|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.20M | 0.90M | 18.16M | 28.72M | 0.79M | 19.54M | 43.86M | 54.01M | 24.81M | 51.52M | 60.25M | 83.74M | 23.42M | 62.55M | 68.40M | 69.79M | 32.67M | 61.05M | 97.48M | 106.36M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.37M | 34.40M | 33.80M | 33.70M | 33.36M | 32.70M | 31.50M | 31.60M | 33.14M | 33.80M | 34.50M | 36.50M | 38.48M | 39.40M | 40.70M | 42.40M | 44.80M | 46.40M | 48.90M | 50.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 3.74M | 2.31M | 1.79M | 2.03M | 3.13M | 4.63M | 4.51M | 5.65M | 6.62M | 6.32M | 6.30M | 6.22M | 7.82M | 9.48M | 14.02M | 8.99M | 9.10M | 8.10M | 7.99M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.71M | 3.80M | 2.61M | 2.30M | -0.69M | 2.12M | 4.58M | -2.96M | 0.79M | 1.98M | -1.00M | -3.19M | -8.42M | 2.15M | -7.77M | -12.26M | 0.49M | -0.15M | 35.66M | 17.40M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | -2.22M | 0.99M | 0.41M | -2.32M | 5.39M | 3.47M | 5.13M | -1.43M | 7.82M | 7.56M | 8.36M | 0.29M | 16.26M | 8.16M | 8.20M | -7.81M | 12.90M | 10.10M | 4.76M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.91M | 2.82M | 0.08M | 0.02M | -2.92M | 0.03M | 0.10M | 2.01M | -2.15M | 0.44M | 0.80M | -0.20M | | -1.24M | 0.15M | 0.08M | | -0.17M | 1.77M | -0.06M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.35M | 41.51M | 17.30M | 104.31M | 145.54M | -64.92M | -12.03M | -4.51M | 246.25M | -85.12M | 56.27M | -37.26M | 325.09M | -37.40M | -7.51M | 65.79M | 328.22M | -53.97M | 57.44M | 220.03M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.66M | 0.70M | 0.30M | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.64M | 0.76M | 0.73M | 0.70M | 0.74M | 0.70M | 0.70M | 0.69M | 0.92M | 0.69M | 0.69M | 0.69M | 2.23M | 0.72M | 0.73M | 0.75M | 0.75M | 0.75M | 0.75M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.58M | 39.08M | 38.46M | 37.77M | 37.34M | 36.64M | 35.34M | 35.45M | 36.74M | 37.27M | 37.99M | 42.52M | 45.31M | 45.20M | 46.57M | 52.00M | 54.79M | 58.39M | 60.85M | 62.16M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.77M | 12.25M | 61.65M | 30.64M | -63.85M | 99.08M | 123.75M | 127.90M | -177.02M | 118.30M | 30.38M | 212.38M | -218.67M | 126.22M | 130.28M | 149.01M | -287.73M | 154.11M | 61.91M | -1.16M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.98M | 7.70M | 1.04M | 4.48M | -18.12M | 21.61M | 7.68M | 12.85M | 7.25M | -10.49M | 4.35M | 2.64M | 10.49M | -15.40M | 24.24M | -5.96M | -19.69M | 40.91M | 8.64M | 31.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.99M | -11.13M | 0.43M | -10.90M | -28.13M | -10.41M | 13.84M | 13.09M | -26.47M | -26.00M | 11.83M | 7.54M | -18.24M | -18.03M | 20.66M | 18.56M | -42.22M | -42.05M | 26.88M | 22.67M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | 7.31M | 6.89M | -2.02M | 5.00M | 0.03M | -6.49M | -15.62M | -1.38M | 5.64M | 15.98M | -7.02M | -0.40M | -10.18M | 17.20M | -29.38M | -4.12M | -17.41M | 80.92M | -15.97M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 9.15M | 59.20M | 45.12M | 43.56M | 38.41M | 42.53M | 54.84M | -127.52M | 42.92M | 50.97M | -82.45M | 207.06M | 41.96M | 65.43M | -95.46M | 238.53M | 79.50M | -72.71M | 179.61M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 3.04M | 1.19M | 0.99M | 0.14M | 5.38M | 3.46M | 5.66M | 2.89M | 9.31M | 11.01M | 10.21M | 4.71M | 12.70M | 9.53M | 8.19M | 8.72M | 10.90M | 12.60M | 7.62M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | 122.90M | | 12.97M | 20.82M | 150.08M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.38M | -28.59M | -35.53M | -44.13M | -43.43M | -33.03M | -39.07M | -49.19M | -62.64M | -33.61M | -39.96M | -179.94M | -52.65M | -42.23M | -76.73M | -216.48M | -59.77M | -68.60M | -39.09M | -47.59M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 11.21M | 0.43M | | 0.01M | | | | | | | | | | | 0.03M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -85.54M | 305.92M | -50.43M | -58.42M | -55.06M | -27.24M | -14.18M | -1.30M | -24.70M | -34.06M | -4.33M | 149.49M | -187.01M | 4.68M | 77.67M | 146.39M | -191.05M | 45.91M | -6.01M | -90.79M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.56M | 318.85M | -68.67M | 1.75M | 47.06M | -125.19M | -65.29M | -54.99M | 158.90M | -152.79M | 11.98M | -67.71M | 85.42M | -74.95M | -6.58M | -4.29M | 77.40M | -76.65M | 12.34M | 81.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.52M | 32.36M | -41.91M | 59.18M | 101.98M | -103.32M | -54.56M | -59.35M | 373.77M | -128.04M | 5.30M | 45.19M | 118.03M | -79.36M | -72.94M | 161.25M | 89.69M | -133.47M | 130.15M | 40.42M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.56M | 318.85M | -68.67M | 1.75M | 47.06M | -125.19M | -65.29M | -54.99M | 158.90M | -152.79M | 11.98M | -67.71M | 85.42M | -74.95M | -6.58M | -4.29M | 77.40M | -76.65M | 12.34M | 81.65M |