|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.12M | 28.79M | -63.15M | -55.38M | -101.38M | -86.05M | -159.61M | -18.23M | -19.60M | -84.45M | -66.47M | -81.83M | -10.30M | 24.89M | | -67.60M | -148.44M | 21.63M | -46.24M | -54.85M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 6.40M | 6.60M | 5.80M | 5.20M | 5.00M | 4.90M | 5.00M | 5.00M | 4.80M | 4.50M | 4.40M | 3.70M | 3.70M | | 3.60M | 3.60M | 3.20M | 3.30M | 3.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | 3.82M | 3.67M | 7.62M | 4.30M | 3.40M | 3.21M | 2.72M | 2.80M | 3.20M | 2.70M | 2.59M | 2.60M | 2.80M | | 2.62M | 2.20M | 3.00M | 2.90M | 2.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | -0.10M | 8.52M | -22.36M | 13.41M | -39.94M | 8.13M | 0.10M | 1.65M | 5.55M | -7.25M | -2.68M | -4.48M | 7.70M | | -7.42M | -15.71M | 18.29M | 1.88M | -7.89M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | | | | 0.55M | | | | 0.85M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.50M | 2.36M | | 0.24M | -0.75M | -4.47M | 0.48M | -0.03M | -1.12M | -1.01M | 1.06M | | | 45.49M | 2.06M | 17.80M | 0.76M | -20.56M | -2.57M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.11M | | | | 30.32M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.45M | 33.40M | -5.64M | -19.86M | -11.48M | -32.24M | -31.62M | -22.65M | -0.36M | 33.11M | -38.29M | -35.57M | -62.00M | -139.08M | | -34.55M | -83.42M | -34.65M | -25.92M | -19.31M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76M | -4.38M | 0.18M | 0.68M | 0.69M | 0.69M | 0.69M | 0.30M | 0.30M | 1.46M | -0.83M | 3.84M | 8.14M | 1.33M | | 4.65M | 56.91M | -56.46M | 61.16M | 0.14M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.57M | 18.96M | 19.19M | 27.81M | 28.00M | 28.00M | 26.46M | 26.45M | 26.39M | 26.18M | 25.98M | 25.82M | 24.16M | 24.16M | | 23.49M | 23.03M | 22.74M | 22.37M | 22.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.59M | -7.58M | 22.70M | -44.42M | -51.44M | -34.19M | 1.45M | -7.36M | 89.19M | -90.56M | 5.33M | -9.52M | -15.35M | -15.68M | | -22.93M | 3.81M | -4.39M | -6.71M | -9.53M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.09M | -18.07M | -16.43M | 9.46M | -12.33M | -8.45M | -2.35M | -1.31M | -1.44M | -1.33M | -11.12M | -2.27M | -1.73M | -6.45M | | 5.44M | 0.48M | -0.62M | -1.17M | -0.19M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.88M | 6.91M | -6.10M | 16.14M | -35.65M | -5.49M | 15.61M | 12.76M | 7.45M | -20.02M | 2.64M | 2.79M | 13.69M | -6.53M | | 11.47M | -3.39M | -5.24M | -17.06M | 3.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.03M | -16.53M | 31.96M | -36.18M | -33.80M | -12.65M | -8.48M | 9.55M | -4.47M | 5.02M | -15.57M | -1.05M | 3.44M | 44.95M | | -19.40M | -24.25M | -0.42M | -3.78M | -8.16M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.69M | -26.92M | 12.76M | -0.00M | 6.51M | -6.71M | -1.72M | 58.90M | -58.90M | -10.22M | 10.51M | 0.55M | 0.12M | 8.39M | 5.78M | -2.73M | 5.05M | -2.22M | 5.32M | -6.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.95M | 7.23M | 6.73M | 5.25M | 5.38M | 7.61M | 6.34M | 3.04M | 6.01M | 4.20M | 3.02M | 4.44M | 11.66M | 19.60M | | 3.19M | 3.28M | 3.13M | 2.67M | 1.83M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 65.81M | 0.05M | 0.35M | 0.52M | 0.63M | 0.45M | 0.32M | 0.52M | 0.27M | 1.60M | 0.05M | 0.10M | 0.17M | | 0.07M | 0.11M | 197.59M | -197.48M | 0.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | -2.30M | 1.99M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -115.42M | | | | | | | 210.38M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.42M | 0.32M | 0.52M | -0.48M | | | | 46.73M | | 51.66M | | | 0.53M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.84M | 54.58M | -8.68M | -4.90M | 108.50M | -4.68M | -7.87M | -7.72M | -5.49M | -3.57M | -1.42M | -4.39M | -11.56M | 236.23M | | 40.53M | -2.83M | 194.65M | -2.05M | -1.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.56M | 8.56M | 13.38M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | -4.25M | 0.83M | -7.89M | 12.27M | 8.44M | 10.14M | -13.12M | 3.46M | 2.10M | -3.75M | 20.61M | 18.50M | 224.64M | | -4.02M | -79.49M | -16.21M | -18.34M | -5.16M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | -1.27M | 0.22M | -1.11M | -1.15M | 1.70M | 1.12M | -0.33M | -1.13M | 0.72M | -0.89M | -0.24M | 2.40M | | 2.11M | 1.46M | -0.32M | 0.17M | -0.91M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.75M | 82.84M | -13.89M | -32.43M | 108.18M | -29.62M | -27.65M | -42.36M | -2.72M | 30.51M | -42.74M | -20.24M | -55.30M | 324.18M | | 4.06M | -164.28M | 143.48M | -46.13M | -27.18M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.40M | 26.16M | -12.37M | -25.11M | -16.86M | -39.85M | -37.96M | -25.68M | -6.38M | 28.91M | -41.32M | -40.01M | -73.66M | -158.68M | | -37.75M | -86.70M | -37.78M | -28.59M | -21.14M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.03M | 83.72M | -13.49M | -32.65M | 109.29M | -28.47M | -29.35M | -43.48M | -2.39M | 31.64M | -43.46M | -19.35M | -55.06M | 321.79M | | 1.95M | -165.74M | 143.79M | -46.31M | -26.27M |