|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.18M | 23.18M | 18.50M | 25.86M | 30.47M | 22.90M | 27.60M | 36.09M | 37.78M | 28.12M | 35.50M | 40.09M | 46.17M | 34.68M | 34.80M | 48.72M | 47.92M | 38.02M | 58.34M | 61.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.29M | | 1.34M | 1.25M | 1.30M | | 1.39M | 1.26M | 1.36M | | 1.39M | 1.36M | 1.39M | | 1.45M | 1.45M | 1.50M | 1.48M | 1.52M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 3.02M | | 2.90M | 2.79M | 3.74M | | 3.57M | 2.92M | 4.45M | | 4.60M | 3.77M | 5.51M | | 5.39M | 4.37M | 4.45M | 5.94M | 6.15M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.55M | -2.00M | 2.80M | 3.34M | 2.51M | 1.32M | -2.50M | -0.32M | 0.81M | -1.87M | -0.30M | -2.76M | -0.82M | 2.16M | -2.10M | 0.05M | -0.57M | 32.17M | 3.59M | 2.25M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | 0.05M | | | | 0.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | 1.58M | | 7.15M | 4.09M | 3.71M | | 9.60M | 8.22M | 14.35M | | -27.81M | 10.77M | 13.42M | | -28.91M | 11.00M | 12.14M | 19.42M | -42.97M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.56M | | 0.31M | -0.02M | 0.07M | | 0.05M | 0.22M | -0.15M | | 54.80M | 0.10M | -0.06M | | 91.60M | -0.03M | 0.16M | 0.13M | 1.07M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.91M | 46.37M | | 45.52M | 44.43M | 46.40M | | 50.65M | 48.85M | 52.01M | | 50.76M | 63.74M | 34.66M | | 60.73M | 53.60M | 63.34M | 73.36M | 75.95M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.59M | 52.98M | | 59.46M | 57.98M | 62.55M | | 62.49M | 67.17M | 71.59M | | 75.06M | 73.55M | 77.03M | | 80.91M | 1,709.89M | 90.04M | 88.62M | 90.49M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.29M | | 1.34M | 1.25M | 1.30M | | 1.39M | 1.26M | 1.36M | | 1.39M | 1.36M | 1.39M | | 1.45M | 1.45M | 1.50M | 1.48M | 1.52M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 5.70M | | 3.93M | -0.26M | 0.98M | | 1.83M | -0.38M | 4.61M | | -6.60M | 9.64M | -26.44M | | 10.59M | -6.97M | -7.10M | -2.25M | 20.47M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.66M | -0.94M | | -0.98M | -1.64M | -1.79M | | -1.64M | -1.20M | -2.18M | | 10.41M | -1.76M | -1.58M | | 11.40M | -1.86M | -1.24M | -1.20M | 10.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.86M | -54.42M | | -60.90M | -42.89M | -61.10M | | -11.57M | -142.70M | | | 285.40M | -139.97M | -13.74M | | 576.67M | -112.33M | -2.28M | -37.02M | 303.24M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.52M | -55.36M | | -0.98M | -44.53M | -62.88M | | -13.22M | -143.90M | -2.18M | | -0.72M | -141.74M | -15.32M | | -5.83M | -114.19M | -3.52M | -38.21M | -1.43M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | | -0.01M | -0.07M | | | -1.05M | -0.04M | | | 0.08M | -0.04M | | | 0.11M | -0.04M | | | 0.08M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | -0.22M | | 0.10M | 0.32M | -5.10M | | -0.98M | 0.53M | -5.75M | | -9.96M | -2.55M | -5.94M | | 2.50M | -2.97M | 3.64M | 2.96M | 1.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -0.58M | | -2.29M | -1.88M | -1.16M | | 2.57M | 0.32M | 1.15M | | 1.26M | -1.48M | 0.33M | | -2.55M | 3.83M | 0.76M | 0.05M | 1.83M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48M | -9.78M | | 42.36M | -1.66M | -22.75M | | 39.03M | -94.20M | 45.22M | | 41.34M | -82.03M | 13.73M | | 54.86M | -59.73M | 64.22M | 38.16M | 77.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.56M | 47.31M | | 46.50M | 46.07M | 48.19M | | 52.29M | 50.06M | 54.19M | | 40.36M | 65.50M | 36.24M | | 49.33M | 55.47M | 64.58M | 74.56M | 65.92M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | -9.20M | | 44.65M | 0.23M | -21.59M | | 36.45M | -94.52M | 44.08M | | 40.08M | -80.55M | 13.40M | | 57.40M | -63.55M | 63.46M | 38.10M | 75.90M |