|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.50M | 24.10M | 14.00M | 30.60M | 19.00M | 42.50M | 12.80M | 17.70M | 22.00M | 8.50M | 15.30M | 21.10M | 23.30M | 33.30M | 25.80M | 19.40M | 3.50M | 23.80M | -85.50M | -3.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 2.00M | 1.80M | 1.10M | 1.90M | 2.00M | 1.70M | 1.60M | 1.60M | 1.10M | 0.80M | 1.30M | 1.70M | 1.10M | -0.10M | 0.40M | 1.40M | 0.20M | 0.40M | 0.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.50M | 5.20M | 3.50M | 5.30M | 3.90M | -7.40M | 0.50M | 2.80M | 3.30M | 9.70M | 2.80M | 0.40M | -1.00M | 8.30M | -3.20M | -2.20M | -0.30M | 3.70M | -24.30M | 7.40M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 0.60M | 2.90M | 0.10M | -0.10M | -3.60M | -1.70M | 0.50M | 7.50M | -7.10M | -0.90M | -0.40M | 10.80M | -10.20M | 17.80M | -3.20M | 13.30M | 1.20M | 1.50M | -14.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.50M | | | | | | | | | | | | | | | | 90.10M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.80M | 79.40M | 49.10M | 22.70M | 43.50M | 54.40M | 88.30M | 30.20M | 68.70M | 93.70M | 56.40M | 10.00M | -9.30M | 107.20M | 60.90M | 25.80M | 17.50M | 9.20M | 56.60M | 72.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.10M | 32.50M | 34.90M | 35.20M | 35.80M | 35.70M | 35.80M | 35.30M | 36.40M | 35.50M | 35.60M | 33.30M | 28.70M | 28.10M | 28.80M | 28.80M | 28.60M | 37.40M | 58.80M | 44.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 10.60M | 17.50M | 21.90M | 8.60M | 14.20M | -12.40M | -23.30M | 15.70M | -16.70M | 7.50M | 23.00M | 34.40M | -65.00M | 16.50M | -15.90M | -7.30M | 16.50M | -24.30M | 2.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | -14.30M | -2.30M | 66.90M | -0.80M | 11.70M | -29.60M | 59.00M | -33.80M | 6.10M | -24.10M | 5.60M | 20.00M | -12.40M | -15.00M | 28.90M | 5.50M | -9.50M | 3.20M | -34.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | -0.80M | 16.20M | 41.90M | -10.00M | -5.40M | 0.90M | 22.20M | -7.10M | 10.40M | -5.80M | -8.10M | -6.60M | -2.30M | 4.10M | -3.30M | -11.50M | -2.50M | -1.30M | -9.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.40M | 1.60M | 0.60M | -3.90M | 3.00M | 7.10M | 2.20M | 6.10M | -23.50M | 23.50M | -16.30M | 6.10M | -11.20M | -30.00M | 35.10M | -11.80M | 7.60M | 11.70M | -28.70M | 4.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | -2.30M | -0.50M | -3.30M | 2.50M | -1.00M | 1.80M | -3.40M | 2.50M | 0.20M | 2.10M | -5.90M | 3.00M | 7.10M | -5.60M | -10.90M | 12.00M | 23.70M | 0.40M | -7.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 1.30M | -2.50M | -8.10M | 6.30M | 2.40M | -3.40M | -7.90M | 5.10M | 0.80M | 3.30M | -9.40M | 1.20M | 1.80M | 4.30M | -9.50M | 4.50M | -14.10M | 4.50M | -6.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | 18.40M | 46.50M | 12.90M | 21.10M | 21.70M | 19.80M | 22.60M | 27.80M | 34.10M | 24.70M | 15.50M | 17.50M | 15.10M | 24.80M | 4.90M | 12.60M | 25.50M | 23.80M | 17.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.60M | -18.40M | -47.20M | -13.00M | -21.00M | -18.10M | -18.10M | -22.30M | -27.70M | -35.40M | -23.80M | -15.10M | -18.30M | -14.20M | -24.70M | -4.60M | -12.60M | -297.80M | -24.20M | -15.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | -1.50M | 0.20M | | | -3.40M | | | 3.40M | -3.70M | | 0.10M | 2.50M | -3.20M | | 0.20M | 0.10M | -1.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.50M | -58.10M | 7.30M | 6.20M | -38.80M | -40.40M | -39.50M | -14.60M | -46.10M | -10.60M | -18.40M | -14.90M | -10.60M | -10.20M | -11.30M | -17.10M | -12.40M | 182.40M | -24.10M | -41.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 5.10M | 4.90M | 1.50M | 5.10M | 6.80M | 6.60M | 3.70M | 6.90M | 8.50M | 8.50M | 2.20M | 8.60M | 10.20M | 3.70M | 3.00M | 10.40M | 10.40M | 10.20M | 1.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | 2.90M | 9.20M | 15.90M | -16.30M | -4.10M | 30.70M | -6.70M | -5.10M | 47.70M | 14.20M | -20.00M | -38.20M | 82.80M | 24.90M | 4.10M | -7.50M | -105.80M | 8.30M | 15.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.20M | 61.00M | 2.60M | 9.80M | 22.40M | 32.70M | 68.50M | 7.60M | 40.90M | 59.60M | 31.70M | -5.50M | -26.80M | 92.10M | 36.10M | 20.90M | 4.90M | -16.30M | 32.80M | 55.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | 2.90M | 9.20M | 15.90M | -16.30M | -4.10M | 30.70M | -6.70M | -5.10M | 47.70M | 14.20M | -20.00M | -38.20M | 82.80M | 24.90M | 4.10M | -7.50M | -106.20M | 8.30M | 15.70M |