|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.94M | 20.16M | -48.12M | 17.54M | 7.37M | -72.28M | 25.11M | 24.17M | 28.57M | -5.92M | 20.00M | 33.66M | 35.42M | -16.16M | 6.02M | 41.44M | 35.09M | 39.83M | 66.59M | 54.29M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | 1.86M | 0.21M | | | -0.19M | 0.31M | | | 4.48M | | | 0.00M | 0.70M | 1.27M | 0.02M | 2.35M | 2.47M | 1.71M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.85M | 16.86M | -39.60M | -27.08M | 252.50M | -2.27M | 101.36M | -50.26M | 51.66M | 69.23M | 0.34M | 82.92M | 73.16M | 82.62M | -101.34M | 186.77M | 106.22M | 62.42M | 26.08M | 154.82M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.86M | -4.87M | 2.19M | 1.61M | 0.59M | 0.51M | 0.69M | 1.17M | 1.01M | 1.15M | 3.30M | 1.52M | 1.66M | -3.71M | 1.23M | 0.98M | 1.16M | 1.08M | 1.58M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.26M | -6.26M | 0.00M | | 0.06M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.04M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.02M | 0.04M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | 48.49M | 43.31M | 12.77M | 2.76M | 8.97M | 2.77M | 2.79M | 34.44M | 5.60M | -58.45M | 3.70M | 8.04M | 1.62M | 57.97M | 32.08M | 3.45M | 9.07M | 39.24M | 46.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | -62.09M | -34.82M | -48.44M | -74.61M | -16.98M | -8.83M | -2.63M | -12.77M | 0.93M | -0.79M | -74.38M | -109.95M | -22.89M | -20.87M | -41.55M | -58.96M | -8.69M | -4.41M | -20.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37M | 0.10M | 0.03M | | 0.01M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.68M | -6.74M | 86.91M | -9.59M | -8.85M | -7.70M | -11.32M | -5.67M | -11.36M | -17.46M | -12.63M | -9.52M | -10.26M | -9.32M | -18.03M | -6.48M | -12.34M | -15.25M | -18.06M | -14.14M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.18M | 0.00M | 9.97M | 4.91M | -14.87M | 4.98M | -4.97M | 14.67M | 8.60M | 4.64M | -4.63M | 13.78M | 8.53M | 0.00M | 9.35M | -9.35M | 0.00M | 4.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.08M | -51.97M | 12.48M | -85.11M | 169.04M | -26.94M | 81.20M | -58.55M | 27.53M | 52.70M | -13.08M | -0.98M | -47.06M | 50.41M | -140.24M | 138.74M | 34.92M | 38.48M | 3.61M | 120.57M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.04M | 15.00M | -34.73M | -29.27M | 250.90M | -2.86M | 100.85M | -50.95M | 50.48M | 68.22M | -0.81M | 79.62M | 71.64M | 80.96M | -97.63M | 185.54M | 105.25M | 61.26M | 25.00M | 153.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.08M | -51.97M | 12.48M | -85.11M | 169.04M | -26.94M | 81.20M | -58.55M | 27.53M | 52.70M | -13.08M | -0.98M | -47.06M | 50.41M | -140.24M | 138.74M | 34.92M | 38.48M | 3.61M | 120.57M |