|
Net Income (Quarter)
|
5.28M | 2.81M | 11.46M | -0.16M | -7.97M | 2.88M | 18.53M | -0.81M | 8.19M | 14.52M | 14.79M | 3.91M | 1.35M | 6.60M | 6.85M | 2.75M | -0.11M | -0.58M | 7.82M | 2.15M | 2.97M | 6.52M | 31.12M | 16.49M | 0.96M | 6.82M | 7.79M | 0.32M | -0.84M | -2.54M | -1.16M | -13.81M | -6.59M | 14.75M | 34.06M | 0.02M | 1.10M | 4.63M | 0.95M | 0.19M | 20.71M | 18.11M | | | 14.14M | 11.65M | 18.66M | 1.75M | 5.10M | 16.13M | 21.05M | -36.59M | 23.11M | 24.78M | 17.68M | -2.25M | 12.66M | 13.30M | 14.66M | 0.60M | 14.88M | 29.74M | 44.77M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 7.50M | 7.90M | 7.70M | 8.10M | 8.30M | 8.70M | 8.80M | 8.80M | 9.30M | 9.30M | 9.40M | 9.60M | 9.90M | 10.50M | 10.20M | 10.00M | 10.30M | 9.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.08M | 0.09M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.09M |
|
Deferred Taxes (Quarter)
|
-0.63M | 0.54M | 1.34M | 0.55M | 2.61M | -0.97M | 3.49M | -3.76M | 0.42M | -0.97M | -0.42M | -1.97M | -0.81M | -3.85M | 2.12M | -0.70M | 0.35M | 0.53M | -6.62M | 4.81M | -0.19M | -2.00M | 1.22M | 1.67M | -0.03M | -1.35M | -0.33M | 10.57M | -1.38M | -0.97M | 1.37M | -4.69M | -2.23M | 2.13M | 4.26M | -3.25M | -1.30M | 0.53M | 4.06M | 12.25M | -1.31M | 0.71M | 13.47M | 3.78M | 0.50M | 1.71M | 1.85M | 3.08M | 0.50M | 0.44M | 0.47M | -4.95M | 0.03M | -0.07M | -0.62M | -4.87M | -0.16M | -3.45M | 2.44M | 3.36M | 0.23M | 5.60M | 0.81M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.56M | 0.98M | | 5.64M | 24.63M | 11.21M | | | | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.08M | 0.01M | -0.45M | -0.11M | 0.15M | 0.02M | 1.13M | -1.36M | 0.02M | -0.16M | -0.07M | 0.03M | 0.74M | 0.13M | -0.52M | -0.02M | -0.03M | 16.34M | | -16.31M | | 0.07M | -0.22M | 5.46M | -0.01M | 15.42M | 7.64M | -16.77M | 2.16M | 4.99M | 1.23M | -11.46M | | | | -0.09M | 1.62M | 1.64M | 1.55M | -4.23M | 2.38M | 1.31M | 1.00M | 1.64M | 14.55M | -10.79M | 2.04M | 2.06M | 2.10M | 2.19M | 2.23M | 2.30M | 2.33M | 6.15M | -2.08M | 8.70M | 0.51M | 11.90M | -8.61M | 8.86M | 1.02M | 6.25M | 8.87M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | 0.15M | 0.35M | | -0.16M | | | 0.89M | -0.62M | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | -0.95M | 0.08M | -0.03M | 0.10M | 9.85M | 1.82M | 1.65M | 2.25M | 9.54M | 4.81M | 0.88M | 0.28M | 0.05M | 0.26M | 0.02M | -0.12M | | 0.07M | 0.05M | -0.11M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
26.19M | -77.07M | 17.35M | 50.49M | 31.40M | -116.56M | 37.16M | 89.88M | 48.58M | -94.71M | 45.52M | 30.94M | 34.53M | -82.89M | 60.92M | 43.06M | 35.97M | -109.85M | 58.05M | 35.26M | 45.84M | -102.71M | 44.40M | 51.62M | 19.75M | -48.17M | 18.71M | 34.03M | 20.42M | -38.21M | -8.96M | 13.56M | 86.95M | -20.23M | -20.29M | 50.69M | 28.81M | 17.67M | 43.54M | 37.29M | 100.32M | -13.32M | 16.09M | 80.09M | 21.62M | -71.59M | 38.88M | 41.24M | -22.82M | -110.81M | -55.86M | -23.32M | 25.02M | -51.30M | -101.85M | 45.16M | 50.33M | 75.54M | 117.73M | 91.88M | 53.70M | 29.34M | 31.11M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 1.73M | 1.69M | 1.91M | 1.63M | 1.30M | 1.08M | 1.00M | 0.95M | 1.00M | 1.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
5.55M | 5.50M | 5.71M | 5.83M | 5.57M | 5.61M | 5.69M | 5.82M | 5.69M | 5.74M | 5.76M | 6.07M | 5.86M | 5.82M | 5.86M | 5.74M | 5.66M | 5.49M | 5.35M | 5.34M | 5.32M | 5.17M | 5.40M | 5.85M | 5.91M | 6.11M | 6.19M | 6.62M | 7.75M | 7.60M | 7.76M | 8.44M | 8.05M | 8.04M | 7.46M | 7.68M | 7.38M | 7.32M | 7.95M | 8.29M | 7.88M | 8.17M | 8.25M | 8.07M | 8.58M | 9.11M | 9.36M | 9.47M | 9.79M | 10.06M | 19.88M | 1.22M | 10.68M | 11.09M | 10.96M | 10.75M | 10.82M | 11.21M | 11.53M | 11.22M | 11.07M | 11.42M | 10.90M |
|
Change in Receivables (Quarter)
|
-26.53M | 25.34M | -20.03M | 22.88M | -17.80M | 23.33M | -9.39M | 2.43M | -21.20M | 27.60M | -13.50M | 2.61M | -29.66M | 42.82M | -23.05M | 8.62M | -23.53M | 27.55M | -9.33M | -1.06M | -15.53M | 28.98M | -14.61M | -0.14M | -10.43M | 36.37M | -35.37M | 4.72M | 0.49M | 33.68M | -46.06M | 12.56M | 9.83M | 15.97M | -20.26M | -0.21M | -4.96M | 44.21M | -36.71M | 30.75M | -48.49M | 65.87M | -38.15M | -3.51M | -25.65M | 68.51M | -54.75M | 38.87M | -33.31M | 76.16M | -67.57M | 2.62M | -12.14M | 43.42M | -38.45M | -10.16M | 16.68M | 12.09M | -37.70M | 25.50M | 3.49M | 23.70M | -30.39M |
|
Change in Inventory (Quarter)
|
-48.05M | 349.99M | -213.63M | -89.84M | -23.37M | 301.28M | -195.28M | -105.43M | 25.93M | 268.53M | -199.29M | -75.04M | 5.12M | 273.97M | -207.93M | -99.47M | 16.04M | 264.24M | -184.38M | -74.74M | 10.14M | 279.15M | -158.89M | -76.87M | 19.12M | 173.08M | -102.24M | -70.51M | 23.59M | 168.56M | -92.31M | -74.16M | -74.62M | 146.89M | -125.10M | -89.44M | -8.19M | 81.69M | -82.12M | -81.43M | 12.21M | 126.86M | -139.78M | -67.78M | 71.55M | 193.49M | -126.20M | -35.83M | 113.07M | 297.90M | 38.49M | -50.95M | 62.53M | 287.64M | -32.53M | -93.50M | -33.76M | 118.02M | -198.29M | -120.23M | -1.32M | 164.41M | -120.48M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -189.09M | -86.83M | 48.47M | 203.88M | -196.40M | -85.16M | 22.13M | 150.56M | -142.22M | -27.21M | 42.17M | 158.30M | -165.93M |
|
Change in Accured Expenses (Quarter)
|
14.68M | 227.50M | -239.02M | -15.52M | 5.49M | 205.71M | -208.81M | -23.37M | 35.09M | 189.07M | -187.75M | -41.54M | 13.43M | 230.58M | -193.60M | -46.17M | 18.12M | 171.66M | -149.23M | -46.25M | 17.72M | 193.94M | -188.20M | -37.44M | 31.86M | 136.28M | -143.35M | -46.45M | 38.73M | 158.17M | -162.28M | -49.55M | 31.29M | 126.52M | -142.81M | -46.08M | 7.38M | 135.09M | -115.66M | -40.31M | 23.42M | 154.39M | -222.86M | -20.89M | 42.05M | 173.31M | -170.71M | -55.68M | 41.82M | -24.75M | -20.84M | -9.86M | -14.30M | 31.02M | -22.30M | 16.77M | -14.32M | 22.64M | -19.31M | 1.48M | -4.61M | 27.17M | -15.40M |
|
Change in Taxes (Quarter)
|
-4.32M | -3.55M | 5.19M | -2.84M | -8.20M | 2.19M | 7.98M | -2.77M | 3.85M | 1.43M | -1.32M | 0.46M | -2.11M | -1.52M | -1.17M | 1.62M | -0.64M | -1.71M | 6.32M | -3.09M | -0.07M | 2.17M | 10.30M | -10.15M | -2.81M | 4.00M | 4.66M | -11.30M | 1.39M | 0.74M | -1.89M | 1.08M | -0.36M | 0.04M | 0.04M | 0.20M | 1.45M | 1.54M | 3.77M | -9.89M | 12.81M | -8.04M | 3.85M | -12.66M | 3.76M | -10.94M | 1.47M | 8.64M | 0.74M | 3.34M | 3.79M | -9.40M | 0.26M | 5.76M | 5.77M | -2.17M | 4.60M | -5.71M | 2.21M | -2.73M | 4.73M | -3.48M | 4.19M |
|
Other Working Capital Changes (Quarter)
|
-0.29M | 3.67M | 0.90M | 2.84M | 7.11M | 7.35M | -6.31M | -13.07M | -0.10M | 8.09M | -1.71M | 9.96M | 7.14M | 3.96M | -9.36M | 6.56M | -5.42M | -6.56M | 0.21M | 5.62M | -14.87M | 0.42M | -1.29M | 3.19M | 7.19M | -7.80M | -4.01M | -7.47M | -1.50M | 0.39M | 0.15M | -0.57M | 1.21M | 2.02M | 5.13M | -7.32M | 0.50M | 4.04M | -1.34M | 1.14M | 0.09M | -5.19M | 0.44M | 0.57M | 0.49M | 1.31M | 2.99M | -3.68M | -1.10M | -0.56M | 0.74M | -1.83M | -0.08M | 0.07M | 1.12M | -1.20M | 1.11M | -0.61M | 0.24M | 1.00M | 1.20M | 3.96M | -4.39M |
|
Capital Expenditures (Quarter)
|
-6.64M | -2.99M | -5.91M | -3.94M | -5.57M | -3.67M | -4.50M | -13.69M | -9.53M | -2.79M | -1.79M | -2.94M | -4.29M | -4.12M | -3.65M | 29.09M | -12.46M | 31.76M | 2.60M | 4.31M | 1.76M | 1.35M | 3.29M | 3.47M | 6.38M | 8.14M | 8.87M | 8.75M | 8.68M | 5.06M | 7.38M | 11.54M | 10.46M | 9.86M | 10.15M | 7.26M | 9.78M | 6.70M | 31.21M | 18.00M | 19.23M | -18.09M | 39.02M | -40.15M | 13.22M | 15.01M | -26.00M | 51.14M | 19.23M | 14.64M | 22.64M | -55.33M | 0.84M | 0.10M | 30.91M | -31.54M | 12.07M | 21.30M | 9.07M | -26.69M | 0.50M | 0.33M | 26.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.08M | 0.01M | 1.12M | 0.04M | 0.15M | 0.02M | 0.75M | 0.12M | 0.02M | 0.29M | 0.04M | 0.02M | 0.80M | 0.17M | 0.03M | 0.00M | 0.15M | 0.12M | 0.06M | 0.01M | 0.08M | 0.07M | 0.00M | 0.87M | 0.01M | -0.00M | 0.11M | 0.30M | 1.74M | 0.05M | 0.05M | 0.23M | 10.39M | 9.67M | 64.92M | 19.41M | 6.40M | 4.03M | 11.75M | 0.35M | 0.91M | 0.11M | 71.76M | 0.91M | 1.40M | 3.25M | 0.12M | 3.41M | 3.95M | 0.10M | 0.97M | 0.74M | 3.07M | 4.49M | 0.42M | 0.10M | 0.37M | 0.04M | 0.11M | 4.56M | 0.12M | 0.15M | 0.23M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 15.01M | | | | | 14.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-6.56M | -23.33M | -4.79M | -3.89M | -5.42M | -3.65M | -3.75M | -23.57M | 0.49M | -2.50M | -1.74M | -7.94M | -3.49M | -3.95M | -3.62M | -4.97M | -28.61M | -6.73M | -2.54M | -4.23M | -1.68M | -1.28M | -27.07M | -17.61M | -6.37M | -8.14M | -8.76M | -8.45M | -21.36M | -5.01M | -7.33M | -11.31M | -0.07M | -0.19M | 54.77M | 12.49M | -3.38M | -2.67M | -19.46M | -17.65M | -18.32M | -7.98M | 58.91M | -30.36M | -11.82M | -11.76M | -8.08M | -13.52M | -15.28M | -14.54M | -21.67M | -13.38M | -11.67M | -7.21M | -4.97M | -23.35M | -13.38M | -6.54M | -8.96M | -5.94M | -11.17M | -7.40M | -7.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.22M | -0.77M | 0.60M | -0.06M | -0.04M | -0.04M | 0.34M | -0.07M | -0.26M | | -0.43M | -6.69M | -10.00M | -6.95M | | 0.54M | -0.20M | -2.50M | -0.14M | 0.43M | -0.55M | | | | 0.15M | | | | 0.25M | 0.04M | 0.04M | 0.05M | 0.07M | 0.05M | 0.05M | 0.11M |
|
Cash from Financing Activities (Quarter)
|
-20.51M | 104.33M | -14.92M | -49.95M | -22.01M | 121.56M | -32.29M | -68.11M | -46.31M | 103.84M | -50.07M | -21.41M | -39.08M | 97.91M | -56.55M | -42.14M | -10.09M | 119.51M | -46.53M | -43.43M | -46.85M | 105.46M | -7.70M | -44.44M | -9.50M | 53.95M | -9.81M | -23.86M | 4.73M | 42.38M | 14.47M | -0.27M | -89.35M | 20.59M | -34.45M | -64.53M | -20.01M | -14.27M | -27.86M | -22.80M | -81.10M | 24.50M | -75.66M | -4.04M | -9.80M | 34.78M | -31.05M | -27.82M | 39.43M | 126.00M | 77.16M | 36.44M | -13.32M | 58.31M | 109.16M | -24.38M | -35.83M | -64.91M | -112.93M | -48.46M | -80.84M | -15.88M | -7.96M |
|
Dividends Paid - Common (Quarter)
|
0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | | 0.01M | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | | 0.01M | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | |
|
Change in Cash (Quarter)
|
-0.88M | 3.93M | -2.35M | -3.35M | 3.98M | 1.35M | 1.13M | -1.80M | 2.75M | 6.63M | -6.29M | 1.60M | -8.04M | 11.07M | 0.75M | -4.05M | -2.73M | 2.93M | 8.97M | -12.40M | -2.68M | 1.47M | 9.63M | -10.43M | 3.88M | -2.36M | 0.14M | 1.73M | 3.79M | -0.84M | -1.82M | 1.98M | -2.48M | 0.17M | 0.03M | -1.35M | 5.42M | 0.74M | -3.78M | -3.16M | 0.91M | 3.21M | -0.66M | 45.69M | -0.00M | -48.57M | -0.25M | -0.11M | 1.33M | 0.65M | -0.37M | -0.26M | 0.04M | -0.21M | 2.34M | -2.57M | 1.12M | 4.09M | -4.16M | 37.48M | -38.32M | 6.06M | 15.18M |
|
Free Cash Flow (Quarter)
|
32.83M | -74.08M | 23.26M | 54.42M | 36.97M | -112.89M | 41.66M | 103.56M | 58.11M | -91.93M | 47.30M | 33.89M | 38.82M | -78.76M | 64.57M | 13.97M | 48.42M | -141.61M | 55.45M | 30.96M | 44.08M | -104.06M | 41.12M | 48.16M | 13.37M | -56.31M | 9.84M | 25.28M | 11.74M | -43.27M | -16.34M | 2.02M | 76.49M | -30.09M | -30.44M | 43.43M | 19.03M | 10.98M | 12.34M | 19.29M | 81.09M | 4.77M | -22.94M | 120.24M | 8.40M | -86.60M | 64.89M | -9.90M | -42.05M | -125.44M | -78.50M | 32.02M | 24.19M | -51.40M | -132.76M | 76.70M | 38.26M | 54.24M | 108.66M | 118.57M | 53.19M | 29.01M | 4.91M |
|
Net Cash Flow (Quarter)
|
-0.88M | 3.93M | -2.35M | -3.35M | 3.98M | 1.35M | 1.13M | -1.80M | 2.75M | 6.63M | -6.29M | 1.60M | -8.04M | 11.07M | 0.75M | -4.05M | -2.73M | 2.93M | 8.97M | -12.40M | -2.68M | 1.47M | 9.63M | -10.43M | 3.88M | -2.36M | 0.14M | 1.73M | 3.79M | -0.84M | -1.82M | 1.98M | -2.48M | 0.17M | 0.03M | -1.35M | 5.42M | 0.74M | -3.78M | -3.16M | 0.91M | 3.21M | -0.66M | 45.69M | -0.00M | -48.57M | -0.25M | -0.11M | 1.33M | 0.65M | -0.37M | -0.26M | 0.04M | -0.21M | 2.34M | -2.57M | 1.12M | 4.09M | -4.16M | 37.48M | -38.32M | 6.06M | 15.18M |