|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.01M | -6.17M | 43.00M | 42.00M | 29.34M | -22.22M | 51.10M | 55.05M | 43.27M | 4.88M | 66.61M | 68.93M | 65.67M | 42.49M | 96.40M | 99.91M | 51.41M | 68.40M | 99.31M | 89.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 8.10M | 9.80M | 1.10M | -23.20M | 10.30M | 10.30M | 10.20M | 11.50M | 9.40M | 1.00M | 1.00M | -21.40M | 7.50M | 9.80M | 11.00M | 0.70M | 0.70M | 14.00M | 14.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.51M | 8.29M | -3.60M | 0.30M | 4.11M | 5.51M | 0.10M | 0.20M | 5.12M | 8.43M | 4.50M | 4.10M | 10.19M | 8.45M | 3.20M | 0.20M | 11.87M | 10.22M | 4.80M | 5.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 5.48M | 0.52M | 0.56M | -5.38M | 17.22M | -9.23M | -5.01M | -13.36M | 7.90M | -7.48M | -5.05M | 3.96M | 10.85M | -1.56M | -3.63M | -21.70M | 49.47M | 4.98M | -8.83M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.22M | 0.25M | 0.67M | 0.00M | 0.08M | 0.22M | 0.12M | 0.12M | 0.15M | 0.02M | 0.03M | 0.44M | 0.16M | 0.19M | 0.36M | 0.22M | 0.20M | 0.18M | 0.31M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.31M | 0.02M | 0.04M | 0.04M | 0.24M | 9.31M | 0.04M | 0.04M | -29.59M | 11.72M | 0.01M | 0.01M | -28.66M | 0.35M | 0.30M | 0.31M | 11.51M | 0.07M | 0.35M | 0.35M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.07M | 0.15M | 4.58M | 2.32M | -2.55M | 1.50M | 0.67M | 3.77M | 3.22M | 9.35M | 5.98M | 3.56M | 3.95M | 7.05M | 2.57M | 3.73M | 1.91M | 3.38M | 4.94M | 2.37M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.31M | 0.27M | 0.10M | 0.04M | 0.02M | 0.01M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.03M | -131.51M | 119.84M | 93.07M | 125.48M | -143.15M | 164.33M | 85.04M | 96.93M | -135.31M | 173.33M | 68.57M | 172.20M | -142.00M | 223.36M | 53.13M | 298.32M | -195.78M | 91.84M | 220.91M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 5.00M | 5.07M | 5.01M | 4.73M | 3.87M | 3.50M | 3.67M | 3.69M | 4.37M | 3.54M | 3.14M | 3.19M | 3.18M | 3.05M | 3.01M | 3.04M | 2.66M | 1.34M | 0.54M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.40M | 0.39M | 0.41M | 0.40M | 0.40M | 0.40M | 0.42M | 0.40M | 0.40M | 0.40M | 0.42M | 0.40M | 0.40M | 0.41M | 0.40M | 0.40M | 0.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.04M | 24.15M | 25.18M | 24.14M | 24.45M | 26.25M | 27.46M | 26.94M | 29.70M | 28.02M | 26.46M | 26.98M | 28.22M | 28.13M | 27.39M | 28.94M | 30.20M | 29.23M | 30.95M | 32.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.59M | 150.26M | -84.66M | -9.53M | 1.43M | 126.52M | -100.84M | 36.27M | -7.04M | 175.22M | -113.97M | 71.90M | -101.09M | 210.03M | -90.61M | 121.01M | -138.24M | 253.03M | 64.60M | -11.72M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.84M | -1.26M | -25.55M | 0.05M | 26.77M | 8.43M | -34.48M | -0.04M | 14.10M | 28.75M | -44.74M | 4.41M | 4.74M | 10.79M | -19.77M | 8.46M | 0.84M | 15.72M | -11.91M | -2.56M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | -44.40M | 35.83M | -6.06M | 7.17M | -32.80M | -6.00M | 19.68M | 3.66M | -26.89M | 12.55M | 4.46M | -6.68M | -24.34M | 44.59M | -16.10M | 36.77M | -45.36M | 14.04M | 22.55M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 4.33M | -14.99M | -5.24M | 25.85M | -3.92M | 1.05M | 0.85M | 0.05M | 0.85M | 0.58M | -13.12M | -3.29M | -3.26M | 5.13M | -0.16M | -14.11M | -0.88M | 0.26M | 12.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.07M | 9.70M | 9.63M | 11.51M | -21.09M | 9.79M | 11.61M | 11.17M | 12.43M | 1.69M | 0.01M | 28.43M | -27.86M | 0.67M | 17.93M | 10.00M | 7.79M | 0.31M | -0.25M | 37.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 5.75M | -1.99M | | 0.06M | 36.67M | -36.67M | 91.82M | 40.73M | 39.63M | 26.66M | 97.47M | 54.40M | 86.34M | 80.79M | 31.40M | 61.77M | 121.66M | 30.46M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.94M | -23.23M | -36.43M | -30.91M | -20.19M | -26.50M | -28.52M | -15.75M | -47.48M | -7.07M | -61.73M | -32.22M | -38.85M | -20.89M | -14.78M | -17.67M | -34.65M | -24.72M | -9.95M | -84.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.54M | -12.82M | -44.94M | -11.09M | -24.46M | -25.23M | -12.05M | -13.89M | -12.32M | -13.81M | -11.84M | -14.16M | -9.31M | -19.95M | -8.73M | -21.95M | -12.31M | -43.55M | -103.23M | -19.32M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.55M | -167.56M | 38.47M | 51.07M | 80.83M | -194.87M | 123.75M | 55.40M | 37.13M | -156.18M | 99.76M | 22.19M | 124.04M | -182.85M | 199.86M | 13.51M | 251.36M | -264.06M | -21.34M | 116.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.95M | -141.21M | 110.21M | 81.56M | 146.57M | -152.94M | 152.72M | 73.86M | 84.50M | -137.00M | 173.32M | 40.14M | 200.06M | -142.67M | 205.43M | 43.13M | 290.53M | -196.09M | 92.09M | 183.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.55M | -167.56M | 38.47M | 51.07M | 80.83M | -194.87M | 123.75M | 55.40M | 37.13M | -156.18M | 99.76M | 22.19M | 124.04M | -182.85M | 199.86M | 13.51M | 251.36M | -264.06M | -21.34M | 116.95M |