.00M | 16.10M | 15.60M | 14.50M | 14.40M | 13.90M | 14.20M | 13.70M | 14.80M | 14.60M | 14.60M | 15.00M | 15.40M | 14.80M | 14.60M | 14.90M | 15.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.40M | 38.90M | -28.50M | 18.20M | 7.70M | -8.50M | -9.90M | 47.10M | -17.10M | 24.20M | -18.60M | 20.80M | 15.30M | -32.20M | 11.00M | -3.10M | 3.60M | 13.60M | -9.70M | 1.60M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.50M | 2.70M | 32.20M | -26.10M | 69.40M | 39.80M | 26.90M | -94.10M | 100.60M | 6.80M | 6.90M | -67.60M | 89.10M | 15.10M | -1.00M | -124.60M | 66.00M | 49.50M | 32.90M | -136.80M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.40M | 32.00M | -8.30M | -14.20M | 54.60M | 6.50M | -21.30M | 0.60M | 56.20M | -36.70M | -34.40M | -13.60M | 56.60M | -24.30M | -32.90M | -38.50M | 61.40M | 30.20M | -12.40M | -57.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 0.80M | 18.40M | -3.70M | -0.20M | -0.10M | 7.60M | -18.60M | 4.60M | 7.80M | 22.10M | 1.90M | -9.50M | -10.70M | -14.90M | 8.00M | 7.50M | -41.60M | -6.30M | 4.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.40M | 16.80M | -1.10M | -2.70M | -0.40M | 1.50M | -0.50M | -6.40M | -1.60M | -6.30M | 2.70M | 9.20M | -2.60M | -7.40M | -4.30M | 5.80M | -1.20M | 13.60M | -6.00M | 11.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 7.40M | 6.90M | 18.10M | 8.70M | 8.10M | 15.00M | 30.00M | 10.60M | 27.00M | 23.60M | 17.50M | 12.20M | 12.90M | 9.30M | 11.30M | 10.80M | 6.00M | 7.90M | 12.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 1.40M | 0.10M | | 2.00M | 3.10M | 0.20M | 0.30M | 0.20M | 3.30M | 1.80M | -0.50M | 0.10M | 0.10M | 0.30M | 0.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.90M | 135.30M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -7.30M | -57.80M | -153.20M | -8.70M | -4.40M | -14.90M | -30.00M | -8.60M | -22.60M | -23.40M | -17.20M | -12.00M | -9.60M | -7.50M | -11.30M | -23.60M | -5.90M | -7.60M | -12.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | -2.90M | -3.30M | 12.40M | 1.20M | -3.00M | 4.20M | -5.80M | -1.20M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | 105.00M | -1.50M | -20.70M | -5.20M | 22.20M | -26.20M | -15.10M | 10.70M | 11.80M | -28.80M | 40.20M | 5.50M | 35.30M | -74.30M | 3.20M | 63.80M | 28.90M | -41.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 1.00M | -1.80M | -0.30M | | 0.40M | -1.00M | 0.60M | 0.40M | -0.20M | -0.60M | 0.60M | -0.50M | -0.30M | 0.60M | -1.70M | 0.90M | 1.30M | -0.40M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.80M | | 63.80M | -146.90M | -23.80M | -9.10M | 0.10M | 21.80M | -7.90M | -30.60M | 14.10M | -5.60M | -2.90M | 6.60M | -15.20M | 25.10M | -6.60M | -8.50M | 6.80M | 37.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.80M | 1.50M | 11.50M | -10.00M | -3.10M | -8.00M | -21.20M | 47.40M | 4.80M | -45.50M | 2.70M | 22.30M | -42.80M | -1.90M | -52.90M | 101.10M | 2.10M | -73.70M | -22.00M | 78.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.80M | -1.00M | 65.60M | -146.60M | -23.80M | -9.50M | 1.10M | 21.20M | -8.30M | -30.40M | 14.70M | -6.20M | -2.40M | 6.90M | -15.80M | 26.80M | -7.50M | -9.80M | 7.20M | 37.60M |