|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.86M | 113.46M | 47.20M | 235.11M | 133.41M | 71.27M | 59.51M | 31.99M | 17.81M | 24.47M | 24.38M | -18.12M | 17.49M | 14.34M | 16.02M | 5.27M | 2.81M | 4.31M | 1.66M | -8.55M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.41M | 9.14M | 8.58M | 8.48M | 8.60M | 8.84M | 8.79M | 9.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | | | 3.67M | 2.16M | 1.77M | 2.09M | 3.59M | 4.57M | 1.93M | 2.98M | 2.58M | 2.35M | 1.41M | 3.19M | 0.81M | 2.52M | 2.34M | 3.45M | 2.94M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.90M | | | | -1.99M | -0.76M | 1.81M | 6.23M | 0.21M | 0.34M | 0.57M | 6.64M | -0.37M | -0.05M | 2.37M | 0.73M | -0.43M | -1.21M | 3.83M | -2.23M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 3.03M | 98.60M | 2.35M | 2.31M | | -0.14M | 0.57M | 3.40M | 2.39M | -11.28M | 3.07M | 3.34M | 3.25M | -9.67M | 0.03M | 3.83M | 4.07M | -41.26M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.61M | | | 70.63M | 2.24M | 101.19M | 142.61M | 154.26M | 88.97M | 64.15M | 77.61M | 75.56M | -31.14M | 35.80M | 61.77M | 18.74M | -33.91M | -26.76M | 58.62M | 61.83M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | 1.60M | 0.26M | 0.23M | 2.46M | | 0.33M | 0.30M | 0.30M | 0.31M | 0.30M | 0.30M | 0.30M | -1.65M | 0.98M | 0.30M | 0.50M | 0.36M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46M | 7.08M | 6.88M | 6.41M | 6.75M | 6.52M | 6.69M | 7.66M | 7.72M | 7.95M | 8.09M | 8.29M | 9.43M | 10.12M | 9.53M | 9.40M | 9.55M | 9.79M | 9.74M | 10.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.17M | | | -69.72M | 157.42M | -74.40M | -62.12M | -122.16M | 47.33M | -4.55M | 3.23M | -69.16M | 59.83M | -14.71M | 2.29M | -49.99M | 49.74M | 3.16M | -10.09M | -56.87M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.31M | | | 186.13M | 74.10M | 15.09M | -41.67M | -68.28M | -74.99M | -30.01M | -15.15M | -20.72M | 27.30M | -13.37M | -17.03M | 15.37M | 43.65M | -8.07M | -45.60M | -35.93M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.81M | | | -31.76M | 50.07M | 9.44M | -31.32M | -60.01M | 25.42M | 13.08M | 11.29M | -43.82M | 13.78M | 6.34M | 7.81M | -14.93M | 41.78M | -34.77M | -9.86M | -33.16M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96M | -0.22M | -0.26M | -0.20M | -11.20M | | | | -6.90M | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.80M | | | | 47.06M | -36.59M | -9.85M | -6.75M | | | | 9.58M | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | | | -2.09M | 2.16M | 1.24M | -3.20M | 1.98M | -0.28M | 8.39M | -13.24M | -10.39M | 5.56M | 4.05M | -20.69M | 31.09M | -1.62M | 4.05M | 2.50M | 2.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | | | 12.47M | 2.51M | 4.37M | 12.20M | 16.81M | 9.01M | -9.01M | | 27.52M | | 1.56M | -1.35M | 39.89M | 5.93M | 9.61M | -14.28M | 25.67M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | | | -0.41M | 0.05M | 0.48M | 0.12M | 0.32M | 0.04M | 0.09M | 0.06M | 0.17M | 0.13M | 0.15M | 0.56M | 0.06M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | | | -12.89M | -2.46M | -3.89M | -12.08M | -80.26M | -8.97M | -4.94M | -4.84M | -8.12M | -5.32M | -6.31M | -7.36M | -20.22M | -3.39M | -9.54M | -5.93M | -100.63M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.86M | 1.95M | 2.48M | | | | -2.81M | 1.32M | | | | | | | | | | | 0.48M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.02M | | | 28.87M | -10.54M | -66.79M | -6.11M | -4.42M | -2.70M | -17.12M | -21.31M | -15.48M | -3.98M | -19.41M | -19.51M | -19.18M | -19.30M | -25.95M | -10.09M | -4.72M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 86.61M | -10.77M | 30.51M | 124.41M | 69.58M | 77.29M | 42.09M | 51.46M | 51.96M | -40.43M | 10.08M | 34.89M | -20.66M | -56.60M | -62.26M | 42.59M | -43.52M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.73M | | | 58.16M | -0.27M | 96.82M | 130.41M | 137.45M | 79.96M | 73.16M | 77.61M | 48.04M | -31.14M | 34.24M | 63.11M | -21.15M | -39.84M | -36.37M | 72.89M | 36.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 86.61M | -10.77M | 30.51M | 124.41M | 69.58M | 77.29M | 42.09M | 51.46M | 51.96M | -40.43M | 10.08M | 34.89M | -20.66M | -56.60M | -62.26M | 42.59M | -43.52M |