|
Net Income (Quarter)
|
| | | | | | | | | | | | | | 183.03M | -3.99M | 48.92M | -83.40M | 46.09M | 46.52M | -104.52M | 35.78M | -91.55M | 40.65M | 25.99M | 20.74M | 50.79M | 29.20M | 26.23M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.60M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | 4.36M | 4.41M | 4.48M | 4.70M | 4.52M | 4.52M | 4.52M | 4.36M | 4.38M | 4.36M | 4.35M | 4.20M | 4.16M | 4.20M | 3.96M | 3.43M | 3.40M | 3.42M | 3.43M | 3.05M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | 16.27M | | -16.27M | 6.97M | | | | 6.70M | 0.01M | 0.11M | -6.82M | | | | 7.48M | | | 0.06M | | 5.58M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | 77.03M | 43.93M | 34.51M | 49.66M | 49.78M | 125.67M | 42.59M | 110.25M | 49.33M | 83.44M | 30.84M | 52.84M | 50.25M | 47.24M | 49.93M | 39.32M | 63.23M | 31.74M | 8.24M | 12.56M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | -18.32M | -18.04M | -8.56M | -14.33M | -12.49M | -13.01M | -11.14M | -10.01M | -6.75M | -8.16M | -5.92M | -6.72M | -6.75M | -8.56M | -7.95M | -5.64M | -6.15M | -11.44M | -9.86M | -9.54M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | 3.15M | 3.01M | 4.38M | 2.86M | 2.65M | 3.07M | 3.45M | 3.81M | 4.14M | 3.66M | 4.35M | 4.03M | 4.53M | 4.84M | 4.02M | 3.78M | 4.43M | 4.83M | 4.18M | 4.93M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | 0.45M | 1.10M | 1.10M | 0.70M | | | | 3.99M | 2.20M | 1.02M | 1.04M | 4.66M | 2.29M | 2.34M | 2.38M | 2.46M | 2.53M | 2.78M | 3.40M | 3.98M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | 0.07M | 0.14M | 4.48M | 4.25M | 2.36M | 20.85M | -27.50M | -0.19M | -0.14M | 0.12M | -0.56M | -0.13M | 1.75M | 21.37M | -98.48M | -0.16M | 6.13M | -6.05M | 7.95M | -28.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | 3.20M | 5.10M | -3.56M | 4.25M | 2.36M | 20.85M | -14.95M | 6.86M | -7.98M | 10.52M | -10.17M | 12.53M | -10.91M | 21.37M | -98.48M | 3.01M | 2.95M | 3.14M | -1.24M | -28.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | 0.36M | 0.10M | -0.86M | 1.83M | 4.33M | 17.99M | -1.24M | -1.01M | 8.18M | -5.07M | 11.28M | 12.57M | -11.07M | 13.18M | -29.63M | 4.26M | 8.31M | -7.75M | 15.24M | -37.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | 0.07M | 0.07M | 0.05M | 0.03M | 21.08M | 11.88M | 14.13M | 15.30M | 17.75M | 25.44M | 37.90M | 40.44M | 44.94M | 46.23M | 24.87M | 32.50M | 24.49M | 18.36M | 12.83M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 9.02M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | 95.84M | 429.28M | 784.23M | 637.51M | 406.88M | 272.04M | 558.50M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | -714.23M | 249.15M | -593.18M | -577.86M | -756.52M | -189.34M | 184.36M | 87.11M | 22.94M | 115.23M | -156.87M | -166.67M | -48.86M | 206.41M | 586.30M | -457.70M | -797.70M | 314.15M | -446.00M | -226.73M |
|
Other financing activities (Quarter)
|
| | | | | | | | | -5.33M | -4.32M | 28.24M | 3.53M | 1.11M | 10.69M | 1.16M | 5.87M | 1.02M | 0.29M | 5.02M | 0.01M | 0.00M | | 0.98M | 4.07M | 11.43M | 5.04M | 2.24M | 6.09M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | 547.72M | -254.25M | 658.36M | 404.68M | 732.26M | 146.70M | -325.66M | -92.93M | -95.37M | -197.82M | 42.76M | 48.32M | 10.99M | -235.15M | -513.48M | 266.34M | 744.47M | -278.89M | 333.05M | 200.81M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | 49.81M | 49.84M | -136.84M | 50.09M | 50.11M | 50.11M | -138.19M | 50.45M | 50.47M | 50.46M | -139.28M | 50.62M | 49.33M | 35.16M | 19.73M | 35.42M | 35.29M | 35.29M | -93.16M | 35.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | 3.81M | -6.83M | 1.29M | -0.61M | 2.60M | -1.73M | -0.87M | 0.69M | 1.14M | 1.08M | 0.36M | 1.07M | 1.20M | 1.24M | -1.32M | 0.39M |
|
Change in Cash (Quarter)
|
| | | | | | | | | -89.48M | 38.83M | 99.69M | -127.36M | 22.06M | 90.34M | -98.71M | 104.44M | -23.10M | 0.85M | -83.26M | -65.51M | 12.38M | 18.50M | 122.75M | -152.05M | 9.99M | 66.99M | -104.71M | -13.37M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | 77.03M | 43.87M | 34.44M | 49.61M | 49.75M | 104.60M | 30.71M | 96.12M | 34.03M | 65.68M | 5.40M | 14.94M | 9.81M | 2.30M | 3.70M | 14.45M | 30.73M | 7.25M | -10.12M | -0.27M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | -89.48M | 38.83M | 99.69M | -123.52M | 25.52M | 83.03M | -98.71M | 104.44M | -23.10M | 0.85M | -83.26M | -65.51M | 12.38M | 18.50M | 122.75M | -152.05M | 9.99M | 66.99M | -104.71M | -13.37M |