|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.63M | 6.46M | 18.61M | 25.16M | 30.68M | 36.47M | 25.03M | 44.25M | 41.57M | 38.18M | 36.17M | 50.53M | 43.18M | 48.41M | 42.88M | 58.92M | 59.76M | 61.54M | 52.67M | 67.62M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.73M | | | -385.66M | 2.05M | 2.74M | 1.53M | 1.58M | 0.97M | 1.87M | 3.12M | 2.95M | 2.63M | 3.51M | 2.99M | 3.20M | 2.98M | 3.29M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.56M | -11.25M | 10.94M | 7.90M | 16.18M | 13.59M | 8.08M | 13.49M | 13.31M | 16.30M | 11.37M | 15.39M | 13.32M | 15.61M | 10.96M | 16.66M | 26.79M | 9.47M | 11.84M | 18.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.22M | 39.80M | 58.01M | 52.25M | 80.16M | 49.78M | 97.91M | 59.42M | 109.59M | -266.92M | 89.73M | 78.22M | 126.79M | -292.60M | | 2.64M | | | 147.52M | 45.93M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.06M | 0.02M | -0.02M | | | | 0.94M | 1.28M | 1.05M | 0.87M | 1.01M | 0.78M | 0.65M | 0.49M | 0.35M | 0.27M | 0.23M | 0.13M | 0.07M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.59M | 1.37M | 1.39M | 1.37M | 1.39M | 1.36M | 1.37M | 1.38M | 1.38M | 1.35M | 1.29M | 1.35M | 1.38M | 1.31M | 1.32M | 1.34M | 1.39M | 1.54M | 1.38M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.25M | 16.04M | 25.68M | 32.17M | 32.57M | 33.59M | 36.01M | 36.77M | 37.48M | 39.16M | 39.38M | 39.82M | 41.03M | 40.12M | 38.28M | 38.43M | 39.11M | 39.97M | 40.25M | 40.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.32M | 16.12M | -14.41M | 10.53M | 11.36M | 11.70M | -25.62M | 26.40M | -10.87M | 5.33M | -18.08M | 17.70M | 7.82M | 29.02M | -38.49M | 33.74M | -2.74M | 0.26M | -29.40M | 24.07M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | -2.94M | 0.59M | 1.30M | 1.19M | 1.04M | -0.27M | 1.85M | 0.69M | -2.87M | 0.29M | 0.26M | -0.34M | 1.28M | -4.17M | 2.37M | 2.63M | 0.54M | -2.81M | 4.41M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | | | | -5.04M | | | | -13.02M | | | | -16.16M | | -52.74M | -0.04M | -1.51M | -0.01M | -54.41M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.14M | 21.52M | -7.28M | 9.51M | -24.75M | 7.80M | 4.91M | -18.33M | 5.94M | 6.51M | -18.53M | 15.23M | 2.56M | 0.22M | -13.93M | 15.25M | -0.99M | -0.31M | -0.72M | 11.44M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 1.75M | 0.62M | -0.56M | -2.17M | 0.44M | 2.74M | -1.37M | -1.47M | 2.29M | 1.94M | -4.58M | 1.08M | 1.96M | 4.97M | -9.72M | -0.37M | 5.62M | 6.66M | -5.16M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.56M | 1.36M | 5.52M | 2.16M | -7.12M | 4.58M | -2.01M | -2.42M | 6.15M | -2.65M | 6.44M | -0.13M | -8.05M | 13.52M | -0.87M | 6.27M | -6.98M | 17.51M | -1.60M | -0.77M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | -26.13M | 23.87M | 17.55M | 23.71M | 34.92M | 23.00M | -7.94M | 5.53M | -1.95M | 26.31M | 38.03M | 48.62M | 42.09M | 10.64M | 48.16M | 54.78M | 50.09M | 12.01M | 41.92M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | | | | | | | 0.00M | -0.00M | | | | 0.85M | 2.05M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 425.83M | -0.89M | | | | 26.26M | | 17.00M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.17M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.63M | | | 24.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.19M | 0.00M | -0.24M | 0.23M | | | | | | | | | | | | 13.81M | 0.14M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -135.84M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -85.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -85.30M |