|
Net Income
|
36.28M | 45.40M | 66.42M | 19.43M | 28.47M | 19.43M | 6.58M | 3.94M | 16.89M | 30.11M | 26.51M | 36.94M | 39.80M | 47.97M | 89.41M | 4.50M | 4.50M | 72.43M | 121.80M | 69.49M | 66.66M | 126.33M | 26.15M | 85.69M | 44.78M | | 50.12M | 6.19M | 216.54M | 14.50M | 156.56M | -0.39M | 1.51M | -0.23M | 298.68M | 53.20M | 0.22M | 572.09M | -703.38M | 291.47M | 70.00M | 3.97M | -365.15M | 4.55M | 3.11M | 2.00M | -15.44M | 21.43M | -20.35M | -4.85M | -1.17M | 10.16M | 253.17M | 34.21M | -206.41M | -5.75M | 0.14M | 1.67M | -153.32M | -7.20M | -61.09M | -27.35M | 12.57M | -11.70M | -17.00M | -79.31M |
|
Depreciation and Depletion
|
| | | | 102.81M | 101.70M | 58.20M | 93.97M | 86.96M | 87.69M | 64.16M | 86.63M | 87.23M | 83.44M | 72.22M | 75.72M | 73.83M | 72.04M | 70.32M | 70.31M | 71.40M | 69.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.90M | 69.90M | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 1.11M | 1.94M | 1.52M | 2.67M | 1.85M | 1.95M | 1.01M | 4.52M | 1.45M | 1.67M | 1.59M | 1.67M | 1.60M | 1.59M | 1.64M | 1.14M | 1.41M | 1.67M |
|
Cash from Discontinued Operations
|
| -31.83M | 264.70M | -15.55M | -17.88M | -11.53M | 139.90M | 3.93M | -7.08M | -14.11M | 125.46M | -26.30M | -29.71M | -37.78M | 328.31M | 1.45M | 2.01M | -66.89M | 275.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.12M | | | | 0.21M | | | | | | | | 0.01M | | | | 0.03M | | | | 0.56M | | | | 0.56M | | | |
|
Gains from Investment Securities
|
3.46M | 2.81M | -9.49M | -6.27M | 3.04M | 0.88M | -13.55M | -9.51M | 0.81M | 3.10M | 10.14M | -4.79M | 4.31M | 16.02M | -6.83M | -1.51M | -10.86M | -1.90M | -5.09M | 8.75M | -5.30M | -4.30M | -6.31M | 8.49M | 2.76M | 5.88M | -22.39M | 8.75M | 1.63M | 0.15M | -20.37M | -1.20M | -3.51M | 5.79M | 6.61M | -0.28M | -2.02M | -9.46M | 13.27M | -3.20M | -3.24M | -3.99M | 288.06M | -4.67M | 4.70M | 0.00M | -2.51M | 3.70M | 1.43M | 2.64M | 3.08M | 24.52M | 0.85M | 0.43M | 0.42M | -1.58M | -1.60M | -1.94M | -0.45M | 0.57M | | 0.37M | 0.02M | 2.14M | 1.41M | 0.78M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 6.07M | 2.27M | | -2.11M | | | | | | | 1.41M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.37M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.11M | 34.53M | 10.46M | -8.32M | -3.60M | -234.34M | 168.70M | 181.32M | 11.35M | 11.94M | 23.21M | 161.28M | 28.91M | 69.11M | 36.50M | 8.46M | 15.54M | 26.64M | -294.07M |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 1.22M | -1.34M | | 19.23M | -8.07M | -0.23M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 0.21M | -0.76M | -2.44M | 16.63M | -2.07M | -1.48M | -16.98M | -5.62M | 2.10M | -2.11M | -21.92M | -9.16M | 2.48M | 5.41M | -5.22M | 12.45M | 0.64M | 2.48M | -3.08M | -1.78M | 1.59M | -4.33M |
|
Other Working Capital Changes
|
| -19.30M | -108.89M | 36.55M | -8.02M | -8.12M | -38.20M | 48.04M | -10.53M | -20.70M | -25.12M | 29.86M | -17.12M | -15.04M | -28.42M | 31.38M | -32.82M | 12.15M | -15.30M | 30.97M | -2.01M | -2.83M | -35.17M | 19.74M | 3.65M | -6.02M | -17.99M | 20.82M | 5.65M | 0.55M | -4.72M | 27.32M | 3.82M | -11.93M | -3.38M | 19.49M | -2.26M | -7.55M | -10.11M | 17.95M | 10.60M | -7.46M | -22.75M | 32.00M | -11.91M | -5.63M | -12.59M | 19.23M | -8.07M | -0.23M | 0.90M | -2.42M | 0.22M | -3.70M | 4.87M | -2.24M | 3.48M | -3.30M | 1.72M | 3.57M | 4.50M | -0.96M | 6.25M | 3.16M | -0.43M | -4.64M |
|
Cash from Operations
|
| 77.97M | 96.44M | 26.78M | 84.19M | 79.21M | 67.33M | 27.68M | 67.53M | 81.17M | 82.44M | 48.47M | 103.56M | 90.27M | 74.53M | 48.89M | 124.13M | 75.10M | 77.47M | 54.80M | 89.48M | 89.11M | 88.03M | 64.65M | 92.65M | 101.14M | 101.45M | 73.95M | 102.81M | 99.69M | 100.05M | 73.60M | 103.90M | 117.64M | 96.92M | 81.32M | 104.30M | 117.30M | -249.44M | 81.62M | 88.42M | 108.71M | -220.82M | 15.55M | 12.86M | 12.92M | 6.51M | 2.32M | 14.14M | 5.62M | -9.50M | 6.51M | 18.87M | 202.87M | -24.02M | 5.60M | 12.09M | 24.87M | 7.92M | 21.71M | 8.01M | 16.44M | 0.83M | 3.83M | 9.67M | 8.93M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.31M | -0.13M | 0.03M | 0.24M | 0.37M | 0.19M | 0.58M | 0.81M | 0.61M | 0.73M | 0.64M | 0.94M | 0.43M | 1.44M | -0.25M | 3.34M | 5.08M | 7.66M | 4.11M | 2.90M | 1.38M | 0.97M |
|
Depreciation & Amortization (CF)
|
108.44M | 110.29M | 106.00M | 105.03M | 108.67M | 107.31M | 103.67M | 100.91M | 86.96M | 87.69M | 64.16M | 86.63M | 87.23M | 83.44M | 72.22M | 75.72M | 73.83M | 72.04M | 70.32M | 70.31M | 71.40M | 69.44M | 71.47M | 74.43M | 75.15M | 77.24M | 79.48M | 79.83M | 80.68M | 84.85M | 87.71M | 87.17M | 89.16M | 92.51M | 97.35M | 92.55M | 97.48M | 96.41M | -237.06M | 93.56M | 91.92M | 97.54M | -219.00M | 19.35M | 19.03M | 19.30M | 20.29M | 20.72M | 20.64M | 21.71M | 21.65M | 23.12M | 34.86M | 85.44M | 15.55M | 16.27M | 17.03M | 17.80M | 17.73M | 19.47M | 22.11M | 21.38M | 28.45M | 16.42M | 16.36M | 16.22M |
|
Capital Expenditures
|
| 70.55M | 82.45M | 39.06M | 39.97M | 51.77M | 48.14M | 30.24M | 31.61M | 56.58M | 81.94M | 56.39M | 61.04M | 70.94M | 81.84M | 66.06M | 97.30M | 111.75M | 75.22M | 94.24M | 88.18M | 94.79M | 90.11M | 71.74M | 101.33M | 104.50M | 89.61M | 79.58M | 86.45M | 121.92M | 58.69M | 82.15M | 94.24M | 90.23M | 91.48M | 164.65M | 40.67M | 47.83M | -215.31M | 85.55M | 90.94M | 116.26M | -196.85M | 6.65M | 4.07M | 81.56M | 15.62M | 31.66M | 50.69M | 52.50M | 42.95M | 49.66M | 75.16M | 59.23M | 53.48M | 64.81M | 65.11M | 82.28M | 60.30M | 40.94M | 36.92M | 36.01M | 46.16M | 19.19M | 26.43M | 28.26M |
|
Sales of Property, Plant and Equipment
|
| 296.81M | 313.19M | 27.68M | 79.48M | 36.56M | 74.85M | 22.01M | 65.30M | 100.42M | 139.12M | 78.70M | 75.17M | 131.35M | 199.69M | 2.90M | 5.06M | 112.78M | 236.58M | 100.08M | 138.77M | 325.83M | 75.36M | 133.31M | 94.61M | | 139.66M | 9.60M | 289.09M | 26.65M | 210.17M | 2.18M | 8.74M | -0.03M | 391.10M | 69.79M | 6.53M | 632.15M | 0.38M | 342.08M | 80.37M | 0.01M | 206.31M | | 36.87M | | | | | | | | | 116.36M | 16.85M | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 236.48M | 244.43M | 8.83M | 47.53M | -14.83M | 44.85M | -1.02M | -32.52M | 15.29M | 58.74M | -6.97M | -22.37M | 65.56M | 75.44M | -73.57M | -193.20M | -32.39M | 364.35M | -46.09M | -15.22M | 176.99M | -102.00M | 20.44M | -104.29M | -131.87M | 44.82M | -65.57M | -89.14M | -79.55M | 135.11M | -87.68M | -91.25M | -96.95M | 288.90M | -171.63M | -122.06M | 532.81M | -276.97M | 252.40M | -54.88M | -213.53M | -396.85M | -6.65M | -4.10M | -96.89M | -21.68M | -37.94M | -64.11M | -114.59M | -54.77M | -111.45M | -13.94M | 42.43M | -37.79M | -63.23M | -63.40M | -137.49M | 3.73M | -41.09M | -36.35M | -36.92M | 144.96M | -19.75M | -25.99M | 447.55M |
|
Other financing activities
|
| 3.82M | -35.24M | 14.22M | -6.14M | -11.97M | -8.18M | 6.55M | -5.36M | -14.05M | -6.93M | 9.74M | -18.62M | -12.68M | 4.49M | 13.56M | -8.89M | -20.92M | 8.11M | 9.93M | -6.75M | -2.94M | 4.24M | -1.66M | -0.77M | 0.85M | -1.06M | 0.19M | -5.89M | 4.86M | 8.66M | 2.17M | -2.11M | -4.75M | 9.44M | 3.01M | -3.05M | -0.37M | -1.85M | 0.30M | -10.99M | 15.60M | | -0.01M | -0.06M | -1.77M | 21.95M | -0.35M | -0.27M | -0.23M | -0.24M | 9.72M | 3.94M | 1.80M | 1.35M | 0.80M | 54.88M | 1.50M | 1.72M | 1.85M | 1.94M | 1.53M | 1.21M | 1.02M | 0.09M | 0.30M |
|
Cash from Financing Activities
|
| -319.53M | -366.64M | -38.99M | -131.27M | 2.37M | -145.92M | -56.62M | -31.05M | -105.96M | -125.94M | -49.34M | 148.54M | -366.27M | -168.08M | -10.18M | 66.43M | -22.01M | -453.69M | -26.06M | -78.83M | -270.74M | 13.75M | 50.42M | -106.02M | 29.14M | -140.72M | 5.28M | -22.90M | -27.46M | -238.87M | 21.55M | -17.89M | -20.48M | -376.88M | 86.80M | 17.66M | -684.75M | 564.37M | -208.23M | -166.03M | 132.14M | 602.36M | -8.87M | -8.94M | 83.16M | 304.74M | -27.82M | 109.90M | 76.50M | 46.09M | 37.98M | -88.24M | -114.17M | 66.14M | 16.50M | 55.05M | 36.14M | 11.74M | 20.51M | -2.66M | 21.49M | -83.24M | -79.80M | 7.35M | -99.38M |
|
Dividends Paid - Common
|
| 15.93M | 23.81M | 12.92M | 15.70M | 16.58M | 9.36M | 14.24M | 14.34M | 14.50M | 15.34M | 21.81M | 23.97M | 29.11M | 29.12M | 35.00M | 35.02M | 35.02M | 35.02M | 37.97M | 38.03M | 37.98M | 38.01M | 43.76M | 46.72M | 46.80M | 46.81M | 51.52M | 51.53M | 51.61M | 51.62M | 56.33M | 56.33M | 56.33M | 145.28M | 59.65M | 59.64M | 59.65M | 58.57M | 67.41M | 57.95M | 57.97M | 57.97M | 61.12M | 60.94M | 60.95M | | | | | | 5.09M | | | | 0.29M | 0.31M | 0.29M | 0.41M | 0.40M | 0.44M | 0.33M | 37.31M | 88.21M | | |
|
Change in Cash
|
| -5.08M | -25.77M | -3.38M | 0.44M | 66.74M | -33.74M | -29.96M | 3.96M | -9.49M | 15.23M | -7.83M | 229.73M | -210.45M | -18.10M | -34.85M | -2.63M | 20.70M | -11.87M | -17.35M | -4.58M | -4.64M | -0.21M | 135.52M | -117.66M | -1.59M | 5.55M | 13.66M | -9.23M | -7.32M | -3.71M | 7.47M | -5.24M | 0.21M | 8.95M | -3.51M | -0.09M | -34.64M | 37.96M | 125.79M | -132.48M | 27.32M | -15.31M | 0.03M | -0.18M | -0.81M | 289.57M | -63.43M | 59.93M | -32.47M | -18.18M | -66.96M | -83.31M | 131.13M | 4.33M | -41.13M | 3.73M | -76.48M | 23.38M | 1.14M | -31.00M | 1.01M | 62.55M | -95.72M | -8.97M | 357.10M |
|
Free Cash Flow
|
| 7.42M | 13.99M | -12.28M | 44.22M | 27.44M | 19.19M | -2.56M | 35.91M | 24.59M | 0.50M | -7.92M | 42.52M | 19.32M | -7.31M | -17.17M | 26.83M | -36.65M | 2.25M | -39.44M | 1.30M | -5.68M | -2.08M | -7.09M | -8.68M | -3.36M | 11.84M | -5.62M | 16.36M | -22.23M | 41.35M | -8.55M | 9.66M | 27.41M | 5.44M | -83.33M | 63.63M | 69.47M | -34.13M | -3.93M | -2.52M | -7.55M | -23.96M | 8.90M | 8.79M | -68.65M | -9.11M | -29.33M | -36.55M | -46.88M | -52.45M | -43.15M | -56.29M | 143.64M | -77.50M | -59.22M | -53.02M | -57.41M | -52.39M | -19.22M | -28.92M | -19.57M | -45.33M | -15.36M | -16.76M | -19.33M |
|
Net Cash Flow
|
| -5.08M | -25.77M | -3.38M | 0.44M | 66.74M | -33.74M | -29.96M | 3.96M | -9.49M | 15.23M | -7.83M | 229.73M | -210.45M | -18.10M | -34.85M | -2.63M | 20.70M | -11.87M | -17.35M | -4.58M | -4.64M | -0.21M | 135.52M | -117.66M | -1.59M | 5.55M | 13.66M | -9.23M | -7.32M | -3.71M | 7.47M | -5.24M | 0.21M | 8.95M | -3.51M | -0.09M | -34.64M | 37.96M | 125.79M | -132.48M | 27.32M | -15.31M | 0.03M | -0.18M | -0.81M | 289.57M | -63.43M | 59.93M | -32.47M | -18.18M | -66.96M | -83.31M | 131.13M | 4.33M | -41.13M | 3.73M | -76.48M | 23.38M | 1.14M | -31.00M | 1.01M | 62.55M | -95.72M | -8.97M | 357.10M |