|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.22M | 34.32M | 23.14M | 44.73M | 12.54M | 14.10M | 23.08M | 57.54M | 31.01M | 42.18M | 31.80M | 76.47M | 46.34M | 48.98M | 35.88M | 68.55M | 47.56M | 61.31M | 46.17M | 94.35M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.86M | 6.03M | 6.34M | 6.66M | 6.66M | 7.00M | 7.31M | 7.72M | 8.03M | 8.24M | 9.00M | 9.66M | 9.74M | 9.99M | 11.67M | 12.55M | 12.77M | 13.49M | 14.19M | 14.79M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 2.30M | 1.60M | 2.08M | 2.39M | 2.30M | 2.60M | 2.64M | 2.86M | 3.10M | 3.00M | 3.23M | 3.15M | 3.65M | 3.60M | 9.04M | 3.16M | 3.40M | 3.30M | 3.25M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.12M | 0.48M | -0.55M | 0.21M | -1.15M | 0.18M | 6.35M | 0.50M | -0.18M | -0.05M | 1.65M | -0.25M | 1.18M | 0.27M | 8.05M | -0.12M | 4.63M | 0.81M | 4.77M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.05M | 0.09M | 0.09M | 0.10M | 0.10M | 0.11M | 0.12M | 0.12M | 0.12M | 0.14M | 0.14M | 0.15M | 0.15M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | -1.00M | 0.11M | 0.48M | -0.40M | 0.01M | -18.43M | 1.27M | 0.02M | | 0.80M | | 0.00M | 0.04M | 0.43M | | 0.12M | | 4.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.60M | 0.51M | 18.90M | 17.00M | 29.40M | 25.40M | 23.30M | 0.51M | 0.71M | 0.63M | 0.60M | 0.58M | 0.74M | 32.70M | 0.49M | 19.30M | 0.44M | 0.39M | 27.10M | 0.26M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.12M | 1.72M | -39.16M | 42.34M | -31.52M | 35.47M | -2.98M | 113.37M | 35.87M | 73.89M | 1.10M | 143.64M | 40.18M | 43.88M | -4.37M | 147.76M | 28.70M | 80.71M | 4.76M | 182.37M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.86M | 6.03M | 6.34M | 6.66M | 6.66M | 7.00M | 7.31M | 7.72M | 8.03M | 8.24M | 9.00M | 9.66M | 9.74M | 9.99M | 11.67M | 12.55M | 12.77M | 13.49M | 14.19M | 14.79M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | 0.46M | -0.22M | 0.77M | -0.32M | -0.10M | 0.41M | 1.01M | -1.39M | 0.79M | 0.12M | 0.33M | -1.31M | 0.27M | 1.07M | 0.09M | -0.00M | -0.54M | 0.73M | 1.27M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 18.36M | 98.25M | -4.49M | 49.73M | -22.90M | 29.59M | -53.19M | 27.45M | 0.34M | 34.04M | -26.58M | 21.68M | 3.82M | 76.05M | -54.79M | 59.31M | 25.38M | 65.60M | -52.57M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.31M | 1.77M | 30.09M | -15.66M | -5.31M | -3.93M | -14.81M | 3.67M | 12.65M | 20.85M | -14.56M | 19.31M | -21.16M | 24.59M | 1.86M | -1.24M | 7.23M | 29.28M | -10.77M | 12.84M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.09M | 4.69M | -0.57M | -0.77M | -6.13M | 2.58M | 6.54M | -10.73M | -4.27M | 7.71M | 9.60M | -2.81M | 7.49M | -9.55M | 19.27M | -4.66M | 9.73M | 4.92M | 19.91M | 2.21M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.09M | -26.05M | | 2.56M | 4.21M | -6.77M | | 3.06M | 9.42M | -8.73M | -3.15M | 14.15M | 14.48M | -29.23M | | 1.71M | 12.66M | -14.23M | -0.13M | 9.82M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.78M | 2.72M | 2.20M | 0.76M | -3.31M | 1.66M | -2.23M | 3.50M | -1.69M | -1.96M | 0.36M | 2.95M | -1.35M | 0.97M | 0.40M | 0.16M | 4.23M | -2.71M | 1.44M | 1.29M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | 0.55M | 26.51M | -26.43M | 9.67M | -6.01M | 35.28M | -31.02M | 19.01M | -14.01M | 76.37M | 43.03M | 6.38M | 58.77M | 31.02M | -87.76M | 26.74M | 26.42M | -46.18M | 5.11M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 2.90M | 0.15M | 0.05M | 0.05M | 0.10M | 0.16M | 0.07M | 0.06M | 0.22M | 0.10M | 0.02M | 0.14M | 0.09M | 0.04M | 0.13M | 0.02M | 0.08M | 0.19M | 0.01M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 87.11M | 70.41M | 84.91M | 54.25M | 81.95M | 127.50M | 83.79M | 127.45M | 99.75M | 73.65M | 27.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.41M | -5.33M | -11.77M | -5.32M | -9.62M | -13.89M | -15.12M | -72.83M | -99.31M | -14.25M | -11.74M | -24.79M | -68.52M | -90.88M | -24.05M | -71.89M | -18.27M | -39.74M | -88.10M | -33.81M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 0.02M | 0.04M | -1.22M | 0.48M | 0.02M | 0.01M | 0.07M | 1.27M | 0.13M | 0.06M | -1.26M | 3.15M | 3.65M | 0.12M | 0.03M | 5.27M | 3.36M | 3.28M | -4.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.67M | -24.29M | -163.62M | -19.77M | -0.38M | -9.01M | -17.84M | -12.05M | -12.20M | -13.19M | -11.21M | -12.14M | -25.68M | 5.36M | -13.50M | 0.57M | -16.54M | -8.82M | -3.12M | -33.58M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.04M | -27.91M | -214.54M | 17.25M | -41.51M | 12.58M | -35.94M | 28.49M | -75.64M | 46.46M | -21.86M | 106.71M | -54.01M | -41.65M | -41.91M | 76.44M | -6.11M | 32.15M | -86.46M | 114.98M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.57M | 1.17M | -65.67M | 68.77M | -41.18M | 41.48M | -38.26M | 144.39M | 16.86M | 87.90M | -75.28M | 100.61M | 33.80M | -14.90M | -35.38M | 235.52M | 1.96M | 54.30M | 50.94M | 177.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.04M | -27.91M | -214.54M | 17.25M | -41.51M | 12.58M | -35.94M | 28.49M | -75.64M | 46.46M | -21.86M | 106.71M | -54.01M | -41.65M | -41.91M | 76.44M | -6.11M | 32.15M | -86.46M | 114.98M |