|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 13.76M | 109.47M | 15.49M | 13.34M | 23.12M | 90.23M | -32.31M | -6.71M | 37.91M | 122.62M | -7.75M | 30.89M | 81.43M | 98.56M | 58.87M | 12.20M | 91.25M | 64.34M | 38.31M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.29M | 5.13M | 5.06M | 4.98M | 6.03M | 6.04M | 6.13M | 6.13M | 6.96M | 5.63M | 5.02M | 3.63M | 3.56M | 7.80M | 3.16M | 3.16M | 3.19M | 3.18M | 3.31M | 3.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | 6.37M | 12.41M | 5.54M | 6.80M | 7.10M | -14.90M | 5.30M | 5.40M | 6.80M | 7.01M | 3.30M | 10.72M | 11.30M | -17.05M | 11.63M | 16.40M | 17.40M | 46.78M | 16.96M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.48M | -2.18M | 15.47M | -3.37M | -3.02M | -2.67M | 10.66M | -10.38M | -12.26M | -2.57M | 21.12M | 1.01M | 0.51M | -3.75M | -10.90M | -2.46M | -1.75M | 5.34M | -0.19M | 6.33M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.23M | 39.50M | 75.99M | 28.87M | 38.89M | 34.20M | 41.41M | 40.07M | 17.44M | 25.27M | 85.74M | 123.24M | 55.02M | 54.01M | 126.48M | 78.22M | 49.80M | 73.04M | 121.78M | 64.25M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.11M | 28.25M | 27.96M | 26.51M | 26.21M | 26.10M | 25.33M | 25.41M | 24.48M | 24.83M | 23.92M | 23.98M | 24.02M | 23.71M | 21.09M | 20.83M | 20.91M | 20.96M | 21.41M | 21.92M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | -1.48M | 1.16M | 1.15M | 1.15M | 1.14M | 1.13M | 1.11M | 1.38M | 0.92M | 8.21M | 2.57M | 2.43M | 2.34M | -4.42M | 2.44M | -1.17M | 5.97M | 2.45M | 2.34M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.29M | 5.13M | 5.06M | 4.98M | 6.03M | 6.04M | 6.13M | 6.13M | 6.96M | 5.63M | 5.02M | 3.63M | 3.56M | 7.80M | 3.16M | 3.16M | 3.19M | 3.18M | 3.31M | 3.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | 20.80M | 99.78M | -9.66M | 23.70M | -19.81M | 137.96M | -88.96M | 7.10M | 39.84M | 105.01M | -127.27M | 27.67M | 95.90M | 27.28M | -41.64M | -7.05M | 83.01M | 11.84M | -10.16M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -2.54M | 6.49M | -2.75M | 1.43M | -1.73M | 10.78M | -1.31M | -0.65M | -5.24M | 3.42M | -0.45M | 5.30M | -4.09M | -1.03M | 7.48M | 4.93M | -2.41M | 1.32M | 0.94M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32M | 7.26M | 4.81M | -19.14M | 8.94M | 6.33M | 0.71M | -15.59M | 10.96M | 1.75M | 11.03M | -26.45M | 6.57M | 8.76M | 14.01M | -25.18M | 8.98M | 6.75M | 8.73M | -24.29M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 11.97M | 0.54M | 6.21M | -2.55M | 14.74M | 8.40M | 6.48M | -1.91M | 3.38M | 20.90M | 14.58M | 4.44M | -10.56M | 21.19M | 2.17M | 9.97M | 6.50M | -5.74M | 3.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 0.02M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.33M | -9.28M | -12.36M | -8.49M | -5.91M | 88.02M | -13.38M | -8.74M | -10.86M | -10.93M | -7.25M | -17.79M | -6.19M | -7.66M | -13.41M | 37.09M | -7.54M | -9.90M | -12.43M | -14.51M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 0.21M | 1.61M | 1.02M | 0.38M | 0.40M | 2.79M | 0.08M | 2.79M | 0.26M | 3.59M | 0.47M | 0.28M | 1.20M | 4.38M | 0.58M | 0.21M | 0.47M | 6.64M | 0.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.39M | -12.99M | -62.54M | -26.00M | -34.31M | -82.69M | -28.05M | -20.33M | -40.86M | 13.41M | -63.78M | -108.49M | -61.78M | -0.17M | -117.75M | -15.35M | -114.19M | -105.70M | -101.40M | -64.19M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.88M | 0.91M | 0.91M | 1.06M | 0.84M | 0.78M | 0.71M | 0.72M | 0.70M | 0.70M | 0.69M | 0.70M | 0.73M | 0.79M | 0.81M | 0.82M | 0.87M | 0.91M | 0.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 0.47M | 0.45M | -2.46M | 1.40M | 1.00M | -1.98M | 2.56M | 2.87M | -1.04M | 0.57M | 2.31M | -1.02M | -1.62M | 1.03M | 1.79M | 4.12M | -2.97M | -2.36M | -2.42M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.83M | 17.70M | 1.54M | -8.07M | 0.07M | 40.53M | -1.99M | 13.56M | -31.41M | 26.71M | 15.29M | -0.72M | -13.98M | 44.55M | -3.65M | 101.75M | -67.82M | -45.54M | 5.58M | -16.87M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.21M | 27.53M | 75.45M | 22.67M | 41.44M | 19.47M | 33.02M | 33.59M | 19.34M | 21.89M | 64.85M | 108.66M | 50.58M | 64.57M | 105.30M | 76.05M | 39.83M | 66.54M | 127.51M | 61.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.49M | 17.22M | 1.09M | -5.61M | -1.33M | 39.52M | -0.01M | 11.00M | -34.27M | 27.75M | 14.71M | -3.04M | -12.95M | 46.17M | -4.68M | 99.96M | -71.93M | -42.57M | 7.95M | -14.45M |