|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.86M | 35.93M | | | 39.27M | 7.80M | 22.86M | 45.86M | 53.25M | 26.51M | 29.17M | 21.94M | 38.68M | 25.01M | -122.30M | 21.93M | 2.69M | -142.19M | 22.02M | 5.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 1.60M | 0.50M | 0.71M | 1.02M | 2.92M | 1.61M | 1.58M | 3.53M | 2.40M | 2.06M | 3.21M | 4.82M | 3.84M | 2.36M | 2.45M | 3.69M | 1.00M | 2.13M | 1.43M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | -3.33M | -1.72M | 10.61M | 2.32M | 3.21M | 2.53M | -0.20M | 3.38M | -1.89M | 0.15M | -13.64M | -0.72M | -1.61M | -7.99M | -0.50M | -4.53M | -50.93M | -0.99M | -1.26M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.68M | -0.23M | -0.18M | -6.79M | 0.80M | -0.33M | 1.46M | 28.79M | 10.01M | -0.98M | 0.54M | 9.64M | -1.01M | -0.14M | -0.53M | 1.68M | -0.42M | -0.86M | -0.60M | -5.79M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.79M | | 2.89M | 0.92M | 0.19M | 1.65M | 6.57M | 0.48M | 0.07M | 4.39M | -1.66M | | | 0.14M | -155.16M | 0.61M | 177.90M | 1.06M | 1.45M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.25M | 16.29M | 71.34M | 51.24M | 34.05M | 33.78M | 35.98M | 59.07M | 62.47M | 31.64M | 87.96M | 32.94M | -22.68M | 16.65M | 45.28M | 29.55M | 101.58M | -32.69M | 59.74M | 33.73M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 1.29M | 1.29M | 1.29M | 1.72M | 1.34M | 1.22M | 1.22M | 1.62M | 1.17M | 1.13M | 1.12M | 1.49M | 1.12M | 1.11M | 1.11M | 1.47M | 1.10M | 1.10M | 1.09M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.57M | 10.70M | 10.39M | 10.84M | 12.50M | 11.54M | 16.71M | 15.35M | 19.40M | 14.60M | 14.46M | 13.83M | 18.47M | 13.91M | 13.83M | 13.57M | 12.46M | 12.22M | 12.84M | 14.98M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.80M | 29.30M | -18.98M | 9.41M | -19.91M | -6.35M | 25.69M | 18.71M | -37.81M | 39.27M | -14.36M | 16.95M | -40.14M | 39.32M | -16.57M | -2.52M | -13.92M | 42.58M | -26.23M | 1.76M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.15M | -0.04M | 0.02M | 0.35M | -0.07M | -0.14M | -0.44M | -0.19M | 0.22M | -0.68M | -0.71M | 0.48M | -0.31M | 0.09M | -0.24M | 0.09M | -0.22M | -0.05M | 0.22M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.08M | 7.67M | 4.81M | -0.49M | -5.22M | 6.51M | 1.33M | 13.62M | -31.29M | 15.29M | -12.07M | 26.38M | -13.83M | 13.43M | -16.32M | 1.32M | 8.04M | -7.49M | -11.06M | 8.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.79M | -2.29M | 14.11M | 8.38M | -47.85M | -4.44M | 9.59M | 33.62M | -24.68M | 17.63M | 39.57M | 14.93M | -125.86M | 2.33M | 9.43M | -21.06M | 7.87M | -5.95M | 15.35M | -6.83M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | -0.87M | 2.27M | 3.96M | -2.72M | 1.64M | 4.34M | -10.74M | -0.30M | -6.04M | 0.63M | 7.14M | -9.59M | 8.00M | -2.56M | 4.44M | 1.63M | 26.58M | -2.25M | -0.82M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | 15.85M | 12.23M | 5.85M | 9.40M | 11.38M | 13.57M | 12.13M | 24.03M | 13.17M | 19.47M | 3.33M | 38.83M | 10.26M | 18.11M | 23.98M | 21.30M | 26.47M | 22.52M | 17.93M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63M | | 1.64M | 6.47M | 2.25M | | 2.45M | 26.47M | 22.10M | 1.27M | 1.80M | 0.04M | 0.52M | 0.98M | 9.40M | 14.08M | | 15.11M | -0.00M | 4.76M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | 0.13M | | | -0.05M | 580.84M | | 0.00M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.60M | 0.05M | 0.55M | 0.80M | 4.99M | 17.61M | 0.81M | 17.50M | 33.38M | 1.74M | 0.25M | 0.18M | 17.23M | -2.36M | 8.07M | | 0.67M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64M | -15.08M | -10.32M | 5.11M | -6.84M | -591.35M | -6.21M | 25.81M | 15.68M | -5.95M | 15.76M | 16.73M | -36.57M | -19.28M | -12.43M | -1.08M | -23.72M | -8.75M | -29.72M | -12.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 18.18M | 0.33M | | | | | | | | | | -0.01M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.96M | -181.01M | -67.35M | -85.22M | -12.32M | 553.74M | -21.49M | -41.75M | -32.58M | -84.46M | -44.54M | -45.78M | -44.12M | -30.93M | -31.07M | -25.06M | -29.10M | -15.90M | -7.50M | -7.53M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.09M | 9.04M | 9.76M | 9.44M | 9.26M | 9.27M | 9.26M | 9.20M | 9.15M | 9.07M | 8.98M | 8.69M | 8.65M | 8.52M | 8.47M | 8.34M | 8.31M | 8.31M | | 0.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.66M | -179.80M | -6.33M | -28.87M | 14.90M | -3.83M | 8.28M | 43.12M | 45.58M | -58.78M | 59.18M | 3.89M | -103.37M | -33.56M | 1.78M | 3.41M | 48.76M | -57.34M | 22.52M | 13.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.17M | 0.44M | 59.11M | 45.39M | 24.65M | 22.40M | 22.42M | 46.94M | 38.44M | 18.47M | 68.49M | 29.61M | -61.50M | 6.40M | 27.18M | 5.57M | 80.28M | -59.16M | 37.21M | 15.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.66M | -179.80M | -6.33M | -28.87M | 14.90M | -3.83M | 8.28M | 43.12M | 45.58M | -58.78M | 59.18M | 3.89M | -103.37M | -33.56M | 1.78M | 3.41M | 48.76M | -57.34M | 22.52M | 13.70M |