|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.36M | 60.98M | 63.69M | 54.80M | 1.56M | 0.92M | 0.23M | 0.85M | 52.44M | 0.84M | -0.01M | | 0.60M | | | | 3.13M | 25.81M | 39.27M | -8.12M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.39M | 29.32M | 29.40M | 30.75M | 31.59M | 32.10M | 31.48M | 31.95M | 32.19M | 32.62M | 33.91M | 34.19M | 33.62M | 33.08M | 33.41M | 36.16M | 36.76M | 37.73M | 41.20M | 41.84M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 3.32M | 2.89M | 2.86M | 2.76M | 3.88M | 3.17M | 2.96M | 2.23M | 3.35M | 3.00M | 2.85M | 2.89M | 3.43M | 2.72M | 2.31M | 2.38M | 3.78M | 2.74M | 1.67M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -2.61M | -0.98M | 1.00M | -1.42M | -4.95M | 10.12M | -9.99M | -9.81M | 1.59M | -2.65M | 5.31M | -12.55M | 1.09M | 22.00M | 11.89M | 0.76M | -0.95M | 37.30M | -3.75M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.08M | 1.13M | -0.01M | | 0.81M | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | | 0.60M | | | | 0.38M | | | | 0.57M | | | | 0.12M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.07M | -2.49M | 3.46M | 3.00M | 1.37M | 5.91M | 71.56M | 0.01M | -0.42M | -11.61M | 8.00M | 0.75M | 0.09M | 1.69M | -38.70M | 0.05M | 0.16M | 15.87M | -4.64M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.24M | 0.28M | 1.52M | 1.63M | 1.96M | 1.48M | 1.89M | 1.43M | 0.83M | 30.20M | -2.29M | 1.05M | 0.19M | 0.79M | -0.34M | 1.13M | 0.27M | 0.98M | 5.40M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.53M | 123.37M | 92.44M | 85.17M | -11.25M | 195.88M | 165.83M | 120.37M | 20.66M | 83.09M | 91.00M | 127.41M | 6.47M | 133.74M | 88.85M | 56.80M | -22.32M | 108.43M | 98.18M | 44.66M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.96M | 0.95M | 2.48M | 3.23M | 3.23M | 3.23M | 3.23M | 3.20M | 3.19M | 3.23M | 3.20M | 8.62M | 8.35M | 8.18M | 9.29M | 3.20M | 13.13M | 9.20M | -12.73M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.39M | 29.32M | 29.40M | 30.75M | 31.59M | 32.10M | 31.48M | 31.95M | 32.19M | 32.62M | 33.91M | 34.19M | 33.62M | 33.08M | 33.41M | 36.16M | 36.76M | 37.73M | 41.20M | 41.84M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.57M | 15.18M | 66.14M | 18.90M | 103.68M | -16.59M | -32.20M | -44.54M | -43.98M | -39.56M | 40.06M | 2.29M | -35.06M | -3.64M | -5.64M | -1.16M | 9.62M | -13.48M | 6.80M | -33.87M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.44M | 43.22M | 59.79M | 4.49M | -3.30M | 20.77M | 14.51M | -3.35M | -79.98M | 11.18M | 27.94M | 30.60M | -70.55M | 32.20M | 9.34M | 7.97M | -49.54M | 10.06M | 24.14M | -20.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.38M | 5.90M | -4.10M | 4.96M | -3.02M | 7.23M | -15.28M | 6.03M | 6.22M | -42.19M | 13.92M | 11.39M | -8.30M | -0.50M | 5.94M | -12.09M | -0.25M | 9.38M | -26.45M | 0.74M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | -2.61M | -7.63M | 7.30M | 2.78M | -2.85M | -0.21M | 0.70M | -3.87M | 3.12M | -7.88M | 4.81M | 1.22M | 1.57M | -7.42M | -29.26M | -1.19M | -15.05M | 21.24M | -3.45M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.59M | -3.60M | -2.83M | 16.90M | 4.51M | 3.06M | -1.99M | -1.25M | 1.45M | 8.65M | 119.67M | -128.05M | 0.92M | 103.99M | 64.93M | -152.94M | 1.24M | 40.77M | 65.00M | -106.45M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.08M | 0.79M | 0.65M | 2.31M | 5.33M | 3.78M | 4.82M | 5.75M | 1.83M | 1.02M | 3.12M | 1.79M | 1.29M | 1.05M | 3.85M | 9.19M | 3.28M | 2.87M | 26.38M | 1.95M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.10M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.14M | -0.19M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.42M | 24.75M | 12.01M | 12.01M | 23.59M | 12.25M | 12.32M | 16.17M | 41.87M | 21.83M | 96.88M | 37.55M | 5.63M | 22.87M | 27.37M | 10.71M | 5.24M | | 24.99M | -0.99M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | -10.59M | -22.61M | -271.07M | -7.40M | -67.45M | -95.55M | -90.69M | 70.96M | -40.50M | 17.48M | -69.64M | -56.99M | -30.09M | -62.37M | -37.83M | -9.13M | -27.76M | -20.57M | -19.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 9.60M | 0.84M | 10.45M | 1.37M | 8.27M | 6.10M | 0.49M | 1.59M | 8.43M | 0.03M | 0.26M | 0.75M | 21.89M | 0.03M | 0.07M | 0.01M | 1.92M | 0.06M | 0.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.02M | -51.70M | -24.25M | -145.69M | 6.14M | -65.48M | -41.81M | -26.84M | -46.68M | -58.62M | -44.26M | -47.05M | -38.84M | -60.91M | -91.60M | -41.99M | -21.87M | -39.92M | -71.88M | -43.99M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.06M | 2.05M | 1.99M | 1.98M | 2.95M | 2.96M | 2.94M | 2.92M | 2.89M | 2.89M | 2.85M | 2.83M | 2.82M | 2.84M | 2.81M | 2.79M | 2.76M | 2.73M | 2.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.41M | 61.08M | 45.59M | -331.59M | -12.51M | 62.95M | 28.47M | 2.84M | 44.95M | -16.03M | 64.22M | 10.72M | -89.37M | 42.73M | -65.13M | -23.02M | -53.32M | 40.75M | 5.73M | -18.57M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.95M | 126.97M | 95.27M | 68.27M | -15.76M | 192.81M | 167.81M | 121.62M | 19.21M | 74.44M | -28.68M | 255.46M | 5.55M | 29.74M | 23.92M | 209.74M | -23.56M | 67.66M | 33.18M | 151.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.41M | 61.08M | 45.59M | -331.59M | -12.51M | 62.95M | 28.47M | 2.84M | 44.95M | -16.03M | 64.22M | 10.72M | -89.37M | 42.73M | -65.13M | -23.02M | -53.32M | 40.75M | 5.73M | -18.57M |