|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.04M | -5.86M | 2.85M | 4.60M | 2.20M | 0.72M | 11.00M | -29.10M | -0.20M | 39.80M | 21.30M | 14.60M | 24.91M | 36.73M | 31.08M | 22.80M | 37.86M | 25.45M | 22.40M | 11.19M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 21.39M | 0.70M | 17.23M | -14.60M | 1.97M | 1.68M | 1.87M | 5.10M | -1.96M | 1.03M | 32.32M | 17.68M | -44.32M | 11.13M | 19.71M | -26.58M | 1.42M | 1.02M | 1.05M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | -0.79M | 1.16M | 1.20M | -2.65M | -0.90M | -5.94M | -12.47M | -2.35M | -11.07M | 6.79M | 3.51M | 4.38M | -8.12M | 4.15M | 2.59M | 9.04M | 6.38M | 7.73M | 1.82M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.17M | 89.74M | 65.77M | 99.80M | 88.89M | 90.27M | 68.94M | 87.05M | 71.12M | 87.81M | 71.43M | 81.11M | 118.63M | 104.79M | 61.08M | 129.62M | 100.78M | 108.59M | 71.61M | 114.15M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.18M | 1.15M | 1.17M | 1.17M | 1.11M | 1.04M | 1.06M | 1.04M | 0.60M | 0.59M | 0.61M | 0.62M | 0.70M | 0.67M | 0.70M | 0.70M | 0.70M | 0.67M | 0.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.69M | 76.17M | 75.66M | 75.68M | 76.40M | 75.75M | 75.82M | 114.57M | 76.83M | 52.79M | 49.74M | 50.78M | 51.16M | 51.45M | 51.67M | 52.84M | 52.98M | 52.73M | 53.74M | 53.86M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.58M | -6.88M | 16.54M | -5.31M | 11.88M | -4.40M | 18.36M | -8.44M | 8.75M | -9.14M | 1.43M | 1.88M | 0.42M | 2.64M | 6.33M | -24.52M | 13.38M | -0.76M | 10.56M | 0.07M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.06M | 5.82M | -0.89M | -0.65M | 11.19M | 0.54M | -2.63M | 18.29M | 15.32M | 19.98M | 1.38M | -6.74M | -3.40M | -1.06M | -0.72M | -3.37M | -1.25M | 0.64M | -4.15M | -6.17M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | 2.88M | 1.90M | -3.03M | 14.20M | -8.34M | 1.17M | 1.30M | -11.62M | 11.91M | -4.18M | -13.70M | -8.87M | 7.95M | -4.84M | -1.56M | 0.37M | 1.33M | -4.72M | -1.71M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.13M | 7.24M | -10.63M | 3.94M | 6.09M | 6.53M | -8.53M | 7.64M | 10.26M | -4.47M | -10.67M | -1.81M | 10.13M | 12.13M | -19.83M | 3.42M | 2.37M | 1.86M | 4.95M | 21.98M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -7.84M | 0.64M | 2.93M | -1.72M | 3.01M | -3.99M | 6.00M | -3.88M | -1.09M | -3.16M | 1.65M | 1.40M | 6.96M | -8.83M | 1.63M | 4.26M | -7.30M | -6.32M | 3.83M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.77M | -19.79M | -1.24M | 32.25M | -26.74M | 1.42M | -1.05M | 46.33M | -47.74M | 75.94M | -1.34M | -1.60M | -8.10M | 5.49M | 7.34M | -9.98M | -2.53M | 105.45M | 29.95M | -31.48M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 2.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.81M | -12.64M | -13.57M | -67.45M | -13.74M | -26.51M | -32.91M | -22.38M | -12.00M | -16.20M | -14.56M | -123.16M | -18.62M | -24.27M | -24.55M | -20.71M | -21.54M | -33.49M | -29.95M | -21.84M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 0.25M | 0.52M | 0.15M | 1.90M | 1.30M | 2.74M | 0.93M | 0.07M | 0.21M | 2.08M | 0.53M | 0.27M | 0.57M | 0.77M | 0.07M | 0.22M | 0.06M | 0.07M | 0.47M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.51M | -42.74M | -141.33M | -39.44M | -83.03M | -111.19M | -77.96M | -86.98M | -93.43M | -68.68M | 45.52M | -68.37M | -3.31M | -144.33M | -81.06M | -81.55M | -69.82M | -67.48M | -26.34M | -20.61M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.43M | 16.65M | 16.47M | 15.97M | 16.10M | 16.67M | 16.34M | 15.60M | 15.70M | 15.09M | 46.90M | 15.99M | 16.50M | 16.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | -0.45M | 0.23M | 2.28M | -0.56M | -2.56M | -0.25M | -0.82M | -1.27M | 1.07M | -0.23M | -0.07M | -0.65M | -2.26M | 1.90M | 1.05M | -0.20M | 0.34M | -0.17M | 0.87M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.60M | 33.91M | -88.90M | -4.82M | -8.44M | -49.99M | -42.18M | -23.14M | -35.58M | 3.99M | 102.16M | -110.48M | 96.05M | -66.06M | -42.63M | 28.41M | 9.22M | 7.97M | 15.14M | 72.57M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.40M | 109.53M | 67.01M | 67.54M | 115.63M | 88.86M | 69.99M | 40.71M | 118.85M | 11.87M | 72.76M | 82.71M | 126.73M | 99.30M | 53.74M | 139.59M | 103.32M | 3.14M | 41.66M | 145.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.85M | 34.36M | -89.12M | -7.10M | -7.87M | -47.43M | -41.92M | -22.31M | -34.31M | 2.92M | 102.39M | -110.41M | 96.70M | -63.80M | -44.53M | 27.36M | 9.43M | 7.62M | 15.32M | 71.70M |