|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 11.39M | -37.44M | -171.25M | | -47.29M | -27.82M | -6.61M | -28.18M | -23.36M | -13.53M | -1.37M | | -2.93M | -3.34M | 6.44M | | -5.65M | -11.76M | 10.59M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.40M | 0.25M | 0.24M | 0.28M | 2.74M | 2.82M | 2.85M | 3.47M | 3.25M | 1.41M | 1.83M | 3.28M | 3.68M | 2.09M | 1.69M | 3.85M | 3.99M | 2.28M | 1.99M | 4.16M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -10.85M | -0.07M | -1.27M | 0.36M | 2.10M | 0.23M | -1.06M | -0.81M | 0.36M | 1.33M | -1.12M | -1.31M | -0.55M | 2.58M | -1.05M | -1.25M | -0.26M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.27M | 0.27M | 0.27M | 0.20M | 0.09M | 0.09M | 0.09M | 0.27M | 0.14M | 0.14M | 0.15M | 0.30M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.36M | 6.31M | 8.68M | 0.30M | 0.66M | 0.06M | 3.53M | 1.44M | 0.16M | 0.11M | 0.36M | 0.54M | 0.58M | -0.05M | 0.04M | -13.69M | 1.03M | 0.13M | 0.04M | 60.68M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | 57.18M | 6.70M | 63.16M | 1.01M | -0.74M | 0.25M | 0.64M | 0.58M | 0.02M | | | 1.63M | 0.84M | | -0.69M | 1.32M | 0.56M | 1.46M | 1.74M | -0.16M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | 62.77M | 67.73M | 71.67M | 57.05M | 42.43M | 45.66M | 65.73M | 54.41M | 33.17M | 51.06M | 49.92M | 49.36M | 30.74M | 64.23M | 61.06M | 46.20M | 31.68M | 68.27M | 69.57M | 80.16M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.06M | 0.33M | 0.19M | 3.35M | 6.32M | 4.75M | 5.46M | 4.26M | 5.34M | 5.38M | 5.04M | 5.67M | 3.45M | 2.70M | 4.34M | 5.18M | 3.70M | 2.64M | 4.18M | 4.12M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.92M | 0.57M | 0.28M | 174.44M | 63.66M | 35.27M | 10.75M | 7.82M | 7.85M | 7.48M | 4.48M | -15.24M | 2.46M | 2.50M | 2.70M | -3.11M | 7.65M | 7.88M | 7.93M | -19.33M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 48.11M | 47.50M | 46.48M | 49.50M | 68.94M | 64.48M | 61.05M | 61.84M | 53.27M | 49.74M | 45.12M | 42.38M | 38.04M | 38.66M | 32.33M | 31.56M | 45.54M | 39.70M | 39.90M | 40.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | -11.02M | -8.34M | -1.77M | 4.57M | -3.31M | 2.37M | 3.47M | 7.96M | -7.93M | 2.84M | 5.10M | 3.74M | 0.36M | -3.02M | 2.57M | 2.47M | -8.35M | -2.15M | 3.20M | 9.19M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | 24.18M | -3.40M | 7.52M | 13.61M | -16.41M | -19.84M | 12.94M | -16.86M | -17.26M | 4.94M | 7.97M | -12.44M | -10.83M | 4.90M | 9.78M | -12.36M | -18.30M | 7.68M | 14.73M | -10.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | 25.02M | 6.16M | | 7.11M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.51M | 3.10M | 15.40M | | 0.02M | 1.66M | 4.67M | 3.28M | 4.62M | 0.66M | 3.94M | -8.94M | 6.75M | -0.05M | 66.46M | 7.22M | 2.40M | 5.00M | 7.46M | -167.76M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 7.10M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 135.99M | 232.39M | 317.43M | 299.99M | 150.00M | -149.97M | 449.92M | 150.74M | 50.85M | 91.94M | 160.00M | 52.75M | 76.44M | 77.59M | 151.57M | 74.01M | 52.88M | 111.36M | 27.36M | 173.68M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | -2.56M | 46.75M | 94.99M | -139.02M | -2.44M | 5.13M | 105.14M | -264.52M | 29.87M | -4.20M | -7.57M | -16.40M | 26.80M | -13.92M | 44.71M | 7.41M | 51.45M | 46.61M | -171.81M | -41.36M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.02M | -0.01M | 0.30M | 0.43M | 0.14M | | | 18.69M | | | | 0.10M | 0.01M | | 0.08M | -0.08M | | | 4.62M | 0.10M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 13.73M | 10.12M | 7.75M | 11.69M | 29.50M | 445.82M | 28.24M | 20.61M | 26.16M | 13.75M | 23.39M | 15.70M | 34.27M | 12.69M | 84.97M | 14.34M | 72.78M | 20.88M | 106.94M | 18.70M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 5.04M | 10.96M | 7.93M | 12.53M | | | | 13.90M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.34M | -0.00M | | | 7.95M | 7.96M | 0.02M | 12.02M | 12.02M | 12.01M | 12.00M | 12.87M | 12.67M | 12.52M | 12.30M | 37.12M | 12.37M | 13.88M | 76.91M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | -13.76M | -10.46M | -7.95M | -12.12M | -31.02M | -37.09M | -45.34M | -32.34M | -110.01M | -28.25M | -36.26M | -29.56M | -53.36M | -36.32M | -105.54M | -41.27M | -113.78M | -33.53M | 59.70M | -47.81M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | 46.45M | 104.02M | 158.72M | -94.08M | 8.96M | 13.70M | -90.14M | -26.77M | -46.96M | 18.61M | 6.08M | 3.40M | 4.18M | 13.98M | 0.23M | 12.34M | -30.66M | 81.35M | -42.53M | -9.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | 62.77M | 67.73M | 71.67M | 57.05M | 42.43M | 45.66M | 65.73M | 54.30M | 33.17M | 51.06M | 49.92M | 49.36M | 30.74M | 64.23M | 61.06M | 21.18M | 25.52M | 68.27M | 62.47M | 80.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | 46.45M | 104.02M | 158.72M | -94.08M | 8.96M | 13.70M | 125.53M | -242.44M | -46.96M | 18.61M | 6.08M | 3.40M | 4.18M | 13.98M | 0.23M | 12.34M | -30.66M | 81.35M | -42.53M | -9.01M |