|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21M | 18.07M | 23.17M | -0.93M | 8.01M | 9.11M | 20.13M | -1.18M | 14.73M | 58.22M | 27.38M | 14.14M | 38.04M | 38.44M | 42.22M | 24.43M | 44.09M | 39.32M | 37.80M | 17.73M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | 11.90M | -31.20M | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.86M | 36.44M | 35.13M | 41.06M | 40.06M | 38.63M | 36.34M | 46.26M | 43.58M | 43.47M | 40.15M | 42.71M | 41.21M | 39.47M | 34.80M | 37.47M | 34.77M | 32.88M | 28.87M | 30.51M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.35M | 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 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.33M | 14.36M | -49.81M | 18.49M | 5.24M | -23.77M | 50.46M | -0.04M | 8.27M | -8.39M | 85.34M | -0.11M | -0.12M | 2.73M | -2.24M | 19.49M | -18.79M | -0.76M | 56.95M | 3.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.88M | | 0.04M | 7.56M | -7.56M | 10.50M | -0.04M | 3.60M | 11.04M | 12.03M | 14.04M | 11.64M | 12.31M | 11.15M | -32.53M | 10.56M | 12.00M | 11.59M | -30.82M | 9.44M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.18M | 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 |
|
Amortizatization of Intangibles (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 |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | 3.79M | 3.94M | 4.04M | 4.37M | 5.06M | 5.35M | 5.74M | 5.98M | 6.10M | 6.22M | 6.15M | 6.17M | 6.28M | 6.25M | 6.01M | 6.02M | 5.93M | 9.98M | 5.56M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.83M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.74M | 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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.37M | -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 |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 0.18M | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 14.55M | 34.31M | 7.49M | 12.32M | 10.12M | -28.89M | -20.71M | 41.65M | 9.31M | -69.99M | -9.71M | 24.63M | -17.63M | -2.28M | 0.62M | -16.01M | 48.09M | -5.58M | 1.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.28M | 8.31M | -20.00M | 6.64M | 7.86M | 5.61M | -19.15M | 2.40M | 12.75M | -14.09M | 25.78M | 1.51M | -0.16M | 1.25M | -0.96M | 10.53M | -8.47M | 1.41M | -1.28M | 3.23M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.22M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.06M | | | | | | | | | -0.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.11M | -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 |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.03M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.90M | 50.31M | 64.92M | 53.27M | 10.47M | 64.00M | 63.62M | 71.84M | 35.26M | 118.95M | 53.39M | 71.34M | 39.85M | 101.05M | 71.93M | 87.46M | 66.51M | 130.11M | 85.76M | 54.59M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.16M | -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 |