|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 5.30M | 13.70M | -8.70M | -24.60M | -6.10M | -2.70M | -22.00M | -28.10M | -2.80M | -24.70M | 4.70M | 5.80M | -0.10M | 10.20M | 11.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.80M | 31.20M | 31.20M | 30.60M | 28.90M | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 1.70M | 2.00M | -0.40M | 1.90M | 1.90M | 1.10M | 1.10M | 1.00M | 2.30M | 1.30M | 1.00M | 1.80M | 2.60M | 1.50M | 1.40M | 1.60M | 2.20M | 1.30M | 1.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 2.00M | 1.80M | 1.40M | 0.30M | 0.80M | 2.10M | -0.80M | 10.30M | -7.60M | -2.70M | -3.70M | 0.30M | -0.40M | 0.20M | -2.10M | 0.10M | 0.50M | 0.80M | -0.80M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 16.30M | -23.10M | 0.90M | 0.80M | 0.40M | 0.60M | 0.70M | 4.50M | | -2.80M | -1.70M | 0.90M | 0.50M | 0.70M | 2.00M | 0.40M | 3.20M | 1.10M | -4.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | 1.10M | 52.20M | 9.00M | 0.30M | 4.20M | 0.60M | 2.40M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.90M | 16.00M | -66.80M | 114.40M | -16.90M | -6.60M | -6.80M | 184.90M | -50.60M | 50.90M | 40.80M | 106.50M | -52.20M | 3.90M | 2.40M | 158.80M | -89.00M | 47.40M | -8.40M | 145.90M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.80M | 0.90M | 0.70M | 0.70M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.30M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.80M | 31.20M | 38.70M | 30.60M | 36.50M | 35.30M | 34.80M | | 33.70M | 32.00M | 32.00M | | 28.60M | 26.40M | 24.40M | | 19.70M | 20.70M | 19.30M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.40M | 26.10M | 100.30M | -68.20M | 55.00M | 49.60M | 59.00M | -166.60M | 80.90M | -28.90M | -7.40M | -33.50M | 66.80M | 18.90M | 30.80M | -130.40M | 117.40M | -24.00M | 40.80M | -111.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.90M | 10.30M | 14.40M | 8.40M | 19.10M | 14.40M | 16.00M | 10.80M | 28.70M | 16.50M | 14.30M | 11.30M | 17.90M | 15.60M | 12.20M | 11.50M | 11.30M | 13.00M | 12.20M | 8.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | 23.60M | 32.10M | 59.20M | 0.50M | 2.70M | 0.80M | 0.60M | 7.10M | 0.40M | 0.40M | 23.80M | 1.70M | 3.10M | 41.70M | 2.60M | 0.10M | 5.20M | 7.20M | 24.30M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | | 0.70M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 51.90M | 21.50M | 62.00M | -18.70M | -12.50M | -15.40M | -13.90M | -26.40M | -16.30M | -14.70M | 11.00M | -15.90M | 9.70M | 28.10M | -9.20M | -14.10M | -24.10M | -5.10M | 15.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.90M | -5.20M | | 14.00M | -0.10M | -0.20M | -0.20M | -0.10M | -0.20M | -0.10M | -0.20M | -0.10M | -0.20M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.40M | -50.10M | -25.60M | -23.80M | -6.10M | -107.10M | 24.60M | -160.10M | 60.30M | -32.00M | -26.20M | -75.70M | 25.50M | -11.00M | -30.80M | -132.80M | 80.40M | -25.00M | 12.80M | -104.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | 0.50M | -0.50M | 1.40M | | | | 0.10M | | | | 2.40M | 2.30M | 2.30M | 2.40M | 3.50M | 3.90M | 3.50M | 3.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.10M | | -0.10M | 0.10M | -0.30M | -0.20M | 0.30M | 0.20M | | -0.20M | 0.10M | -0.10M | | | -0.10M | -0.10M | 0.30M | 0.20M | -0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.40M | 17.70M | -70.90M | 152.50M | -41.60M | -126.50M | 2.20M | 11.20M | -16.50M | 2.60M | -0.30M | 41.90M | -42.70M | 2.60M | -0.30M | 16.70M | -22.80M | 21.10M | | 35.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | 5.70M | -81.20M | 106.00M | -36.00M | -21.00M | -22.80M | 174.10M | -79.30M | 34.40M | 26.50M | 95.20M | -70.10M | -11.70M | -9.80M | 147.30M | -100.30M | 34.40M | -20.60M | 137.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.50M | 17.80M | -70.90M | 152.60M | -41.70M | -126.20M | 2.40M | 10.90M | -16.70M | 2.60M | -0.10M | 41.80M | -42.60M | 2.60M | -0.30M | 16.80M | -22.70M | -1.70M | -0.70M | 57.20M |