|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.72M | 6.40M | 6.44M | 7.96M | 6.80M | 7.10M | 7.87M | 5.30M | 5.40M | 6.82M | 7.05M | 8.10M | 10.70M | 11.35M | 11.13M | 11.60M | 16.41M | 17.38M | 25.23M | 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 |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.06M | 6.87M | 18.04M | -0.60M | -0.52M | -1.36M | 46.04M | 0.29M | -0.60M | 4.51M | 0.95M | 1.31M | 5.03M | -6.52M | 13.29M | 7.07M | 26.09M | -9.31M | -18.41M | 3.84M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (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 | 2.72M | 50.01M | 26.10M | 25.33M | 2.77M | 3.72M | 68.22M | 23.92M | 23.98M | 24.02M | -40.66M | 85.46M | 20.83M | -15.99M | 2.40M | 76.87M | 2.34M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 1.17M | 1.16M | 1.15M | 1.15M | 1.14M | 1.13M | 1.11M | 1.38M | 0.92M | 0.91M | 0.94M | 0.66M | 0.66M | 0.66M | 0.65M | 0.62M | 0.42M | 0.42M | 0.41M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.17M | -34.99M | 21.32M | 24.89M | -19.36M | -11.90M | 13.42M | 10.20M | 2.50M | 40.30M | 4.77M | 22.19M | -4.37M | -15.93M | 10.00M | 9.53M | -17.37M | -9.78M | 7.28M | 16.53M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.31M | -2.68M | 11.82M | 2.28M | 1.38M | 4.47M | 18.67M | 6.48M | 8.54M | 7.55M | 6.28M | 14.58M | -9.63M | 18.22M | 6.47M | 6.76M | -2.43M | 3.40M | 12.71M | 11.51M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | | | 5.14M | | | | | 0.13M | | | |
|
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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.92M | 42.18M | 64.17M | 26.59M | 37.51M | 29.74M | 22.75M | 33.59M | 8.90M | 17.72M | 79.46M | 108.66M | 64.64M | 35.78M | 120.01M | 71.46M | 52.23M | 69.63M | 109.06M | 52.74M |
|
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 |