|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.90M | 1.73M | 10.01M | 7.99M | 3.51M | 4.52M | -0.31M | -43.49M | 12.63M | 13.02M | 17.14M | 126.12M | 18.53M | 15.56M | 11.02M | 30.99M | 23.50M | 14.73M | 17.78M | 14.65M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.81M | 26.45M | 28.53M | 28.37M | 31.09M | 25.33M | 24.64M | -78.04M | 23.72M | 23.61M | -41.85M | 0.04M | 1.97M | 50.84M | -48.12M | 1.11M | 19.56M | 42.84M | 29.06M | 31.96M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -109.60M | -4.79M | -3.69M | 2.20M | -17.19M | 3.91M | 5.67M | 0.14M | -2.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | -0.43M | -0.55M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.21M | 26.06M | 26.79M | 87.12M | 22.43M | 49.84M | 30.18M | 67.83M | 39.04M | 40.34M | 44.44M | 79.98M | 44.69M | 55.59M | 30.15M | 76.95M | 31.68M | 76.77M | 4.04M | 132.19M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17M | 4.48M | 4.69M | 5.00M | 5.31M | 5.44M | 5.78M | 6.09M | 1.24M | 11.51M | 6.79M | 6.99M | 7.46M | -4.51M | 20.81M | -23.64M | 1.64M | 20.57M | 12.14M | 13.39M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 2.67M | 2.77M | 2.92M | 2.98M | 2.88M | 2.80M | 1.67M | 1.63M | 1.56M | 1.54M | 1.68M | 1.96M | 2.04M | 2.76M | 2.31M | 2.69M | 2.98M | 3.78M | 0.89M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.05M | 6.54M | 53.06M | -5.17M | -9.39M | -6.47M | 33.64M | -6.18M | -28.06M | 19.81M | 28.92M | 1.05M | -19.68M | -3.43M | 88.55M | -3.42M | -3.75M | -20.26M | 124.99M | -27.02M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | 0.05M | 0.07M | 0.18M | 0.48M | -0.69M | 0.26M | -0.35M | 0.18M | -0.15M | 0.08M | 0.09M | 0.13M | -0.33M | -1.03M | 0.29M | -0.32M | 0.23M | -0.06M | 0.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.07M | 0.12M | 26.01M | 10.34M | -31.37M | 2.76M | 29.74M | -0.12M | -19.53M | 20.43M | -0.05M | 16.15M | -23.01M | 22.51M | 0.50M | 25.24M | -0.12M | -45.12M | 43.45M | 2.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59M | -3.25M | -2.17M | -5.90M | 2.71M | -2.25M | -3.44M | -3.20M | 1.39M | 2.44M | -5.80M | 1.63M | 2.20M | 2.14M | -4.78M | 9.05M | -2.38M | 8.28M | 12.24M | 2.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 0.55M | 1.33M | 0.58M | 0.87M | 0.51M | 0.81M | 1.05M | 1.15M | 0.27M | 1.81M | 0.86M | 0.86M | 1.85M | 0.26M | 0.78M | 1.88M | 3.19M | 2.12M | 0.34M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.85M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | | 44.91M | -0.60M | | 26.02M | | -0.20M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.44M | -3.26M | -1.66M | -18.09M | -1.88M | -1.29M | -0.97M | -1.14M | -1.46M | -0.53M | -2.30M | -1.23M | -22.34M | -1.96M | -45.38M | -0.73M | 26.83M | -29.68M | -2.27M | -0.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.44M | 7.83M | 0.43M | 6.07M | 0.69M | 6.67M | 1.93M | 6.11M | 1.20M | 5.17M | 1.39M | 5.69M | 5.34M | 5.76M | -11.10M | | | 6.97M | -7.02M | 14.55M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.61M | -82.22M | -85.50M | -33.75M | -18.30M | -33.19M | -29.41M | -54.68M | -49.83M | -26.16M | -49.91M | -44.68M | -46.05M | -46.14M | -31.90M | -23.72M | -16.91M | 655.91M | -41.92M | -251.78M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | -3.93M | -1.75M | -1.46M | -11.05M | -11.59M | 11.19M | 2.29M | -0.94M | -4.95M | 8.80M | -5.63M | -1.19M | 7.71M | -12.37M | 6.03M | 19.53M | -2.67M | 2.94M | -6.45M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.09M | -63.34M | -62.12M | 33.82M | -8.79M | 3.77M | 10.98M | 14.31M | -13.19M | 8.70M | 1.02M | 28.44M | -24.88M | 15.20M | -59.50M | 58.53M | 61.13M | 700.32M | -37.21M | -126.36M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.77M | 25.51M | 25.46M | 86.53M | 21.57M | 49.33M | 29.37M | 66.78M | 37.89M | 40.07M | 42.62M | 79.13M | 43.83M | 53.74M | 29.88M | 76.17M | 29.80M | 73.58M | 1.93M | 131.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.84M | -59.42M | -60.37M | 35.27M | 2.25M | 15.36M | -0.21M | 12.02M | -12.25M | 13.65M | -7.78M | 34.07M | -23.70M | 7.49M | -47.13M | 52.50M | 41.60M | 702.99M | -40.15M | -119.91M |