|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.12M | 26.10M | 33.02M | 37.54M | 30.59M | 45.24M | -8.51M | -0.60M | 185.81M | -4.95M | 13.96M | -1.25M | -3.63M | 7.62M | 6.32M | -10.28M | 8.89M | 0.23M | 0.16M | 48.67M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.47M | 0.20M | 0.20M | 0.51M | 0.54M | 0.20M | 0.30M | 0.57M | 0.66M | 0.20M | 0.20M | 0.32M | 0.32M | 0.30M | 0.30M | 0.62M | 0.38M | 0.30M | 0.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 1.42M | 1.76M | 1.38M | -0.46M | 0.04M | -0.45M | 0.67M | 1.33M | | | | -2.69M | | | | -2.28M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 1.10M | 1.04M | 0.94M | 0.40M | 1.61M | 1.57M | | 6.96M | 1.27M | | | -1.57M | -0.09M | | -7.04M | -6.65M | -0.15M | 0.10M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.34M | 0.68M | 0.63M | 0.53M | 43.43M | 1.10M | 1.04M | 41.79M | 43.88M | 1.09M | 29.23M | 28.74M | 29.35M | 0.92M | 20.61M | 18.74M | 15.73M | 1.50M | 0.71M | 24.15M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.79M | -69.73M | 108.26M | -114.23M | -13.46M | 279.62M | -328.14M | 91.77M | -73.57M | -44.26M | -57.41M | 79.75M | 82.85M | -127.53M | 110.07M | 102.84M | 66.97M | 195.42M | -42.62M | 0.23M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.57M | 1.00M | 0.50M | 0.61M | 0.55M | 0.60M | 0.50M | 0.47M | 0.52M | 0.70M | 0.60M | 0.57M | 0.70M | 1.00M | 1.20M | 1.25M | 1.64M | 1.10M | 1.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.29M | 8.27M | 8.26M | 7.55M | 3.22M | 3.18M | 3.26M | 3.34M | 2.74M | 2.79M | 2.81M | 2.95M | 2.85M | 4.71M | 4.64M | 5.00M | 8.58M | 7.58M | 7.64M | 9.42M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.39M | 15.52M | -19.53M | -19.36M | 31.40M | 13.81M | -1.26M | -19.51M | -54.83M | -0.93M | 8.40M | 1.03M | -25.26M | 35.23M | -37.68M | 58.07M | 1.98M | 148.48M | 275.74M | -403.58M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -102.90M | 107.69M | -7.36M | 205.92M | -23.25M | -115.52M | 297.06M | 44.97M | 14.12M | 19.17M | 109.54M | -37.52M | -38.43M | 180.16M | -83.10M | -20.82M | -54.16M | -56.45M | 312.65M | 359.27M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.40M | 22.69M | -21.18M | 18.73M | -20.05M | 22.45M | -19.25M | 0.84M | 15.30M | -16.66M | 1.89M | -1.55M | 0.04M | -8.12M | 4.18M | 1.68M | -15.09M | 57.77M | 7.83M | -3.93M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | -6.42M | 4.04M | 4.95M | -0.14M | -8.28M | 1.12M | 5.70M | 0.52M | -10.69M | 2.41M | 2.21M | -1.03M | -4.00M | 0.42M | -0.48M | -5.37M | -3.28M | 3.16M | -105.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.23M | 2.12M | -5.80M | 3.67M | 0.12M | 9.85M | -7.32M | -2.91M | 0.51M | | 1.02M | 3.31M | -5.32M | 0.20M | 2.87M | 2.27M | -4.87M | 0.06M | | 0.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65M | 0.69M | 0.10M | 1.14M | -1.71M | 1.74M | -2.11M | 1.86M | 1.85M | 0.88M | -0.72M | 0.13M | 0.88M | 0.99M | -0.68M | 3.31M | -0.24M | -1.80M | 1.95M | 11.64M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.35M | 0.71M | 0.92M | 0.48M | 0.77M | 0.18M | 1.74M | 0.56M | -3.15M | 1.89M | 1.94M | -3.82M | | 0.61M | 0.53M | -0.15M | -0.94M | 0.46M | 5.51M | -5.74M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | 8.52M | | | | | -0.10M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | | | | 49.79M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.09M | -7.37M | -17.55M | -15.80M | -19.84M | 37.11M | -22.03M | 0.01M | -8.25M | -0.43M | -10.23M | -47.85M | -5.09M | 15.48M | -4.98M | -53.96M | -61.20M | -11.41M | -28.15M | -24.09M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.20M | 3.97M | 0.02M | 0.99M | 0.17M | 0.05M | 0.25M | 0.01M | 2.62M | 0.35M | | 0.35M | 2.64M | 0.00M | 1.54M | -4.19M | 2.64M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.07M | 5.30M | -100.97M | 139.23M | 42.54M | -289.88M | 358.04M | -86.18M | 43.04M | 53.62M | 47.89M | -25.23M | -64.29M | 110.34M | -114.25M | 27.70M | -42.37M | -172.53M | 133.60M | 15.41M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.64M | | | 0.01M | 23.39M | -22.39M | 31.79M | 4.67M | 28.03M | 4.65M | 4.58M | 15.90M | 7.50M | 1.77M | 4.61M | 4.92M | 4.98M | 4.94M | 5.68M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.64M | -71.80M | -10.26M | 9.20M | 9.23M | 26.85M | 7.86M | 5.60M | -38.78M | 8.93M | -19.75M | 6.67M | 13.47M | -1.71M | -9.16M | 76.58M | -36.60M | 11.48M | 62.83M | -8.44M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | | 0.82M | 0.26M | -0.26M | | | 1.67M | 2.67M | 4.02M | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.14M | -70.44M | 107.35M | -114.71M | -14.24M | 279.44M | -329.88M | 91.20M | -70.42M | -46.15M | -59.34M | 83.58M | 82.85M | -128.14M | 109.55M | 102.99M | 67.91M | 194.95M | -48.13M | 5.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.64M | -71.80M | -10.26M | 9.20M | 9.23M | 26.85M | 7.86M | 5.60M | -38.78M | 8.93M | -19.75M | 6.67M | 13.47M | -1.71M | -9.16M | 76.58M | -36.60M | 11.48M | 62.83M | -8.44M |