|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.25M | 43.62M | 41.69M | 39.51M | 32.16M | 44.67M | 42.70M | 37.37M | 31.90M | 34.83M | 22.15M | 32.65M | 41.06M | 33.67M | 35.30M | 39.03M | 44.57M | 45.56M | 47.29M | 32.35M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.63M | 0.67M | 0.93M | 0.78M | 0.93M | 0.60M | 0.39M | 1.49M | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 5.98M | 0.71M | | | -1.91M | 9.24M | 7.81M | -14.86M | 26.54M | 9.51M | -8.83M | -0.42M | 0.24M | | 11.72M | 9.70M | -16.41M | 12.87M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.79M | 74.75M | 52.89M | 47.92M | 85.14M | 164.43M | -105.31M | 29.19M | 34.61M | 46.83M | 114.69M | 43.86M | 87.64M | 24.94M | 49.90M | 31.55M | 107.42M | 54.94M | 43.20M | 170.38M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.80M | 1.79M | 1.80M | 1.80M | 1.80M | 4.47M | 1.80M | 1.80M | 1.80M | 1.80M | 1.25M | 1.80M | 0.60M | 0.01M | 1.28M | 1.38M | 1.61M | -4.27M | 1.59M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.97M | 10.16M | 11.91M | 10.34M | 13.42M | 19.54M | 19.69M | 21.11M | 23.73M | 24.59M | 22.97M | 26.50M | 24.21M | 21.20M | 24.47M | 27.72M | 27.10M | 34.80M | 35.99M | 36.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.75M | -49.87M | 47.19M | 4.97M | -5.27M | 9.41M | -0.04M | 1.58M | 11.88M | -34.89M | -0.14M | 15.86M | -5.21M | 19.98M | -23.68M | 21.16M | 5.21M | -5.71M | 22.73M | 32.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 12.03M | -14.24M | 14.16M | -16.30M | 21.02M | -0.31M | -36.43M | -9.81M | 17.07M | 8.45M | -2.36M | 16.37M | -20.00M | 14.52M | -17.58M | 340.56M | -53.59M | -26.88M | 200.94M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.96M | | 0.49M | 0.63M | 0.67M | 0.93M | | | 0.60M | 0.39M | 1.49M | -6.08M | 1.21M | 5.29M | -3.03M | 2.40M | 4.73M | 2.15M | 3.64M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 4.14M | 10.70M | 10.61M | 26.73M | 31.96M | 64.25M | 36.10M | 19.38M | 14.65M | 27.47M | 11.26M | 0.10M | 62.09M | 46.03M | 55.47M | 1.91M | 0.65M | 30.62M | 48.52M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.06M | | 0.01M | -0.00M | 0.13M | | | 0.46M | 0.58M | 0.68M | 0.04M | 9.50M | 0.65M | -0.32M | 4.32M | 0.57M | -1.48M | 0.27M | 0.08M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.07M | 0.22M | 2.42M | 1.37M | 0.91M | 0.90M | 0.58M | 0.79M | 1.22M | 1.66M | 0.78M | 0.45M | 0.46M | 1.06M | 4.56M | 2.46M | 1.90M | 3.58M | 5.88M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | 0.21M | | | | | | | 159.50M | 23.04M | 181.18M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 0.84M | 2.53M | 0.55M | 1.19M | | | 1.44M | | 3.04M | 4.53M | 2.13M | 0.54M | 0.70M | 0.90M | 2.13M | 3.44M | 6.60M | 3.45M | 5.03M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | -2.76M | -8.39M | -12.48M | -646.85M | -45.76M | -65.35M | -26.98M | -27.91M | -0.74M | -33.99M | -9.86M | -5.56M | -299.11M | -70.05M | -234.77M | -112.92M | -63.98M | -32.54M | -49.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | -6.22M | | 0.70M | | 7.50M | 0.40M | 1.20M | 0.07M | 2.80M | 10.95M | 3.22M | 3.99M | -0.03M | -0.46M | 11.25M | 0.07M | -0.14M | 8.96M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -95.75M | -69.30M | -45.07M | -37.01M | 572.80M | -117.53M | 163.69M | 0.78M | -9.95M | -49.62M | -81.12M | -28.08M | -86.64M | 276.37M | 18.22M | 199.94M | 4.82M | 14.52M | -6.69M | -122.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.20M | 2.69M | -0.57M | -1.57M | 11.08M | 1.14M | -6.97M | 2.99M | -3.25M | -3.53M | -0.43M | 5.92M | -4.56M | 2.21M | -1.93M | -3.28M | -0.67M | 5.48M | 3.98M | -0.98M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.20M | 70.62M | 42.19M | 37.31M | 58.41M | 132.47M | -169.56M | -6.91M | 15.23M | 32.18M | 87.22M | 32.60M | 87.53M | -37.14M | 3.87M | -23.92M | 105.52M | 54.29M | 12.59M | 121.85M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.20M | 2.69M | -0.57M | -1.57M | 11.08M | 1.14M | -6.97M | 2.99M | -3.25M | -3.53M | -0.43M | 5.92M | -4.56M | 2.21M | -1.93M | -3.28M | -0.67M | 5.48M | 3.98M | -0.98M |