|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.08M | 17.66M | -5.13M | 6.83M | 19.88M | -0.69M | -10.10M | -19.54M | 25.76M | 10.86M | 24.87M | 8.98M | 18.89M | -143.47M | 16.04M | 4.81M | -4.85M | 5.43M | 1.64M | 2.92M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 3.80M | 5.40M | 5.70M | 6.50M | 5.80M | 16.20M | 5.30M | 4.70M | 4.10M | 4.20M | 4.10M | 4.50M | 6.00M | 6.90M | 6.80M | 13.00M | 6.90M | 7.00M | 7.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.46M | 10.78M | 10.89M | 11.19M | 11.54M | 12.68M | 12.68M | 11.99M | 10.96M | 12.53M | 12.42M | 13.15M | 12.52M | 13.23M | 12.27M | 14.55M | 15.47M | 13.98M | 13.50M | 13.54M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87M | 5.34M | -2.08M | 0.03M | 2.16M | 0.70M | -10.84M | -7.34M | 11.44M | 4.91M | 6.60M | 3.46M | 12.54M | 1.11M | 3.51M | 1.40M | 0.75M | 8.07M | -3.74M | 1.73M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | 1.20M | -0.01M | 12.52M | 0.50M | 9.62M | 0.20M | -18.30M | 2.80M | 5.98M | -3.81M | 1.51M | -3.24M | -0.18M | -2.70M | -0.36M | 0.60M | 0.14M | 4.36M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.13M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.13M | 60.29M | 23.21M | 30.78M | 29.81M | 42.65M | 42.04M | 19.13M | 43.50M | 44.44M | 47.58M | 49.10M | 53.24M | 53.92M | 33.13M | 35.46M | 12.01M | 60.83M | 43.69M | 25.68M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.20M | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.74M | 5.84M | 5.91M | 0.71M | 0.71M | 0.69M | 0.70M | 0.68M | 0.03M | 0.03M | 3.85M | 0.02M | 0.02M | 0.02M | 7.35M | 1.91M | 0.02M | 0.06M | 4.83M | 0.57M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.69M | 0.68M | 1.44M | 0.68M | 0.76M | 0.84M | 0.94M | 0.84M | 0.85M | 0.63M | 0.68M | 0.58M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 5.73M | 13.07M | 20.03M | 20.86M | 20.20M | 30.41M | 19.60M | 19.05M | 18.43M | 18.48M | 18.43M | 18.86M | 20.25M | 21.24M | 21.17M | 27.32M | 21.19M | 21.34M | 21.33M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.77M | -18.38M | 13.50M | -4.21M | -1.00M | 2.37M | 4.93M | -5.19M | 5.88M | -2.12M | 8.60M | -3.92M | 3.14M | -4.13M | 12.65M | -8.56M | 9.61M | 0.90M | 8.80M | 1.57M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 1.95M | 1.91M | 5.11M | -3.07M | -3.79M | -0.73M | -3.09M | -0.85M | 4.39M | 7.83M | -7.57M | 6.66M | 8.43M | 13.42M | 8.47M | 14.40M | 9.51M | -4.82M | -2.49M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | -2.98M | -9.44M | 6.11M | -0.85M | -0.58M | 1.59M | 2.63M | 7.05M | -7.70M | -1.07M | -6.98M | 9.75M | 0.64M | -0.33M | 2.46M | 6.88M | -12.01M | -2.93M | -0.94M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 1.11M | 16.93M | -9.16M | 9.64M | -24.04M | 3.70M | 0.42M | -0.14M | -0.24M | -21.64M | -0.77M | 2.13M | -2.56M | 15.63M | 4.70M | 6.20M | -5.83M | 1.77M | 3.29M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | -1.85M | -0.23M | 4.26M | -1.03M | -2.67M | 2.13M | 1.93M | 2.44M | 2.62M | -1.92M | -0.90M | 2.21M | 5.03M | -6.40M | 5.20M | 13.43M | -4.72M | -12.70M | 4.54M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.98M | 28.60M | -29.87M | 7.67M | 11.73M | 5.18M | 5.49M | 6.57M | 3.40M | -8.50M | 13.69M | 2.84M | -2.23M | -0.19M | 10.22M | 8.55M | 2.70M | 3.87M | -13.65M | 1.36M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.70M | | | | 0.34M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.01M | 176.33M | 598.12M | | 62.94M | 89.70M | 84.94M | 126.25M | 33.50M | 41.23M | 36.10M | 43.36M | 36.10M | 53.16M | 46.95M | 69.25M | 71.17M | 86.25M | 47.14M | 22.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M | -35.08M | 66.92M | -208.02M | 19.16M | -47.52M | 11.19M | 66.18M | 7.33M | -4.34M | 8.37M | -15.53M | -15.21M | -52.16M | -0.37M | -25.63M | 62.16M | 43.61M | 19.33M | 19.44M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.91M | 3.05M | 361.41M | -181.59M | -153.66M | -7.78M | -58.51M | -153.91M | 0.44M | -27.79M | -1.78M | -2.82M | 24.98M | -2.85M | -1.96M | -2.99M | -57.51M | -257.48M | -51.65M | -59.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.13M | -0.41M | 0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.08M | 28.26M | 451.54M | -358.83M | -104.69M | -12.64M | -5.29M | -68.59M | 51.27M | 12.31M | 54.18M | 30.75M | 63.00M | -1.09M | 30.81M | 6.84M | 16.87M | -152.90M | 10.96M | -14.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.11M | 31.68M | 53.09M | 23.11M | 18.07M | 37.47M | 36.55M | 12.56M | 40.09M | 52.94M | 33.89M | 46.27M | 55.47M | 54.11M | 22.91M | 26.91M | 9.31M | 56.96M | 57.34M | 24.32M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.08M | 28.26M | 451.54M | -358.83M | -104.69M | -12.64M | -5.29M | -68.59M | 51.27M | 12.31M | 54.18M | 30.75M | 63.00M | -1.09M | 30.81M | 6.84M | 16.67M | -153.03M | 11.37M | -14.28M |