|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.88M | 113.37M | 107.66M | 82.44M | 47.17M | 52.48M | 66.30M | 71.80M | 73.78M | 73.43M | 92.80M | 86.70M | 71.25M | 104.19M | 87.51M | 77.33M | 95.99M | 86.47M | 118.08M | 67.62M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.18M | 9.60M | 9.57M | 10.09M | 9.97M | 10.02M | 9.93M | 8.98M | 7.75M | 7.75M | 7.69M | 8.28M | 7.78M | 7.49M | 7.72M | 7.46M | 6.86M | 6.72M | 6.35M | 7.24M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.17M | 8.47M | -0.66M | 8.85M | 5.54M | 7.31M | -19.83M | 12.15M | 11.10M | 9.04M | 10.21M | 12.64M | 9.83M | 11.53M | -0.19M | 10.82M | 13.33M | 22.42M | 9.15M | 10.67M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.43M | -7.87M | -0.00M | 15.87M | -15.88M | 32.07M | -32.12M | 6.76M | | -6.68M | -0.08M | -0.03M | 6.86M | -6.86M | 3.44M | 2.15M | -2.15M | | 35.55M | -0.15M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.73M | 144.66M | -5.62M | 191.50M | 26.62M | 88.51M | 5.99M | 120.94M | 62.17M | 79.70M | -9.77M | 147.02M | 75.88M | 112.76M | 37.17M | 157.87M | 50.94M | 40.42M | -77.25M | 181.76M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.07M | 0.12M | 0.12M | 0.12M | 0.09M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.06M | 0.11M | 0.11M | 0.11M | 0.06M | 0.12M | 0.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 1.83M | 1.85M | 1.71M | 1.82M | 2.09M | 2.18M | 2.20M | 2.31M | 2.39M | 2.45M | 2.39M | 2.44M | 2.68M | 2.36M | 2.49M | 2.48M | 2.34M | 2.06M | 2.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 0.49M | -6.30M | 6.64M | 3.70M | -22.76M | -4.21M | -0.67M | -2.41M | 0.84M | 2.11M | 6.89M | 3.25M | -3.33M | 10.09M | 3.23M | -8.92M | 4.22M | 36.16M | -11.82M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.35M | 15.67M | -114.66M | 90.57M | -1.32M | 5.36M | -78.15M | 72.77M | 13.50M | 13.79M | -72.67M | 87.12M | 4.83M | 31.02M | -80.30M | 92.70M | 11.84M | 39.35M | -79.78M | 93.27M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.30M | 3.57M | -1.05M | -2.87M | 6.89M | -6.55M | -0.82M | -0.60M | -1.46M | 1.63M | 0.52M | -0.52M | -0.61M | -0.12M | 0.09M | 2.66M | -2.10M | 0.53M | 6.84M | -0.34M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.45M | 0.64M | 1.08M | 0.62M | 3.58M | 1.35M | 0.35M | 0.09M | 0.15M | 1.67M | 0.12M | 0.65M | 0.34M | 0.46M | 0.21M | 0.06M | 0.04M | 0.07M | 0.52M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.51M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97M | 1.19M | | | 2.46M | 2.60M | 0.16M | 0.72M | 3.85M | 7.09M | 0.75M | | 2.70M | 32.83M | 10.15M | 31.66M | 59.43M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.34M | -1.06M | -0.84M | -56.40M | 3.33M | -7.40M | -3.27M | -36.20M | 1.20M | -1.53M | -1.64M | -29.11M | 4.46M | 0.23M | -0.45M | -38.28M | 32.74M | 9.84M | 30.95M | -12.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.01M | | | | 0.54M | | | | | | | | | | | | | 0.12M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -104.29M | -94.95M | -83.24M | -132.19M | -69.70M | -57.41M | -47.09M | -54.85M | -38.85M | -40.61M | -40.65M | -63.79M | -75.98M | -66.14M | -48.30M | -91.86M | -31.05M | -19.68M | -40.37M | -95.09M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.78M | -70.19M | 25.30M | 11.17M | 20.53M | 12.03M | 204.97M | 61.84M | -44.38M | 120.99M | 44.93M | 71.01M | 42.92M | -80.49M | 188.51M | 6.38M | 136.50M | -105.91M | 220.14M | 112.46M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.90M | 48.64M | -89.69M | 2.90M | -39.75M | 23.70M | -44.37M | 29.88M | 24.52M | 37.56M | -52.06M | 54.12M | 4.36M | 46.85M | -11.58M | 27.74M | 52.63M | 30.58M | -86.68M | 74.67M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.80M | 144.21M | -6.26M | 190.41M | 26.00M | 84.93M | 4.63M | 120.59M | 62.08M | 79.55M | -11.45M | 146.90M | 75.23M | 112.42M | 36.71M | 157.67M | 50.88M | 40.39M | -77.32M | 181.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.90M | 48.64M | -89.69M | 2.90M | -39.75M | 23.70M | -44.37M | 29.88M | 24.52M | 37.56M | -52.06M | 54.12M | 4.36M | 46.85M | -11.58M | 27.74M | 52.63M | 30.58M | -86.68M | 74.67M |