|
Net Income (Quarter)
|
2.46M | 0.76M | -7.59M | -0.80M | -0.10M | 1.24M | 1.35M | -0.29M | 0.34M | -0.25M | 0.52M | 13.09M | 0.99M | -13.61M | 1.01M | 0.67M | 0.95M | 0.89M | 22.73M | | | | | 10.64M | 24.82M | 24.46M | 25.70M | 16.78M | 44.17M | 29.94M | 23.91M | 8.89M | 36.59M | 21.62M | 24.77M | 4.34M | 28.01M | 31.44M | 24.01M | 8.98M | 29.07M | 11.57M | 134.58M | -34.69M | -73.39M | -79.64M | -208.31M | -171.57M | -19.12M | -1.77M | -2.95M | 10.06M | 52.70M | 28.55M | 18.39M | 9.19M | 39.13M | 27.33M | 10.98M | 8.36M | 24.63M | 26.56M | -11.30M | 11.91M | 41.04M | 22.64M | 26.35M |
|
Depreciation and Depletion (Quarter)
|
| 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.09M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.03M | 105.58M | 25.12M | -25.07M | 0.03M | 99.57M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 97.39M | 0.02M | 0.02M | 0.02M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.04M | 0.01M | 0.03M | 0.04M | 0.04M | 0.10M |
|
Share-based Compensation (Quarter)
|
| 1.36M | 3.04M | 0.79M | 1.13M | 0.88M | 1.17M | 0.94M | 1.36M | 1.04M | 1.16M | 0.94M | 1.32M | 0.97M | 1.30M | 1.86M | 1.38M | 0.98M | 0.99M | 1.05M | 1.64M | 1.42M | 1.21M | 1.19M | 1.81M | 1.40M | 1.32M | 1.37M | 1.99M | 0.65M | 1.31M | 1.32M | 2.02M | 1.43M | 1.43M | 2.46M | 1.96M | -0.31M | 1.47M | 1.45M | 2.21M | 1.22M | 1.50M | 1.56M | 2.34M | 1.64M | 1.69M | 1.78M | 2.78M | 2.08M | 2.09M | 1.16M | 2.77M | 1.93M | 1.94M | 1.97M | 2.76M | 2.01M | 2.03M | 2.33M | 7.53M | 1.08M | 1.07M | 1.30M | 2.58M | 1.85M | 1.69M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | 22.73M | | | -0.04M | 49.72M | | | | | | | 2.20M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | 10.02M | | -0.48M | -0.06M | | | | 22.73M | | | | | | | | | | 8.12M | 2.20M | -7.47M | | | | 2.72M | 2.20M | 0.17M | 0.10M | 0.10M | 0.30M | -0.10M | 0.10M | 0.10M | 1.25M | -1.05M | 0.10M | 0.96M | -0.33M | 1.81M | -1.23M | 1.23M | 0.81M | 2.45M | 1.34M | -3.77M | 0.01M | 1.82M | -1.51M | 0.11M | 0.11M | 2.35M | 3.45M | 6.55M | 0.10M | 0.65M | 0.73M | -4.71M |
|
Asset Writedowns and Impairment (Quarter)
|
1.29M | | 1.26M | | | | | | | | | | | 45.07M | | | | | | | | | | 0.79M | 9.68M | | | | | | | | | | 1.73M | | | | | | | | | | | | 174.12M | 122.55M | 4.14M | | | 2.84M | | | | | 0.94M | | | | | 1.60M | 32.57M | | | | |
|
Cash from Operations (Quarter)
|
| 19.63M | 30.66M | 0.58M | 13.18M | 28.75M | 42.56M | 7.66M | 10.68M | 24.93M | 60.96M | 1.74M | 17.10M | 25.83M | 48.47M | 18.21M | 34.80M | 47.17M | 43.55M | 10.84M | 54.92M | 49.88M | 64.19M | 34.40M | 65.54M | 57.88M | 69.74M | 29.68M | 64.93M | 57.94M | 62.98M | 24.82M | 58.55M | 64.03M | 54.58M | 33.60M | 34.51M | 81.84M | 67.63M | 21.86M | 59.04M | 54.81M | 57.58M | 10.26M | -30.40M | -34.56M | -28.98M | -34.94M | -1.48M | 14.09M | 20.03M | 13.15M | 62.33M | 82.54M | 48.21M | 58.07M | 56.35M | 70.26M | 52.88M | 31.23M | 55.72M | 61.66M | 75.79M | 27.61M | 73.57M | 74.56M | 67.92M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.72M | 0.71M | -1.41M | -0.35M | -0.35M | -0.35M | -0.37M | -0.41M | -0.52M | 0.59M | 0.63M | -2.65M | 3.74M | 0.54M | 0.49M | -2.46M | -0.48M | 0.46M | 0.46M | 0.47M | -3.35M | 0.48M | 0.48M | 0.47M | | 0.45M | 0.48M | 0.55M | 0.54M | 0.61M | 0.65M | 0.65M | 0.65M | 0.65M | 0.66M | 0.65M | 0.53M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.48M | 0.46M | 0.54M | 0.52M | 0.49M | 0.42M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.17M | -2.28M | 0.23M | 0.23M | -1.66M | -0.57M | 0.39M | 0.37M | 0.30M | 0.38M | -0.43M | -0.43M | 3.39M | 1.01M | -0.35M | -0.35M | -0.35M | -0.42M | 0.71M | -1.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.03M | 0.04M | 0.03M | 19.07M | 21.30M | 29.19M | 21.35M | 21.68M | 23.80M | 32.39M | 20.52M | 20.57M | 23.06M | 37.35M | 26.83M | 27.19M | 26.25M | 25.38M | 25.12M | 25.13M | 25.33M | 99.57M | 24.34M | 25.57M | 25.11M | 0.02M | 25.12M | 25.00M | 23.61M | 97.39M | 24.36M | 25.59M | 25.08M | 24.06M | 24.90M | 26.03M | 26.37M | 27.22M | 29.00M | 29.34M | 29.47M | 30.30M | 30.10M | 28.78M | 28.51M | 27.32M | 26.96M | 24.69M | 25.55M | 25.75M | 26.66M | 27.39M | 27.05M | 27.75M | 27.47M | 27.84M | 27.68M | 28.31M | 28.31M | 27.87M | 28.36M | 29.05M | 27.89M | 28.16M | 28.34M | 28.72M |
|
Change in Accured Expenses (Quarter)
|
| -2.78M | 20.11M | -6.77M | 3.69M | 6.45M | -0.90M | -5.69M | 0.77M | 0.36M | 5.77M | -11.96M | 3.40M | -2.25M | 11.81M | -5.54M | 4.17M | 1.37M | 2.37M | -9.79M | 4.78M | 4.30M | 2.71M | -5.63M | 11.47M | 1.47M | -4.34M | -8.44M | 10.16M | 3.85M | -26.54M | -4.20M | 9.83M | 2.35M | 9.03M | -5.44M | -4.88M | 8.11M | -5.78M | -8.00M | 9.57M | 1.85M | 2.45M | -15.79M | -7.50M | 15.78M | -6.20M | -8.76M | -3.64M | 7.14M | 2.77M | -5.56M | 6.22M | 6.16M | 0.25M | -3.99M | 0.48M | 8.49M | -4.56M | -5.86M | 4.03M | 3.28M | 8.23M | -6.82M | 10.11M | 11.73M | -7.63M |
|
Other Working Capital Changes (Quarter)
|
| -1.58M | -1.55M | -1.38M | 2.75M | -3.85M | 1.69M | -0.67M | 3.52M | -1.48M | -1.17M | -0.90M | 2.62M | -0.46M | 3.74M | -2.29M | 6.86M | -1.72M | -1.24M | -2.41M | 4.39M | -2.66M | 0.99M | 0.12M | 4.78M | -0.45M | -1.30M | -0.80M | 6.78M | -5.25M | -17.74M | -1.85M | 5.11M | -2.70M | 25.77M | -13.94M | 7.08M | -18.63M | -3.17M | 5.45M | 0.84M | -0.67M | 1.05M | 0.21M | 5.14M | 8.58M | -8.52M | -4.30M | 1.95M | -1.11M | 0.32M | -0.25M | 9.18M | -1.43M | 2.06M | -5.12M | 11.06M | -3.92M | 1.66M | -4.53M | 6.79M | -0.69M | 2.36M | -3.69M | 7.54M | -2.57M | -7.06M |
|
Capital Expenditures (Quarter)
|
| 4.47M | 6.96M | 4.60M | 5.79M | 5.76M | 249.84M | 7.88M | 358.91M | 18.68M | -330.72M | 6.79M | 8.38M | 400.02M | 29.52M | 13.94M | 28.65M | -42.59M | 107.31M | | | 148.38M | -85.81M | 20.21M | 130.19M | -104.26M | 104.26M | | | 78.65M | 24.21M | 30.29M | 28.62M | 34.88M | | 119.05M | 0.49M | | -113.81M | 21.08M | -21.08M | 65.21M | -52.13M | 3.90M | 1.31M | 3.73M | -5.04M | 2.53M | 17.08M | 13.14M | -25.45M | 11.63M | -2.96M | -4.38M | 63.36M | 7.71M | 40.22M | -41.22M | -2.04M | 9.26M | 4.04M | 3.81M | -53.01M | 1.50M | 3.61M | 3.93M | -58.44M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | 92.00M | 0.63M | -0.51M | 38.95M | | | | 76.44M | | | -0.04M | 158.51M | | | | | | 54.80M | 65.19M | -183.49M | | | | 0.76M | 21.22M | 9.50M | 0.02M | 1.72M | | | | | 10.66M | -10.66M | | 10.66M | | 213.82M | | | | | | | | | | | | | | | 89.02M | 0.00M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 1.25M | 1.40M | 0.10M | 0.51M | 1.10M | 1.46M | | 0.30M | 0.25M | 0.45M | 5.07M | 1.50M | | | 6.00M | 58.50M | | | | | | 3.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -6.20M | -7.59M | -11.37M | -222.80M | -118.64M | -17.71M | -49.24M | -374.58M | -15.08M | -17.24M | 81.56M | -11.28M | -426.77M | -12.62M | -21.60M | -27.42M | -37.64M | 44.66M | -21.73M | 72.04M | -162.97M | 7.09M | -70.02M | -107.17M | -13.62M | -12.83M | -23.70M | 91.44M | 40.18M | -35.49M | -124.08M | -28.62M | -17.91M | -11.32M | -123.65M | -27.52M | -16.38M | -175.04M | -30.29M | -59.00M | -51.52M | 75.07M | -39.70M | -20.75M | -8.71M | -9.82M | -11.96M | 203.38M | -129.63M | -124.00M | -110.87M | -22.35M | -16.56M | -98.83M | -21.64M | -29.61M | -49.92M | -19.67M | -18.87M | -16.91M | -22.63M | -53.71M | 63.46M | -15.70M | -19.67M | -20.62M |
|
Other financing activities (Quarter)
|
| -0.23M | 0.21M | 0.15M | 0.04M | 3.02M | 0.02M | | 2.23M | 0.22M | | 4.35M | 0.03M | 0.04M | 2.50M | 0.53M | 0.01M | 0.00M | 0.56M | | 0.19M | 3.14M | -0.00M | 0.28M | 0.67M | 0.23M | 1.68M | | 2.74M | 0.03M | | | | | | | | | 0.41M | | | | 0.01M | | 1.41M | | | 1.15M | | 0.00M | 0.07M | 0.12M | | 13.73M | | | | | | | | | | 0.45M | | 11.12M | |
|
Cash from Financing Activities (Quarter)
|
| 54.27M | 35.06M | 14.80M | 183.64M | -4.26M | -1.92M | 143.81M | 198.40M | -1.99M | -46.21M | 18.97M | -29.57M | 317.72M | -47.83M | 71.14M | -30.50M | -20.33M | 12.93M | -22.22M | 15.46M | -21.74M | -45.98M | -21.59M | 38.59M | -66.41M | 94.70M | -170.66M | -38.72M | -28.70M | -33.63M | -28.72M | 0.02M | -28.32M | -28.42M | -26.24M | 61.64M | -29.30M | -13.27M | 0.21M | 6.05M | -16.45M | -29.16M | 284.54M | -259.55M | 61.11M | 31.62M | 36.00M | -106.22M | -6.25M | 81.64M | 102.67M | -6.38M | 179.81M | -202.07M | -21.06M | -13.19M | -11.19M | -11.28M | -14.29M | -33.63M | -89.68M | -13.07M | -69.59M | -104.57M | 36.98M | -139.49M |
|
Dividends Paid - Common (Quarter)
|
| | | 4.32M | | | | 0.08M | 13.43M | 13.44M | 13.43M | 13.46M | 26.92M | | 15.64M | 15.74M | 16.67M | 16.64M | 16.64M | 16.81M | 20.09M | 20.09M | 20.11M | 20.73M | 25.12M | 25.16M | 25.10M | 25.35M | 25.14M | 25.15M | 25.14M | 25.27M | 25.09M | 25.09M | 25.09M | 25.36M | 25.21M | 25.95M | -76.52M | 26.11M | 25.45M | -51.56M | | 25.56M | | -24.71M | 24.71M | 2.45M | 2.46M | -4.79M | | 0.01M | | 7.35M | -0.94M | 12.77M | -7.87M | 2.45M | 2.46M | 2.45M | 10.41M | 6.43M | 6.31M | 48.57M | 16.70M | 16.59M | 16.45M |
|
Change in Cash (Quarter)
|
| 67.70M | 58.12M | 4.02M | -25.98M | -94.14M | 22.92M | 102.22M | -165.50M | 7.86M | -2.49M | 102.28M | -23.75M | -83.22M | -11.98M | 67.75M | -23.12M | -10.80M | 101.14M | -33.10M | 142.42M | -134.83M | 25.30M | -57.21M | -3.03M | -22.15M | 151.61M | -164.68M | 117.64M | 69.42M | -6.14M | -127.98M | 29.94M | 17.81M | 14.84M | -116.29M | 68.63M | 36.16M | -120.68M | -8.22M | 6.09M | -13.16M | 103.49M | 255.10M | -310.70M | 17.84M | -7.19M | -10.90M | 95.68M | -121.80M | -22.32M | 4.96M | 33.60M | 245.79M | -252.68M | 15.36M | 13.55M | 9.15M | 21.93M | -1.93M | 5.18M | -50.64M | 9.01M | 21.47M | -46.70M | 91.86M | -92.20M |
|
Free Cash Flow (Quarter)
|
| 15.16M | 23.70M | -4.02M | 7.39M | 22.99M | -207.29M | -0.23M | -348.23M | 6.25M | 391.68M | -5.05M | 8.72M | -374.19M | 18.95M | 4.28M | 6.15M | 89.76M | -63.76M | 10.84M | 54.92M | -98.50M | 150.00M | 14.19M | -64.64M | 162.14M | -34.52M | 29.68M | 64.93M | -20.71M | 38.77M | -5.46M | 29.93M | 29.15M | 54.58M | -85.44M | 34.02M | 81.84M | 181.44M | 0.78M | 80.12M | -10.40M | 109.71M | 6.37M | -31.71M | -38.30M | -23.94M | -37.47M | -18.57M | 0.95M | 45.48M | 1.53M | 65.29M | 86.92M | -15.15M | 50.36M | 16.14M | 111.48M | 54.92M | 21.97M | 51.68M | 57.85M | 128.80M | 26.11M | 69.96M | 70.62M | 126.36M |
|
Net Cash Flow (Quarter)
|
| 67.70M | 58.12M | 4.02M | -25.98M | -94.14M | 22.92M | 102.22M | -165.50M | 7.86M | -2.49M | 102.28M | -23.75M | -83.22M | -11.98M | 67.75M | -23.12M | -10.80M | 101.14M | -33.10M | 142.42M | -134.83M | 25.30M | -57.21M | -3.03M | -22.15M | 151.61M | -164.68M | 117.64M | 69.42M | -6.14M | -127.98M | 29.94M | 17.81M | 14.84M | -116.29M | 68.63M | 36.16M | -120.68M | -8.22M | 6.09M | -13.16M | 103.49M | 255.10M | -310.70M | 17.84M | -7.19M | -10.90M | 95.68M | -121.80M | -22.32M | 4.96M | 33.60M | 245.79M | -252.68M | 15.36M | 13.55M | 9.15M | 21.93M | -1.93M | 5.18M | -50.64M | 9.01M | 21.47M | -46.70M | 91.86M | -92.20M |