|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.30M | 55.87M | 41.38M | 38.77M | 37.08M | 50.32M | 48.87M | 45.71M | -1089.52M | 13.93M | -228.28M | -4.16M | -0.82M | 3.67M | -96.76M | -37.37M | 23.62M | 40.08M | -122.63M | 40.77M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.36M | 0.36M | 0.35M | 0.36M | 0.36M | 0.34M | 0.29M | 0.27M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.48M | 0.48M | 0.47M | 0.47M | 0.46M | 0.44M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59M | 6.21M | 6.09M | 6.09M | 6.60M | 7.07M | 7.29M | 7.13M | 8.26M | 7.91M | 8.70M | 8.38M | 8.57M | 8.33M | 4.57M | 5.29M | 4.52M | 3.61M | 3.82M | 3.65M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 1.93M | 14.71M | 14.89M | 16.02M | 20.13M | 17.05M | 10.01M | 14.26M | 31.32M | 6.05M | 13.26M | 7.68M | 41.10M | 0.67M | 14.11M | 27.77M | -1.75M | 19.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | | | | 1.33M | | | | 0.07M | | | | 0.80M | | | | 0.19M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | -5.57M | 9.30M | -0.42M | -0.75M | -0.15M | 5.93M | -0.02M | | | | 0.62M | 0.12M | | -0.81M | | | -0.01M | 0.00M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | | | | 5.79M | | | | 2.92M | | | | 4.54M | | | | 3.40M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.57M | 75.06M | 64.57M | 64.12M | 61.37M | 69.09M | 79.18M | 80.17M | 34.96M | 32.46M | 35.83M | 44.98M | 33.47M | 9.88M | 15.21M | 19.95M | -15.07M | 47.58M | 74.58M | 5.12M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.39M | 0.39M | 0.40M | 0.41M | 0.42M | 0.43M | 0.43M | 0.44M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.93M | 6.04M | 6.15M | 0.54M | 0.52M | 0.40M | 0.40M | 0.40M | 0.48M | 0.59M | 0.59M | 0.59M | 0.55M | 0.35M | 0.41M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.36M | 0.36M | 0.35M | 0.36M | 0.36M | 0.34M | 0.29M | 0.27M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.48M | 0.48M | 0.47M | 0.47M | 0.46M | 0.44M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.24M | -0.33M | 12.41M | -18.38M | -3.01M | 14.34M | -0.94M | -14.30M | 3.24M | 5.56M | 4.58M | -57.11M | -13.91M | 18.09M | 5.68M | -42.12M | 46.40M | 34.19M | -73.62M | 59.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.66M | -6.43M | 5.44M | 3.62M | -14.38M | 4.66M | -2.01M | 0.70M | 3.36M | 20.86M | -12.55M | -12.53M | 19.47M | 4.47M | -31.63M | 9.66M | -5.81M | 2.66M | -0.32M | -0.22M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | -1.29M | 0.76M | -0.04M | -0.93M | -0.60M | 1.43M | -0.03M | -0.94M | -0.51M | 1.80M | -0.52M | 3.06M | -1.56M | -3.15M | -0.57M | 0.29M | -1.48M | 1.39M | -0.62M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.01M | 0.09M | 0.07M | -0.03M | 0.01M | | 0.05M | 0.21M | 0.07M | 0.06M | 0.02M | | 0.03M | 0.00M | 0.00M | -0.00M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.01M | -0.09M | -0.07M | 0.03M | -0.01M | -999.49M | -22.62M | -4.19M | -0.07M | -0.06M | -0.02M | | -0.03M | -0.00M | -0.00M | 0.00M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.67M | 6.13M | 17.45M | 1.52M | 4.32M | 0.80M | 5.16M | 1.63M | 1.37M | 0.01M | 1.71M | 10.06M | 0.75M | -8.65M | 0.09M | 0.01M | 0.09M | 0.00M | -0.09M | -0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66M | 6.16M | -18.59M | -90.87M | -150.28M | 0.80M | 2.81M | 3.98M | 399.07M | -74.99M | -50.90M | -15.55M | -49.37M | -27.16M | -14.89M | 0.01M | 0.09M | | 0.12M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.02M | -0.05M | -0.03M | 0.02M | -0.01M | -0.65M | -0.03M | 0.35M | -0.11M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.23M | 81.09M | 45.85M | -26.76M | -89.01M | 69.82M | 82.02M | 84.14M | -565.46M | -65.16M | -19.31M | 29.39M | -16.02M | -17.31M | 0.35M | 19.92M | -15.63M | 47.55M | 75.05M | 5.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.57M | 75.06M | 64.44M | 64.11M | 61.28M | 69.03M | 79.21M | 80.16M | 34.96M | 32.41M | 35.62M | 44.92M | 33.41M | 9.87M | 15.21M | 19.92M | -15.07M | 47.58M | 74.58M | 5.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.23M | 81.23M | 45.85M | -26.76M | -89.01M | 69.82M | 82.02M | 84.14M | -565.46M | -65.15M | -19.26M | 29.36M | -15.96M | -17.29M | 0.33M | 19.93M | -14.98M | 47.58M | 74.70M | 5.12M |