|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.34M | 23.42M | 26.91M | 37.49M | 50.48M | 42.19M | 40.80M | 15.78M | 40.26M | 29.25M | 16.27M | 25.14M | 41.22M | 37.29M | 39.02M | 45.14M | 51.43M | 41.18M | 49.81M | 42.95M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.11M | 19.22M | | | 19.24M | 19.26M | 18.86M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 6.36M | 4.73M | 0.05M | 0.03M | 4.09M | 8.19M | 3.26M | -3.04M | 3.09M | 7.93M | 8.73M | -8.61M | 3.07M | 11.70M | 0.33M | 0.15M | 7.76M | 7.92M | 15.39M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.36M | 0.04M | 0.08M | 1.46M | -12.37M | | | | -21.56M | | | | -14.55M | | | | -14.51M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.06M | -88.98M | 84.33M | -21.20M | -0.39M | -48.79M | 105.95M | 18.83M | 89.84M | -3.03M | 87.80M | 131.60M | 220.13M | 53.64M | 36.69M | 26.88M | 132.02M | -15.38M | 28.46M | 25.91M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.23M | 15.49M | 15.45M | 15.91M | 15.85M | 16.29M | 17.14M | 17.93M | 18.39M | 19.14M | 19.37M | 19.73M | 19.60M | 19.41M | 19.52M | 19.58M | 19.28M | 19.24M | 19.26M | 18.86M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.61M | 70.16M | -16.06M | 46.75M | 129.17M | -10.51M | -73.89M | 45.46M | -42.61M | -9.43M | -8.62M | -0.96M | -25.98M | -17.72M | 8.62M | 46.37M | -6.52M | 22.84M | 24.49M | 92.87M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.44M | 214.42M | 191.23M | 195.95M | 51.39M | 31.41M | 2.50M | -8.55M | -73.97M | 5.06M | -52.91M | -83.67M | -130.75M | -10.92M | -14.39M | -12.23M | -47.32M | 74.89M | 70.52M | 114.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.47M | 76.22M | 62.12M | 90.17M | -52.47M | -52.70M | -33.35M | -29.55M | -55.09M | 6.02M | -10.66M | -34.58M | 8.39M | 62.20M | 8.43M | 18.28M | 9.74M | 43.93M | 102.74M | 124.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.18M | 11.17M | 68.53M | 57.51M | -125.28M | -25.14M | 17.61M | 13.48M | 14.79M | -21.15M | 10.98M | -1.51M | 26.67M | -19.27M | 4.21M | 6.04M | 12.79M | -22.50M | 9.26M | 20.63M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.79M | 1.12M | -7.96M | 0.13M | 5.99M | -2.65M | -5.41M | -3.65M | 5.97M | -0.28M | -9.97M | -5.80M | -2.09M | 1.48M | -13.87M | -0.97M | -1.30M | 2.56M | -9.57M | 3.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87M | 9.44M | 1.16M | 4.09M | -13.47M | 7.27M | -4.26M | -0.60M | -11.57M | 3.99M | 15.52M | 11.48M | -16.52M | -5.54M | 5.78M | 1.02M | -14.76M | 12.31M | 33.65M | 1.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.71M | 33.25M | 30.93M | 20.85M | 16.58M | 23.09M | 26.41M | 30.30M | 24.25M | 28.66M | 22.86M | 17.36M | 26.31M | 26.53M | 20.20M | 13.71M | 34.82M | 35.20M | 12.46M | 26.66M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.63M | -33.37M | -30.89M | -20.88M | -16.43M | -21.58M | -26.03M | -30.10M | -15.59M | -28.59M | -22.59M | -17.57M | -26.20M | -26.48M | -20.27M | -14.10M | -34.76M | -35.13M | -12.55M | -26.89M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | 0.17M | | | 0.01M | | 0.18M | 0.02M | 0.01M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.74M | 70.04M | 37.76M | 14.35M | 17.15M | 39.44M | -57.86M | -3.98M | -70.32M | 5.76M | -31.39M | -108.67M | -121.28M | -52.76M | -25.33M | -90.19M | -28.12M | -7.99M | 37.77M | 12.41M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | 0.18M | -0.71M | -3.32M | -2.69M | 3.38M | 0.40M | -1.56M | -0.83M | 1.61M | -1.13M | -0.57M | 4.92M | -4.01M | 1.62M | 4.46M | 0.00M | 1.17M | 0.08M | -0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.98M | -52.12M | 90.48M | -31.05M | -2.36M | -27.56M | 22.45M | -16.81M | 3.10M | -24.24M | 32.68M | 4.80M | 77.57M | -29.61M | -7.29M | -72.94M | 69.14M | -57.34M | 53.76M | 11.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.65M | -122.22M | 53.39M | -42.04M | -16.98M | -71.88M | 79.54M | -11.47M | 65.58M | -31.68M | 64.94M | 114.25M | 193.82M | 27.11M | 16.50M | 13.17M | 97.19M | -50.58M | 16.01M | -0.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.31M | -52.31M | 91.20M | -27.72M | 0.33M | -30.94M | 22.05M | -15.25M | 3.93M | -25.86M | 33.81M | 5.36M | 72.65M | -25.61M | -8.91M | -77.40M | 69.14M | -58.50M | 53.68M | 11.43M |