|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.20M | 24.09M | 78.85M | 39.00M | 19.83M | -13.30M | 42.85M | -50.52M | -28.83M | -35.35M | 38.48M | -128.84M | -37.80M | -32.11M | 20.08M | -7.99M | -34.02M | -5.37M | -4.32M | -44.52M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.92M | 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 |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.39M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | -1.13M | -0.36M | 50.66M | 0.47M | -16.89M | 0.74M | 16.28M | 2.29M | 3.65M | 0.06M | -0.23M | -3.71M | 3.19M | -0.16M | -1.04M | 0.67M | 10.47M | 4.58M | 0.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 0.25M | | 1.40M | | 1.86M | 1.75M | 0.78M | 0.58M | 31.43M | | 28.00M | | | | | | 2.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.56M | 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 |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.56M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | -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 | -0.45M | 13.33M | -10.74M | -15.02M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.69M | 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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.09M | 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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.35M | 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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | -106.95M | -35.00M | 149.76M | -23.82M | 23.27M | -1.13M | -100.84M | -0.64M | 1.44M | 4.15M | -98.34M | -16.12M | -20.34M | -20.05M | 55.36M | -17.43M | 26.14M | -62.39M | 58.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.73M | 6.77M | 8.50M | 7.31M | 13.51M | 8.04M | 12.43M | 30.47M | 7.15M | 0.19M | 17.02M | 3.19M | 4.69M | -2.55M | 13.78M | -12.47M | 2.49M | 3.94M | 0.17M | -0.97M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.71M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.07M | 0.01M | 2.10M | | | | | | 0.62M | | 0.24M | 2.78M | 1.54M | -3.80M | 6.26M | 0.40M | -0.40M | | 7.45M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.45M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.29M | 6.50M | 62.24M | 58.52M | -32.34M | -41.99M | 23.40M | -21.72M | -2.02M | -38.03M | -26.95M | 132.24M | -115.45M | -81.38M | -58.01M | 133.79M | -45.45M | -34.42M | 6.08M | 76.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | -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 |