|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.07M | 23.17M | -0.93M | 8.01M | 9.11M | 20.14M | -1.18M | 14.73M | 58.22M | 27.38M | 14.15M | 38.04M | 38.44M | 42.26M | 24.43M | 44.09M | 39.32M | 37.75M | 17.73M | 31.65M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.90M | -31.20M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.11M | 50.83M | 41.06M | 40.06M | 38.63M | -58.73M | 46.26M | -8.06M | 95.10M | -133.30M | 42.71M | 41.21M | -25.88M | 100.15M | 19.49M | 52.76M | 32.88M | -48.24M | 30.51M | 25.75M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | -2.79M | -11.07M | -13.04M | -17.05M | -15.46M | -19.86M | -22.29M | 33.30M | -13.30M | -1.98M | -0.13M | -15.30M | -7.51M | 3.29M | -6.25M | 32.80M | -4.76M | 9.71M | 10.72M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41M | 7.56M | -7.56M | 10.46M | 14.54M | 3.60M | 11.04M | -11.08M | -2.28M | 11.64M | 12.31M | -18.04M | | 10.56M | 12.00M | -22.56M | 43.27M | 9.44M | 8.57M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.63M | 44.92M | 59.90M | 18.33M | 69.60M | 44.47M | 74.24M | 48.01M | 104.86M | 79.17M | 72.86M | 39.69M | 102.30M | 70.97M | 98.00M | 58.03M | 131.52M | 84.48M | 57.82M | 75.82M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | 8.42M | 8.09M | 7.85M | 7.90M | 7.80M | 7.15M | 5.24M | 3.86M | 3.80M | 3.70M | 3.73M | 3.44M | 3.27M | 2.12M | 1.56M | 1.70M | 1.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.63M | 17.14M | 11.49M | 11.26M | 11.42M | 10.69M | 10.80M | 10.62M | 10.46M | 10.30M | 9.93M | 9.59M | 9.33M | 11.57M | 12.35M | 12.37M | 12.53M | 12.85M | 16.23M | 18.12M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 6.26M | 11.97M | 18.05M | 8.12M | 11.43M | 15.28M | 19.11M | 20.01M | 0.55M | 13.18M | 18.50M | 12.42M | 6.94M | 14.00M | 9.94M | 9.08M | 8.86M | 8.02M | 14.08M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | 14.79M | 27.99M | -3.31M | 33.73M | -9.27M | 18.64M | 18.58M | -27.33M | -12.44M | 14.17M | -30.07M | 24.73M | -4.04M | 23.75M | -19.11M | 23.42M | -5.34M | -8.81M | -1.99M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 0.18M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.10M | 16.36M | 7.49M | 12.32M | 20.11M | -3.89M | 10.40M | -22.55M | 9.05M | 8.22M | 5.06M | 9.86M | -0.61M | 10.01M | 0.62M | 13.92M | 18.15M | -5.58M | 14.73M | 9.34M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | -0.74M | 3.18M | 11.32M | -8.04M | -5.50M | 7.52M | 7.63M | -14.09M | -0.15M | 6.99M | -5.64M | 24.99M | 11.01M | 10.53M | 13.02M | -20.09M | 44.89M | 3.23M | 14.75M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.60M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | -1.65M | 23.36M | 27.26M | 39.00M | 28.30M | 25.39M | 23.70M | 34.28M | 39.71M | | 34.77M | 25.01M | -54.78M | 109.29M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.06M | -6.39M | -6.58M | -7.90M | -96.83M | -14.84M | -37.28M | -9.61M | 0.42M | -8.22M | -6.40M | -16.64M | -11.39M | -42.83M | -12.00M | -14.62M | -11.36M | -7.68M | -167.88M | -15.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 8.18M | 0.54M | 10.49M | 5.12M | 7.35M | 14.65M | 11.45M | 2.86M | 10.55M | 0.55M | 12.89M | | 7.35M | 0.27M | 11.75M | 0.27M | 7.37M | 8.73M | 10.75M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.81M | -90.28M | -67.95M | -53.07M | -61.00M | -55.51M | -54.71M | -58.20M | -70.33M | -63.55M | -83.83M | -66.58M | -82.60M | -70.80M | -81.71M | -69.87M | -86.20M | -92.27M | 4.92M | -77.13M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -0.28M | -0.10M | -1.05M | -1.88M | 0.89M | 0.44M | 0.74M | -0.27M | 1.14M | -0.48M | 0.19M | 0.88M | -1.65M | 0.65M | 2.00M | -0.64M | 0.26M | -0.27M | 0.12M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.58M | -52.03M | -14.73M | -43.70M | -90.10M | -24.98M | -17.30M | -19.06M | 34.68M | 8.55M | -17.87M | -43.34M | 9.18M | -44.30M | 4.93M | -24.45M | 33.33M | -15.20M | -105.42M | -16.57M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.59M | 45.66M | 56.73M | 7.01M | 77.64M | 49.98M | 66.73M | 40.37M | 118.95M | 79.32M | 65.87M | 45.33M | 77.31M | 59.96M | 87.46M | 45.01M | 151.61M | 39.59M | 54.59M | 61.07M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.25M | -51.76M | -14.62M | -42.65M | -88.22M | -25.87M | -17.74M | -19.80M | 34.95M | 7.41M | -17.38M | -43.53M | 8.31M | -42.65M | 4.28M | -26.45M | 33.96M | -15.46M | -105.15M | -16.69M |