|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.68M | 47.70M | 52.52M | 24.81M | 62.45M | 82.61M | 136.50M | 18.72M | 34.15M | 55.76M | 97.23M | 23.86M | 50.79M | 72.92M | 94.33M | 28.19M | 19.73M | 16.60M | -0.65M | 20.86M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.27M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 3.60M | 2.40M | 1.64M | 1.40M | 2.20M | 3.90M | 2.10M | 1.60M | 4.20M | 4.67M | 4.10M | 6.90M | 6.10M | 5.06M | 2.60M | 3.10M | 6.20M | 6.57M | 1.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459.19M | -11.73M | -21.77M | -9.46M | -15.66M | -23.99M | -31.78M | 2.58M | -10.68M | -11.99M | -21.86M | -7.50M | -15.63M | -21.80M | -16.84M | -10.94M | -5.58M | -3.72M | 8.80M | -6.83M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.11M | | | | 0.10M | | | | 0.08M | | | | 0.06M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.34M | 2.44M | -1.05M | 0.01M | 4.89M | 3.79M | -8.49M | 0.08M | 4.44M | 4.05M | -8.37M | 1.01M | 0.68M | 1.48M | 6.52M | 1.70M | 0.46M | 1.30M | 0.95M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 1.31M | 0.36M | 0.10M | 0.56M | 1.17M | 12.24M | 0.48M | 0.14M | 0.31M | 0.61M | 0.30M | 0.24M | 3.10M | 7.92M | 1.04M | 3.06M | 16.05M | 19.43M | 2.36M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | | | | 0.13M | | | | 0.13M | | | | 18.98M | | | | 11.48M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.52M | 66.81M | 127.94M | -115.73M | 53.53M | 33.61M | 118.06M | -31.25M | 97.21M | 225.63M | 143.68M | -89.00M | 89.10M | -92.28M | 115.82M | -55.88M | 22.30M | 52.78M | 169.07M | 140.89M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | -0.04M | -0.25M | -0.28M | 0.09M | -0.01M | 0.58M | 0.33M | 0.39M | 0.84M | 0.08M | 0.21M | 0.36M | -0.94M | -0.68M | -0.77M | -0.61M | -0.39M | 0.40M | 2.37M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.27M | 1.19M | 1.18M | 1.31M | 1.52M | 1.45M | 1.41M | 4.51M | 1.30M | 1.57M | 1.60M | 2.01M | 2.07M | 2.05M | 2.30M | 3.02M | 3.19M | 5.35M | 3.27M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | 2.20M | 9.13M | -10.83M | -5.77M | 1.26M | 3.80M | 1.34M | -4.69M | 6.61M | 23.22M | -13.24M | 41.93M | -45.41M | 5.64M | -7.68M | 12.21M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.20M | 33.52M | -61.06M | 159.23M | 79.34M | 94.29M | -53.86M | -11.67M | 14.90M | 95.30M | -61.46M | 114.67M | -46.26M | 112.86M | 2.25M | 0.04M | 80.53M | -34.99M | -137.23M | -180.66M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 14.50M | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.88M | 34.75M | 11.35M | -70.49M | 45.26M | 29.32M | 3.62M | -98.12M | 20.59M | 3.49M | 14.50M | -33.55M | -8.14M | 45.51M | -4.17M | -62.84M | 40.31M | 14.20M | -28.07M | -52.02M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | -0.10M | 1.37M | 1.12M | -2.04M | 1.53M | -1.30M | 1.82M | -4.99M | 0.43M | 1.43M | 0.72M | -2.81M | -0.13M | 5.83M | 0.88M | -9.99M | 0.73M | 3.13M | 1.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.67M | 10.80M | -8.43M | 14.92M | 17.23M | -0.92M | -25.50M | -2.78M | 0.12M | 7.30M | -12.49M | 0.38M | -6.18M | -3.35M | -7.15M | 0.91M | 3.11M | -10.18M | 8.60M | -4.48M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.43M | 2.05M | 2.45M | 2.88M | 3.27M | 3.99M | 3.74M | 4.43M | 5.03M | 5.62M | 5.44M | 4.44M | 3.55M | 4.42M | 3.69M | 6.32M | 7.01M | 5.09M | 8.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.01M | 0.00M | 0.01M | 0.06M | | | 0.07M | 0.02M | 0.37M | 1.50M | 0.04M | 0.96M | -0.05M | 0.47M | 0.88M | 0.64M | 0.00M | 0.28M | 0.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.52M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.56M | 7.58M | 4.28M | 0.55M | 1.77M | 3.10M | 4.92M | 2.63M | 5.03M | 5.23M | 3.56M | 1.28M | 2.88M | 0.19M | 0.05M | 3.83M | 0.60M | | 0.07M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.30M | 19.41M | 2.02M | -2.93M | -0.17M | -0.18M | 1.13M | -23.28M | 2.82M | -57.96M | 0.18M | -4.12M | -33.08M | -3.10M | -6.18M | -25.07M | -7.88M | -27.69M | -5.37M | -29.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 1.35M | 1.08M | 10.98M | 0.91M | 0.71M | 1.53M | 0.82M | 1.15M | 0.55M | 1.65M | 22.93M | 0.38M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.28M | -122.79M | -53.63M | 17.12M | -56.36M | 38.31M | -15.59M | -48.39M | -8.60M | -171.01M | -33.71M | -146.27M | -63.23M | 48.33M | -26.76M | -41.58M | -39.45M | 50.50M | -39.87M | -52.62M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.67M | 2.70M | 2.70M | 2.70M | 2.67M | 2.70M | 2.70M | 2.67M | 2.67M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.93M | -36.57M | 76.33M | -101.54M | -3.01M | 71.73M | 103.61M | -102.91M | 91.43M | -3.34M | 110.14M | -239.40M | -7.20M | -47.05M | 82.89M | -122.52M | -25.02M | 75.60M | 123.83M | 59.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.02M | 65.38M | 125.89M | -118.18M | 50.64M | 30.34M | 114.08M | -34.99M | 92.78M | 220.60M | 138.06M | -94.45M | 84.66M | -95.84M | 111.40M | -59.56M | 15.98M | 45.77M | 163.99M | 132.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.93M | -36.57M | 76.33M | -101.54M | -3.01M | 71.73M | 103.61M | -102.91M | 91.43M | -3.34M | 110.14M | -239.40M | -7.20M | -47.05M | 82.89M | -122.52M | -25.02M | 75.60M | 123.83M | 59.14M |