|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.32M | 16.14M | -33.84M | -2.21M | 11.16M | -4.35M | 0.66M | 6.15M | 1,123.86M | -56.72M | -1071.10M | -65.31M | 4.86M | 14.29M | 203.17M | 10.53M | -56.93M | -41.54M | -38.94M | 12.64M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 6.42M | 6.05M | 6.06M | 0.14M | 0.15M | 6.26M | 6.58M | 6.02M | 0.37M | 6.68M | 6.95M | 3.21M | 0.47M | 7.35M | 8.01M | 4.16M | 8.36M | 4.81M | 7.56M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 8.36M | 6.24M | -0.06M | 3.20M | 1.54M | 11.86M | 0.89M | -28.08M | -36.32M | -6.07M | -33.07M | -10.48M | -23.35M | 15.28M | -18.55M | -17.25M | -10.92M | -18.25M | -11.57M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.88M | 0.61M | 34.01M | 5.86M | 5.24M | 9.86M | 86.92M | 9.45M | 33.19M | 175.14M | -140.42M | 54.42M | 114.60M | 75.03M | 114.60M | 8.00M | 110.03M | -10.37M | 41.39M | 32.97M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.75M | 47.42M | 35.98M | 49.41M | 34.40M | 53.57M | 36.32M | 35.82M | 82.65M | -52.43M | -48.70M | 19.22M | -22.17M | -20.23M | 14.53M | 36.35M | -44.04M | 3.10M | -5.99M | 14.83M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.44M | 0.43M | 0.42M | 0.41M | 0.32M | 0.32M | 0.32M | 0.33M | 0.33M | 0.34M | 0.34M | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | 0.34M | 0.76M | 1.26M | | 1.19M | 1.34M | 1.72M | | 1.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.10M | 22.60M | 22.52M | 22.69M | 23.07M | 22.90M | 23.54M | 25.16M | 52.51M | 86.73M | 67.81M | 70.89M | 74.04M | 85.81M | 67.27M | 76.04M | 75.29M | 60.43M | 58.42M | 54.05M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 0.25M | -1.54M | -0.08M | 3.60M | -0.43M | -0.27M | 0.86M | 4.06M | -1.67M | 47.76M | -28.31M | 4.51M | -12.11M | -2.63M | -8.98M | 7.17M | 0.73M | -7.80M | 3.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 4.87M | -7.83M | 10.05M | -1.81M | 14.91M | 40.60M | 2.92M | -0.29M | -4.81M | -8.73M | 79.10M | -16.40M | -29.91M | -29.93M | 17.90M | -35.69M | -9.39M | -23.24M | 9.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.96M | 1.75M | 2.95M | 2.20M | 4.25M | -1.98M | 2.92M | 11.22M | -9.38M | 6.24M | -0.89M | -12.01M | 16.85M | 1.89M | -2.26M | 8.48M | -3.01M | -1.77M | 0.79M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.22M | 21.96M | 15.30M | 18.12M | 17.29M | 23.97M | 19.59M | 23.20M | 37.45M | 25.37M | 43.61M | 40.88M | 48.77M | 59.24M | 46.10M | 58.09M | 56.20M | 36.25M | 37.03M | 46.24M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 16.23M | 4.33M | 7.99M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.22M | -21.96M | -15.30M | -18.12M | -17.29M | -23.97M | -19.59M | -23.20M | -22.32M | 62.13M | 60.12M | 50.95M | 25.89M | -34.24M | -21.10M | -33.09M | -31.20M | -11.25M | -12.03M | -21.24M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.79M | -43.68M | -46.27M | -47.53M | 23.48M | -52.50M | -68.30M | -54.62M | -52.46M | -86.04M | -64.73M | -23.55M | 255.59M | -50.98M | -75.14M | -57.02M | 193.75M | -63.00M | -10.83M | -14.65M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 37.65M | 39.55M | 41.30M | 41.85M | 42.73M | 43.98M | 45.31M | 44.91M | 45.14M | 46.36M | 0.48M | 93.30M | 47.21M | 48.42M | 49.13M | 49.56M | 49.07M | 2.30M | 1.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | -0.79M | -0.75M | -0.61M | -2.52M | -3.29M | 3.82M | 0.51M | 1.66M | -1.54M | 1.02M | 2.87M | 3.65M | -4.70M | -6.46M | 9.81M | 4.24M | -9.28M | 7.67M | -4.79M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.98M | -19.01M | -26.33M | -16.85M | 38.08M | -26.18M | -47.75M | -41.49M | 9.53M | -77.88M | -52.29M | 49.49M | 262.97M | -110.15M | -88.18M | -43.95M | 122.75M | -80.43M | -21.18M | -25.85M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.53M | 25.46M | 20.69M | 31.29M | 17.11M | 29.60M | 16.73M | 12.62M | 45.20M | -77.80M | -92.31M | -21.66M | -70.94M | -79.47M | -31.57M | -21.74M | -100.24M | -33.15M | -43.02M | -31.41M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.32M | -18.22M | -25.58M | -16.24M | 40.59M | -22.90M | -51.57M | -42.00M | 7.87M | -76.34M | -53.31M | 46.62M | 259.31M | -105.45M | -81.72M | -53.75M | 118.52M | -71.15M | -28.86M | -21.06M |