|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.19M | 28.26M | 20.96M | 8.39M | 17.25M | 27.79M | 43.53M | | -5.81M | 6.82M | -37.07M | -86.50M | 10.47M | 26.35M | 14.31M | 66.92M | 32.18M | 41.53M | 53.05M | 17.78M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.25M | | | | 24.70M | 26.18M | 27.83M | 26.52M | 26.86M | 27.69M | 27.58M | 28.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21M | 3.35M | 4.94M | 5.21M | 4.23M | 4.43M | 5.47M | | 5.24M | 5.12M | 6.37M | 8.76M | 6.79M | 6.58M | 8.33M | 8.08M | 8.79M | 9.19M | 11.61M | 12.08M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | -0.72M | -2.30M | -6.04M | 3.30M | -2.98M | 6.84M | | 1.87M | | | 4.19M | -1.10M | 1.31M | 0.97M | 0.54M | -0.16M | -1.23M | -0.07M | -1.89M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 1.29M | | | | 0.23M | | | | 0.41M | | | | 1.73M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 2.11M | 0.47M | -2.86M | 3.26M | -1.25M | 1.02M | 0.06M | 13.21M | | | -2.84M | 4.31M | 7.16M | -11.40M | 15.59M | 10.41M | 5.02M | -15.42M | 5.36M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.15M | 56.91M | 16.21M | 62.37M | 35.99M | 79.32M | 80.01M | | 55.08M | | | -8.03M | 43.90M | 41.85M | 65.09M | 86.05M | -10.65M | 97.80M | 141.80M | 62.93M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.10M | 44.10M | | | | -11.50M | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.77M | 12.59M | 9.29M | 9.25M | 9.22M | 9.22M | 9.22M | 9.22M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.54M | 0.54M | 0.50M | 0.53M | 0.54M | 0.54M | | 0.73M | | | 0.60M | 0.52M | 0.51M | 0.49M | 0.53M | 0.53M | 0.54M | 0.54M | 0.55M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.25M | | | | 24.70M | 26.18M | 27.83M | 26.52M | 26.86M | 27.69M | 27.58M | 28.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.34M | 11.99M | 9.47M | -1.89M | 26.09M | 8.70M | 5.82M | | -64.59M | | | -90.54M | -46.02M | 33.18M | 22.17M | 25.73M | 47.60M | -0.86M | 4.79M | 63.59M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.47M | 5.23M | 13.70M | -12.44M | 9.73M | -3.64M | 10.81M | | 9.04M | | | 28.49M | 7.44M | -3.61M | 11.01M | -2.93M | 21.85M | 3.50M | 3.35M | -3.63M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.88M | 34.46M | 14.34M | -18.73M | 24.11M | 15.44M | -15.22M | | -34.58M | | | -58.92M | 7.28M | 16.92M | 10.50M | 15.02M | -0.00M | 47.46M | 54.80M | 36.72M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.07M | 15.70M | -5.28M | -4.83M | -0.45M | 1.04M | 27.37M | | -28.73M | | | -52.49M | -10.01M | 9.35M | -1.80M | 7.40M | -9.61M | 3.37M | 14.29M | 15.98M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | 13.82M | -0.84M | -2.50M | 15.85M | 1.82M | 10.17M | | -1.88M | | | -21.81M | -1.47M | 3.74M | -0.08M | 0.49M | 4.49M | -13.27M | 14.30M | -0.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.80M | 22.84M | -7.09M | 44.40M | 31.66M | 18.27M | -12.37M | | 25.42M | | | 122.69M | 49.34M | 25.93M | 54.44M | -52.31M | 53.64M | 5.49M | 3.44M | 230.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.11M | 0.07M | -1.02M | | | | | 0.29M | | | 0.51M | 0.05M | 29.51M | 0.04M | -29.60M | 0.10M | 0.17M | 0.22M | 0.29M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.87M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.97M | -22.73M | -17.38M | -23.07M | -23.42M | -325.61M | -25.65M | | 9.63M | | | 282.65M | -42.56M | -9.96M | -40.94M | -52.76M | -63.22M | -60.23M | -99.23M | -51.25M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | 1.00M | -12.85M | -0.41M | | | | | | | | | | | -4.37M | -1.11M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.08M | -16.05M | -27.25M | -32.02M | -31.12M | -5.19M | 15.00M | | -50.00M | | | -26.36M | -11.08M | -26.02M | -1.11M | 1.40M | -18.82M | -0.95M | 0.55M | -1.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.51M | -0.06M | 0.59M | -0.05M | -1.05M | -0.27M | | -0.00M | | | 1.25M | -0.07M | -0.02M | 0.21M | -0.26M | 0.03M | 0.09M | 0.03M | 0.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.08M | 18.64M | -28.48M | 7.86M | -18.60M | -252.53M | 69.08M | | 14.70M | | | 249.51M | -9.82M | 5.86M | 23.25M | 34.43M | -92.67M | 36.71M | 43.15M | 10.11M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.35M | 34.07M | 23.30M | 17.97M | 4.33M | 61.05M | 92.38M | | 29.66M | | | -130.72M | -5.45M | 15.93M | 10.65M | 138.36M | -64.29M | 92.31M | 138.37M | -167.07M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.26M | 18.14M | -28.41M | 7.28M | -18.55M | -251.48M | 69.35M | | 14.71M | | | 248.26M | -9.75M | 5.88M | 23.04M | 34.69M | -92.70M | 36.62M | 43.12M | 9.98M |