|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.45M | 16.03M | 16.89M | 26.57M | 19.45M | 23.04M | 7.05M | 32.84M | 50.01M | 28.42M | -1.01M | 16.12M | 3.62M | 17.61M | -1.43M | 18.69M | 29.44M | 13.39M | -16.02M | -47.57M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 0.80M | 29.20M | 7.20M | 8.30M | 8.70M | 9.00M | 9.10M | 8.70M | 9.50M | 10.00M | 9.90M | 10.40M | 0.50M | 10.60M | 10.60M | | | | 10.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.69M | 8.74M | 9.54M | 7.83M | 7.04M | 9.09M | 11.78M | 8.64M | 14.94M | 13.00M | 11.99M | 11.15M | 14.98M | 15.09M | 15.11M | 17.88M | 15.62M | 12.96M | 14.61M | 13.37M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | -1.36M | -2.19M | -1.24M | -2.36M | -3.27M | -3.71M | -0.98M | 0.83M | -20.81M | -5.22M | -3.85M | 4.36M | -9.27M | -2.20M | -7.77M | 0.97M | 24.49M | -10.13M | -7.34M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.53M | 5.31M | 7.92M | 18.50M | -5.80M | 6.78M | 3.97M | 11.01M | -4.21M | 8.41M | -15.21M | 2.90M | 5.96M | 13.44M | 11.74M | -0.60M | 5.60M | 11.40M | -6.96M | 6.39M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.03M | -0.18M | 0.36M | 0.26M | 0.37M | 17.67M | 0.79M | 0.23M | 0.37M | 18.70M | -1.51M | -0.26M | -0.02M | 18.70M | 0.59M | 0.37M | 0.06M | -0.31M | 0.10M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.39M | 54.64M | 54.51M | 22.72M | 36.85M | 37.72M | 61.16M | 66.78M | 29.81M | 10.01M | 33.95M | 8.30M | 27.96M | -11.59M | 7.97M | 25.25M | 26.84M | 78.39M | 36.21M | 17.37M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.15M | 13.49M | 15.04M | 15.06M | 16.51M | 18.26M | 18.64M | 18.90M | 19.21M | 21.27M | 20.36M | 21.26M | 21.43M | 21.64M | 23.29M | 22.67M | 10.90M | 1.85M | 22.73M | 22.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -4.43M | 2.46M | -2.37M | 3.13M | 4.78M | 16.56M | -19.17M | 13.46M | 24.35M | 5.77M | 0.74M | 3.14M | -12.47M | 3.65M | 16.62M | 39.06M | -26.25M | -13.10M | -8.97M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | -0.55M | -0.30M | 1.03M | 2.68M | 1.52M | 2.54M | 2.25M | -0.42M | 9.46M | 4.56M | 6.13M | 4.56M | 11.94M | -7.97M | 3.38M | 6.40M | 12.33M | -10.45M | 1.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.43M | 18.28M | 9.80M | -26.72M | -2.26M | -3.95M | 8.60M | -12.72M | 8.57M | 8.04M | 17.00M | -20.18M | 3.28M | -30.53M | -1.17M | -17.26M | 2.68M | -3.81M | 6.83M | -19.41M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.41M | 7.25M | 9.96M | -1.16M | 2.37M | -4.50M | 2.76M | -7.31M | 37.14M | -13.46M | -1.67M | -4.33M | -11.19M | -8.62M | 2.30M | -17.98M | -4.78M | 3.10M | 8.29M | -5.35M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.55M | 31.44M | -3.31M | 11.78M | 9.02M | -9.61M | 32.10M | 12.38M | -7.13M | 4.47M | 1.37M | 14.46M | 9.07M | 14.76M | 8.92M | 0.90M | 4.08M | 27.56M | -26.04M | 0.19M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.61M | -0.16M | | 212.10M | -0.25M | | | 53.72M | | | 19.47M | | 159.60M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.75M | -151.44M | -8.03M | -12.53M | -227.80M | -17.58M | -17.64M | -15.94M | -50.19M | 4.21M | 7.60M | -16.53M | 8.30M | -147.89M | -10.05M | -11.23M | -14.96M | -11.24M | -10.36M | -11.15M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | -0.19M | -0.02M | -0.27M | -0.00M | 0.90M | -0.03M | -0.01M | 0.04M | | | 0.08M | 2.12M | -2.02M | -0.02M | 0.06M | -0.04M | -0.04M | 0.27M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.37M | -12.68M | -31.30M | -65.57M | 20.18M | -24.88M | -9.21M | -70.67M | 12.74M | -25.30M | -19.47M | -18.63M | -32.15M | 213.33M | -12.46M | -15.82M | -13.88M | -16.57M | -12.83M | -19.95M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.67M | 7.68M | 7.65M | 8.71M | 8.66M | 8.63M | 8.59M | 9.66M | 9.72M | 9.64M | 9.64M | 10.66M | 10.66M | 10.61M | 10.45M | 11.50M | 11.62M | 11.70M | 11.71M | 12.78M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.98M | -1.75M | -0.53M | -3.30M | -3.06M | 4.60M | 0.51M | -1.05M | -0.84M | 3.18M | -1.82M | -1.06M | 2.67M | -5.60M | 2.79M | 6.19M | -1.45M | -0.32M | -2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.12M | -110.47M | 13.44M | -55.91M | -174.07M | -7.80M | 38.91M | -19.32M | -8.69M | -11.92M | 25.26M | -28.68M | 3.06M | 56.52M | -20.14M | 0.98M | 4.18M | 49.13M | 12.71M | -15.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.94M | 23.20M | 57.83M | 10.95M | 27.83M | 47.32M | 29.06M | 54.40M | 36.94M | 5.54M | 32.58M | -6.16M | 18.89M | -26.35M | -0.95M | 24.35M | 22.75M | 50.83M | 62.25M | 17.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.26M | -109.48M | 15.19M | -55.38M | -170.77M | -4.75M | 34.31M | -19.83M | -7.64M | -11.08M | 22.08M | -26.86M | 4.12M | 53.86M | -14.54M | -1.81M | -2.01M | 50.58M | 13.03M | -13.73M |