|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.70M | 24.60M | -7.60M | -20.50M | -14.10M | -35.10M | -42.30M | -54.70M | -116.10M | -61.30M | -31.20M | -26.00M | -36.70M | -22.10M | -42.50M | -0.10M | -330.50M | -27.40M | -7.90M | -34.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 2.60M | 3.20M | 2.80M | 2.80M | 2.90M | 3.10M | 8.70M | 2.70M | 3.40M | 4.30M | 4.90M | 4.60M | 4.80M | 5.00M | 5.10M | 4.90M | 4.80M | 4.70M | 4.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 10.00M | 8.40M | 10.10M | 10.40M | 9.40M | 8.20M | 7.50M | 11.20M | 11.60M | 10.40M | 12.00M | 14.50M | 12.40M | 10.90M | 9.50M | 10.70M | 12.20M | 2.80M | 6.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -16.30M | -4.30M | -5.90M | -4.70M | -11.40M | -8.80M | 0.10M | -0.80M | -1.00M | -2.30M | 0.60M | -2.20M | -1.40M | 0.20M | | | | 0.10M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 5.90M | -8.60M | 5.10M | 0.20M | 3.80M | -9.10M | 4.90M | 0.20M | -4.90M | -0.80M | 0.10M | 0.10M | 12.00M | -12.20M | -0.50M | 0.70M | 5.90M | 1.20M | 0.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | 6.30M | 10.70M | | | 6.20M | | | | | 1.20M | 11.60M | 0.80M | 43.00M | | 316.70M | | 2.70M | 5.40M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.40M | -39.30M | -9.50M | -46.50M | -49.70M | -2.80M | -7.30M | -33.20M | -0.90M | -22.10M | -54.70M | -18.60M | 2.60M | 0.70M | 6.60M | -16.30M | -13.60M | 21.10M | 10.60M | -15.70M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 3.00M | 3.00M | 3.10M | 2.60M | 2.90M | 3.10M | 2.90M | 2.90M | 2.80M | 2.70M | 2.30M | 2.10M | 2.30M | 2.80M | 2.80M | 2.80M | 1.00M | 1.10M | 1.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.90M | 14.20M | 13.30M | 13.00M | 12.90M | 13.10M | 13.70M | 19.40M | 13.30M | 14.10M | 15.10M | 15.70M | 15.10M | 15.60M | 14.80M | 14.40M | 14.10M | 12.60M | 12.60M | 12.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | -0.50M | -3.00M | 10.50M | 8.40M | -6.10M | -2.50M | 17.50M | -7.40M | 3.60M | -1.20M | 3.90M | 0.60M | 8.20M | -4.00M | -0.80M | 16.20M | -19.00M | -2.60M | 8.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 0.80M | -3.20M | 0.20M | -0.10M | 4.30M | -1.50M | 1.70M | 0.60M | 2.70M | -3.20M | 1.80M | 3.10M | | 1.30M | 0.90M | 0.30M | 2.90M | -0.90M | -2.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | -12.90M | 14.00M | -3.20M | -5.00M | 7.10M | -2.40M | 7.60M | 3.10M | -8.50M | -5.90M | 6.10M | 3.30M | -3.60M | -1.10M | | 3.60M | -0.80M | -4.20M | 5.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 62.50M | -14.20M | -35.30M | -47.60M | -0.50M | -2.80M | -6.50M | 71.90M | 21.20M | -59.40M | -14.60M | -5.50M | 6.60M | -27.50M | -12.40M | -16.80M | 8.40M | -6.70M | -7.40M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -18.20M | 18.10M | 0.40M | 0.50M | -1.40M | -0.20M | | 0.10M | -0.30M | -0.50M | 1.40M | | -1.30M | -0.60M | -2.10M | | -0.50M | -1.80M | -10.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.60M | 15.90M | -0.10M | 3.00M | -5.30M | 4.70M | -4.00M | 0.80M | -0.80M | 3.00M | -3.20M | 2.70M | -1.60M | 0.10M | 0.30M | 2.20M | -1.90M | 1.30M | -1.80M | 9.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 3.00M | 3.40M | 6.30M | 6.70M | -13.00M | 45.30M | 23.50M | 18.80M | -35.70M | 56.60M | 6.70M | 5.20M | 3.50M | 3.60M | 5.30M | 2.80M | 2.80M | 4.70M | 5.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.60M | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 3.70M | 2.80M | 2.30M | 3.00M | 4.10M | 3.40M | 1.30M | 1.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.10M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 11.80M | 24.30M | 17.10M | 28.10M | 42.40M | 40.60M | 58.10M | 30.60M | 15.00M | 1.50M | 1.50M | 2.50M | 5.00M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 291.00M | -25.90M | -41.30M | -12.00M | 11.40M | -35.60M | 34.60M | 11.80M | -2.50M | -12.00M | -7.10M | -6.40M | 7.50M | -5.90M | -8.30M | -6.90M | -6.20M | -6.00M | -6.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | | | | | | -0.40M | | | | -8.60M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.50M | -74.50M | -1.10M | -4.80M | 2.50M | -3.60M | -2.10M | -4.90M | 38.40M | -2.50M | 121.90M | -8.80M | 2.40M | -3.10M | 2.10M | 13.60M | 2.60M | 56.20M | -8.20M | -3.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -0.40M | 0.10M | -0.60M | -0.20M | -0.50M | 0.70M | 0.20M | -0.20M | -0.10M | 0.70M | -0.80M | -0.70M | 1.20M | -0.70M | 0.10M | 0.60M | | 0.10M | -0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.50M | 176.80M | -36.40M | -93.20M | -59.40M | 4.50M | -44.30M | -3.30M | 49.60M | -27.70M | 55.90M | -35.30M | -4.40M | 8.60M | 2.10M | -10.90M | -17.30M | 71.10M | -3.50M | -25.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.90M | -42.30M | -12.90M | -52.80M | -56.40M | 10.20M | -52.60M | -56.70M | -19.70M | 13.60M | -111.30M | -25.30M | -2.60M | -2.80M | 3.00M | -21.60M | -16.40M | 18.30M | 5.90M | -21.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.80M | 177.20M | -36.50M | -92.60M | -59.20M | 5.00M | -45.00M | -3.50M | 49.30M | -27.10M | 55.20M | -34.50M | -1.40M | 5.10M | 2.80M | -11.00M | -17.90M | 71.10M | -3.60M | -25.20M |