|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.20M | 3.30M | -54.80M | 34.60M | 19.20M | 16.50M | 32.60M | 8.40M | -15.40M | -0.10M | 9.80M | 10.70M | -24.60M | -21.70M | -1.80M | 9.10M | 19.50M | 7.40M | -21.30M | -48.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | 9.00M | 8.90M | 8.90M | 12.30M | 5.60M | 8.50M | 8.60M | 9.30M | 9.80M | 9.80M | 9.70M | 9.60M | 9.50M | 9.70M | 9.80M | 9.30M | 9.60M | 9.80M | 10.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 14.90M | 13.60M | 13.30M | 12.80M | 12.60M | 13.00M | 13.00M | 12.80M | 12.40M | 11.20M | 12.50M | 12.90M | 12.80M | 12.70M | 13.70M | 14.10M | 12.60M | 13.40M | 13.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | -4.50M | 0.20M | -4.50M | -6.50M | 0.30M | 2.10M | 1.20M | 0.80M | 0.70M | 1.20M | 1.90M | -5.40M | 2.60M | -4.70M | | -25.20M | 1.50M | 10.70M | 0.60M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | 17.90M | 7.20M | | | -2.30M | 0.50M | 1.30M | 1.90M | 0.40M | -0.20M | -7.00M | 0.60M | -1.70M | 7.30M | -3.90M | 2.50M | -11.30M | 16.20M | 10.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | 1.90M | -0.80M | -0.10M | 0.10M | 14.40M | | 1.20M | -0.30M | -0.20M | -0.30M | -0.10M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.10M | 62.60M | 53.40M | 22.20M | 28.90M | 73.60M | 26.60M | 46.20M | 17.80M | 23.50M | 50.30M | 20.40M | 19.50M | 26.20M | 13.50M | 44.70M | 7.80M | 23.80M | 31.00M | 42.50M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 2.60M | 2.60M | 2.60M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.80M | 0.50M | 1.10M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.70M | 0.70M | 0.60M | 0.70M | -3.00M | 0.60M | 0.60M | 0.60M | 5.50M | 0.70M | 1.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | 9.00M | 8.90M | 8.90M | 12.30M | 5.60M | 8.50M | 8.60M | 9.30M | 9.80M | 9.80M | 9.70M | 9.60M | 9.50M | 9.70M | 9.80M | 9.30M | 9.60M | 9.80M | 10.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.60M | -6.00M | -10.90M | 16.90M | 13.20M | -0.90M | -11.30M | -30.90M | -5.40M | 10.20M | -38.00M | 15.20M | 5.40M | 3.50M | -13.20M | 15.50M | 29.60M | 2.20M | -17.40M | 41.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 6.20M | 10.30M | 14.00M | 2.20M | 1.20M | 6.60M | 7.80M | 5.60M | -9.30M | 0.30M | 0.40M | -7.40M | -3.80M | -2.90M | 3.00M | 0.20M | 7.20M | 11.60M | 13.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 7.00M | 3.40M | 2.00M | -10.30M | -0.70M | 5.40M | -12.30M | -6.40M | 3.90M | -7.60M | 5.20M | -1.70M | 7.30M | -4.00M | 9.90M | 9.80M | -1.10M | -0.50M | 24.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | -13.50M | 4.00M | -4.50M | -16.40M | 18.30M | -25.70M | 0.70M | -2.30M | -20.10M | -9.10M | 4.70M | 19.00M | -11.60M | -5.10M | -0.60M | -2.60M | -5.20M | 4.30M | 5.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 4.20M | | -21.10M | -6.40M | 9.30M | -10.40M | 1.40M | 2.80M | 4.20M | -0.60M | 0.30M | 2.60M | -0.70M | 2.60M | 0.80M | 2.20M | -11.90M | 0.80M | 1.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.30M | 28.50M | 7.40M | 2.00M | 0.40M | 1.50M | -6.60M | -1.70M | 2.00M | -4.00M | -10.10M | 8.80M | -2.40M | 5.80M | -4.60M | -2.30M | 8.40M | 2.50M | 0.50M | 4.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | 25.40M | 15.70M | 18.40M | 19.30M | 19.10M | 14.80M | 18.10M | 10.80M | 7.40M | 6.70M | 5.80M | 3.20M | 3.80M | 7.30M | 8.20M | 6.80M | 5.50M | 8.50M | 5.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.50M | 2.10M | 0.70M | 0.60M | 6.40M | 0.60M | 1.80M | 1.10M | 1.60M | 0.60M | 1.30M | 0.70M | 0.80M | 3.50M | 0.80M | 0.40M | 0.40M | 0.90M | 0.60M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 1.20M | | | 7.10M | 15.50M | 48.90M | 0.00 | 2.90M | | | | | | | 117.90M | 3.70M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.80M | 59.50M | 68.90M | 45.40M | 38.60M | 45.20M | 61.70M | 22.20M | 0.90M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.80M | -23.90M | -14.80M | -17.70M | -18.70M | -19.80M | -29.70M | -66.20M | -9.40M | -21.80M | -12.60M | -7.70M | -6.90M | 5.60M | -11.50M | -4.30M | -124.90M | 12.30M | -8.30M | -404.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 4.70M | 0.60M | 0.30M | | | 3.90M | -3.90M | | | | | | 0.20M | | | 7.80M | -7.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.60M | -15.60M | 182.80M | -185.70M | -148.40M | -59.10M | -26.80M | -25.90M | 82.00M | -79.30M | -16.10M | -2.20M | -97.00M | -10.40M | -21.00M | -0.90M | -1.60M | -0.10M | 97.70M | 582.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.40M | 3.30M | -3.10M | -1.80M | -4.00M | -23.40M | -17.90M | 17.80M | 5.90M | | -9.30M | 14.20M | -5.10M | -2.70M | 15.30M | -21.20M | 5.00M | 13.40M | -0.40M | 2.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.30M | 26.40M | 218.30M | -183.00M | -142.20M | -28.70M | -47.80M | -28.10M | 96.30M | -77.60M | 12.30M | 24.70M | -89.50M | 18.70M | -3.70M | 18.30M | -113.70M | 49.40M | 120.00M | 224.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.90M | 37.20M | 37.70M | 3.80M | 9.60M | 54.50M | 11.80M | 28.10M | 7.00M | 16.10M | 43.60M | 14.60M | 16.30M | 22.40M | 6.20M | 36.50M | 1.00M | 18.30M | 22.50M | 36.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.70M | 23.10M | 221.40M | -181.20M | -138.20M | -5.30M | -29.90M | -45.90M | 90.40M | -77.60M | 21.60M | 10.50M | -84.40M | 21.40M | -19.00M | 39.50M | -118.70M | 36.00M | 120.40M | 221.10M |