|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.09M | 78.85M | 38.97M | 19.83M | -13.32M | 42.85M | -50.52M | -28.83M | -35.38M | 38.48M | -128.82M | -37.80M | -32.11M | 20.08M | -7.98M | -34.02M | -5.37M | -4.35M | -44.52M | -53.17M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.53M | 6.59M | 5.91M | 7.56M | 6.27M | 5.22M | 10.10M | 3.08M | -4.76M | -4.75M | 0.85M | 12.61M | -1.25M | 0.02M | 1.40M | 1.75M | 0.93M | 0.27M | 0.04M | -0.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 8.58M | 7.87M | -1.58M | 4.35M | -0.58M | -15.86M | 0.11M | 0.72M | 0.44M | 35.71M | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.95M | 32.46M | 17.84M | 0.47M | -16.89M | 0.74M | 16.28M | 2.29M | 3.65M | 0.06M | -0.23M | -3.71M | 3.19M | -0.16M | -1.04M | 0.95M | 10.19M | 4.58M | 0.30M | -0.22M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 0.25M | | 1.38M | | 1.88M | 1.75M | 0.78M | 0.58M | 31.43M | | 28.00M | | | | | | 2.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.27M | 70.75M | 65.83M | -18.84M | -33.95M | 35.82M | 8.75M | 5.13M | -37.84M | -9.93M | 135.43M | -110.76M | -83.93M | -44.23M | 121.32M | -42.96M | -30.48M | 6.24M | 75.31M | -53.77M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | | | | 3.34M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.39M | 14.20M | 14.26M | 13.62M | 13.24M | 12.46M | 12.14M | 11.85M | 11.95M | 11.73M | 11.65M | 11.63M | 9.51M | 9.27M | 9.21M | 8.23M | 7.57M | 7.33M | 9.94M | 6.67M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | 2.64M | -18.32M | 8.46M | 15.08M | 4.88M | -0.28M | -25.24M | 6.02M | 17.67M | -19.76M | -5.57M | 33.40M | 2.02M | -21.39M | -1.41M | 14.29M | -10.74M | -15.02M | 4.43M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.72M | -19.22M | -14.31M | 120.81M | 66.96M | -64.75M | -102.27M | 57.09M | 31.87M | -72.72M | -101.55M | 63.45M | 95.76M | -28.77M | -92.14M | 21.57M | 20.35M | -51.94M | -65.90M | 1.28M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | -34.89M | -10.35M | 52.96M | 52.27M | -93.46M | -53.50M | 61.60M | 44.31M | -102.89M | 36.93M | -45.99M | 45.13M | -90.00M | -17.00M | 9.42M | 6.82M | -49.02M | 20.76M | -7.81M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71M | -5.62M | -12.42M | 20.84M | -12.83M | 10.89M | -4.21M | -9.70M | -13.64M | -1.96M | 23.09M | 5.78M | -1.77M | -1.18M | 7.09M | 0.69M | -8.99M | -4.69M | -4.44M | 2.79M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.15M | 4.15M | 2.20M | 0.21M | -48.14M | -27.84M | -26.75M | -0.64M | -41.24M | 46.83M | -6.80M | -16.12M | -20.34M | 50.55M | -15.24M | 8.95M | -0.23M | -62.39M | 58.32M | 1.39M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.77M | 8.50M | 7.31M | 10.72M | 8.04M | 12.43M | -5.30M | 10.98M | 7.17M | 17.02M | -17.21M | 4.69M | 7.78M | 3.45M | -0.09M | 2.49M | 2.35M | 9.65M | 2.89M | 8.03M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.76M | -8.49M | -7.34M | -10.98M | -8.14M | -12.49M | -14.33M | -11.04M | -7.22M | -6.28M | -3.25M | -4.69M | -7.78M | -3.45M | 0.09M | -3.41M | -1.43M | -9.65M | -2.89M | -8.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.01M | 2.10M | | | | | | 0.62M | | 0.24M | | 4.32M | -3.80M | 6.26M | | | 0.40M | 7.05M | 0.71M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.21M | -58.18M | -70.79M | 33.86M | 11.86M | -31.70M | 3.05M | 7.76M | 45.21M | 11.07M | -132.31M | 114.89M | 88.76M | 44.39M | -119.64M | 42.30M | 35.46M | 2.80M | -73.58M | 60.44M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | -0.99M | 0.03M | -0.33M | -0.07M | -0.58M | -0.01M | -0.30M | 0.46M | -0.19M | 0.24M | -0.12M | -0.43M | -0.54M | -2.18M | 4.42M | -1.44M | 0.06M | -0.60M | 0.65M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39M | 3.08M | -12.28M | 3.71M | -30.30M | -8.95M | -2.56M | 1.55M | 0.60M | -5.32M | 0.12M | -0.68M | -3.39M | -3.82M | -0.40M | 0.35M | 2.10M | -0.55M | -1.76M | -0.71M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 62.24M | 58.52M | -29.56M | -41.99M | 23.40M | 14.05M | -5.85M | -45.01M | -26.95M | 152.65M | -115.45M | -91.72M | -47.67M | 121.42M | -45.45M | -32.83M | -3.40M | 72.42M | -61.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.71M | 4.07M | -12.30M | 4.04M | -30.23M | -8.37M | -2.54M | 1.85M | 0.15M | -5.13M | -0.13M | -0.56M | -2.95M | -3.29M | 1.77M | -4.07M | 3.55M | -0.61M | -1.16M | -1.36M |