|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.40M | 11.88M | 40.02M | 25.15M | 20.42M | 58.73M | 21.13M | 10.03M | 7.41M | 17.04M | -15.45M | 35.47M | 42.11M | 180.11M | 53.09M | 58.79M | 56.55M | 50.01M | 53.52M | 43.68M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.52M | 0.52M | 0.14M | 1.03M | 1.02M | 1.61M | 0.93M | 0.94M | 0.95M | 0.97M | 2.58M | 0.94M | 0.95M | 2.45M | 1.58M | 1.59M | 1.61M | 1.61M | 1.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.91M | 14.95M | 12.81M | 15.80M | 11.47M | -0.69M | 1.06M | 2.98M | 5.89M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 11.47M | 13.62M | -14.92M | -1.19M | -2.02M | 4.25M | -6.57M | 3.73M | 1.31M | -5.62M | 11.51M | -6.59M | -13.94M | 0.63M | 1.79M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.84M | 32.92M | 36.24M | 48.38M | 42.32M | 46.78M | -39.04M | 38.60M | 52.92M | -26.76M | 21.01M | 32.34M | 43.22M | 52.51M | 56.75M | 57.01M | 58.41M | 63.54M | 53.85M | 49.15M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.38M | 35.64M | 2.43M | 44.59M | 40.53M | 36.42M | -2.51M | 91.19M | 98.70M | 94.34M | -1.14M | 3.34M | 123.36M | 109.84M | 5.68M | 5.40M | 84.27M | 75.37M | 6.55M | 58.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 0.35M | 1.24M | 0.57M | 0.48M | 1.19M | -0.84M | 0.89M | 0.60M | -0.05M | 0.31M | 0.67M | 0.73M | 0.83M | 0.80M | 0.99M | 1.00M | 0.93M | 0.82M | 1.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.07M | 10.95M | 14.83M | 18.37M | 17.66M | 16.25M | 16.99M | 19.18M | 20.88M | 14.24M | 14.48M | 18.22M | 19.55M | 23.04M | 21.77M | 24.20M | 24.19M | 23.07M | 21.89M | 22.66M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | 0.24M | 3.58M | 2.98M | -0.64M | 0.43M | 0.99M | -0.73M | -0.70M | 1.55M | -0.29M | 0.86M | -3.40M | 0.31M | 4.04M | -1.61M | -1.78M | 0.68M | 7.46M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -0.06M | 1.61M | -0.73M | -0.09M | 0.64M | -0.83M | 0.39M | 0.18M | -0.22M | -2.09M | -0.62M | -1.22M | -0.23M | 3.98M | 0.32M | -0.12M | 0.18M | -0.83M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.23M | 2.81M | -0.33M | 0.66M | 1.19M | -1.62M | -0.39M | 1.80M | 2.76M | -3.00M | 1.22M | 4.30M | -1.10M | -2.69M | 5.13M | 0.74M | 1.26M | 0.14M | -4.70M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.25M | 2.78M | 0.59M | -0.18M | 0.58M | 3.17M | 2.04M | 4.34M | -4.26M | 1.47M | 5.68M | 4.68M | 2.45M | 0.59M | 0.76M | 3.94M | 1.89M | -1.31M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 2.41M | 4.45M | -0.17M | -1.33M | 9.33M | 0.20M | -3.86M | 5.00M | 0.13M | 7.22M | -9.39M | 5.91M | 6.97M | 3.85M | -3.39M | -5.89M | 8.32M | 1.74M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.17M | 367.05M | 0.54M | 0.15M | 0.14M | 0.83M | 4.33M | 7.88M | -8.10M | 332.23M | 3.67M | 0.93M | -0.29M | 1,196.66M | 3.99M | -0.20M | -0.80M | 312.12M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 94.56M | | | 129.11M | -0.00M | | | 2.20M | 18.34M | | | | 0.00M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.10M | -47.58M | -36.23M | 38.95M | -15.09M | 110.58M | 10.18M | 88.62M | 4.32M | 3.83M | 95.65M | 146.49M | -58.22M | 76.53M | 149.20M | 398.76M | -63.15M | -24.87M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -116.87M | 92.74M | 179.07M | -4.82M | 181.07M | 120.68M | -0.88M | -7.60M | 117.99M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.22M | -65.77M | -171.53M | -2.84M | -30.25M | 127.70M | 7.74M | -335.22M | -120.57M | 6.82M | 134.41M | -245.24M | 1,380.81M | 59.92M | -2396.68M | 51.03M | 79.73M | -311.22M | -134.30M | -94.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.01M | 6.79M | -0.11M | -0.01M | -2.34M | -10.16M | -2.35M | -1.09M | -28.35M | 34.28M | -39.93M | -51.40M | -3.99M | -13.58M | -0.20M | 0.20M | -3.99M | -96.62M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.46M | -13.73M | 100.67M | -26.95M | -27.16M | -61.86M | 93.50M | 241.61M | 72.46M | 5.20M | -68.15M | 98.70M | 650.10M | 82.35M | -77.27M | -42.20M | -41.99M | -30.09M | 17.12M | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.47M | -0.60M | -0.03M | -1.40M | -1.53M | -1.50M | -1.48M | -1.76M | -2.09M | -0.24M | -0.02M | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.88M | -1.86M | 13.25M | -2.96M | -3.10M | -2.99M | -3.10M | -3.09M | -3.06M | -3.05M | 21.44M | -8.31M | -8.44M | -8.31M | 8.76M | -9.00M | -8.81M | -0.65M | 37.45M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.60M | -46.58M | -65.60M | 49.57M | -15.09M | -37.42M | 3.44M | 99.84M | 4.82M | 3.83M | -108.48M | 157.70M | -56.52M | 81.93M | -183.12M | 420.29M | -63.13M | -24.87M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.60M | -46.58M | -34.62M | 18.58M | -15.09M | 112.62M | 7.34M | -55.01M | 4.82M | 3.83M | 95.00M | 114.19M | 197.00M | -332.22M | -241.46M | 83.78M | -183.30M | 95.30M | -36.06M | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.95M | 33.09M | -330.81M | 47.84M | 42.16M | 46.64M | -39.87M | 34.28M | 45.04M | -18.67M | -311.22M | 28.67M | 42.28M | 52.80M | -1139.91M | 53.02M | 58.61M | 64.34M | -258.27M | 49.15M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.60M | -46.58M | -34.62M | 18.58M | -15.09M | 112.62M | 62.20M | -55.01M | 4.82M | -14.74M | 87.27M | -114.19M | 2,074.12M | 194.78M | -2417.20M | 65.84M | 96.14M | -277.77M | -63.33M | -45.71M |