|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.88M | 15.77M | 12.44M | 7.33M | 18.38M | -8.57M | -0.64M | 5.80M | 24.63M | 9.54M | 16.08M | 16.67M | 35.06M | 9.95M | 22.13M | 13.39M | 44.28M | 1.34M | -1.95M | -0.91M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | 2.35M | 0.80M | 1.57M | 1.58M | 1.51M | 1.51M | 1.63M | 1.55M | 1.57M | 1.66M | 1.71M | 1.73M | 1.64M | 1.60M | 1.55M | 1.50M | 1.52M | 1.45M | 1.41M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | 4.18M | 4.27M | 4.31M | 4.83M | 3.82M | 0.68M | -0.68M | 1.67M | 1.41M | -4.37M | -0.69M | 2.19M | -1.21M | -18.04M | 0.36M | -0.80M | 3.11M | 5.77M | 5.13M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | -3.79M | -5.47M | -0.56M | -4.99M | -6.70M | -1.88M | 4.91M | 1.56M | -1.55M | 1.41M | 4.81M | 6.06M | -1.48M | 0.19M | 0.26M | -1.32M | 4.16M | -3.37M | 0.39M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.14M | 0.15M | 0.14M | -4.57M | 0.03M | 0.05M | | -2.46M | | | | | 0.13M | | 2.54M | | 4.63M | | 3.62M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.55M | 48.98M | 58.02M | 60.41M | 105.04M | 58.18M | 78.48M | 69.22M | 85.68M | 59.73M | 63.36M | 58.88M | 83.81M | 48.41M | 53.76M | 61.10M | 90.89M | 58.15M | 48.63M | 57.97M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.64M | 0.10M | 0.10M | 1.28M | -3.33M | 0.10M | 1.11M | | | 1.07M | 1.06M | 1.05M | 1.04M | 1.01M | 0.96M | 0.94M | -2.90M | 0.83M | 0.81M | 0.78M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.15M | 0.16M | -12.19M | 12.99M | -4.40M | 5.15M | -12.93M | 13.84M | 0.48M | 0.51M | -11.28M | 11.97M | 0.35M | -7.21M | 7.86M | -15.08M | 0.28M | -7.41M | 8.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.98M | 0.98M | 1.00M | 0.98M | 1.52M | 1.52M | 1.52M | -4.57M | 1.57M | 1.66M | 1.71M | 1.73M | 1.64M | 1.60M | 1.55M | 1.50M | 1.52M | 1.45M | 1.41M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 7.19M | 4.45M | -1.61M | 6.98M | -5.12M | 1.59M | -5.71M | 1.76M | -4.67M | 3.96M | -4.80M | 8.63M | -4.13M | -6.15M | -2.60M | 0.78M | 4.97M | -11.41M | 2.13M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.72M | 0.83M | -4.15M | -6.67M | 5.79M | -0.32M | -4.74M | -3.23M | 3.44M | 1.28M | -1.87M | -3.66M | -1.37M | 0.86M | 0.82M | 2.42M | -0.78M | 7.85M | 3.94M | 4.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 10.00M | -4.11M | 3.17M | -0.86M | 8.57M | -2.27M | 0.27M | 2.57M | -2.11M | -1.19M | -1.91M | 4.00M | 3.68M | -4.37M | -4.38M | 4.01M | 1.50M | -6.21M | -3.54M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.16M | 98.45M | -95.07M | 1.10M | 431.83M | 113.58M | 35.86M | 40.07M | -183.68M | 1.66M | 1.54M | 150.00M | -147.27M | 1.08M | 1.05M | 0.69M | 0.87M | 67.71M | -65.75M | 1,054.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 0.06M | 0.09M | 0.95M | -0.86M | 0.28M | | 0.07M | 0.18M | 0.17M | 0.10M | 0.05M | 0.04M | 0.16M | 0.16M | 0.12M | 0.11M | 0.48M | 0.17M | 0.07M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 10.70M | -0.00M | 0.00M | 19.70M | 2.61M | | 0.82M | | | | 1.98M | | | 18.89M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.25M | -99.47M | -149.09M | -186.71M | -16.61M | -134.35M | -40.25M | -41.39M | 35.41M | -51.28M | -35.99M | -70.03M | 22.17M | -35.87M | -58.17M | -106.78M | 48.06M | -68.27M | -81.14M | -104.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -2.00 | | | | -0.09M | | | | | | | 0.00M | -0.07M | | | 0.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -138.74M | 43.13M | 99.58M | 128.09M | -87.86M | 70.24M | -30.84M | -27.55M | -125.54M | -8.97M | -24.57M | 5.14M | -106.92M | -13.26M | 3.03M | 51.51M | -144.80M | 8.51M | 39.27M | 74.16M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.06M | -7.36M | 8.50M | 1.78M | 0.57M | -5.93M | 7.39M | 0.27M | -4.45M | -0.52M | 2.80M | -6.01M | -0.94M | -0.72M | -1.37M | 5.84M | -5.85M | -1.60M | 6.76M | 27.33M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.39M | -49.47M | 153.09M | 59.31M | -326.79M | -55.40M | 42.62M | 29.14M | 269.36M | 58.07M | 61.82M | -91.12M | 231.08M | 47.33M | 52.72M | 60.42M | 90.02M | -9.56M | 114.38M | -996.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.06M | -7.36M | 8.50M | 1.78M | 0.57M | -5.93M | 7.39M | 0.27M | -4.45M | -0.52M | 2.80M | -6.01M | -0.94M | -0.72M | -1.37M | 5.84M | -5.85M | -1.60M | 6.76M | 27.33M |