|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61M | 18.55M | 32.12M | 44.56M | 42.19M | 40.91M | 50.80M | 42.33M | 57.66M | 13.60M | 56.26M | 45.53M | 62.71M | 45.10M | 46.65M | -8.39M | 65.80M | 75.64M | 66.59M | 66.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.90M | 39.10M | 41.20M | 39.10M | 38.80M | 39.60M | 40.30M | 40.10M | 40.00M | 40.50M | 39.30M | 39.50M | 39.50M | 40.60M | 41.80M | 40.00M | 40.10M | 41.20M | 41.50M | 42.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | 3.67M | 3.76M | 3.69M | 4.25M | 4.17M | 4.14M | 4.11M | 4.32M | 4.48M | 4.35M | 4.36M | 3.69M | 3.54M | 3.26M | 3.57M | 3.87M | 3.91M | 3.91M | 3.64M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.13M | -0.09M | -0.09M | -0.08M | -0.09M | -0.28M | -0.25M | -0.73M | -0.28M | -0.53M | -0.09M | -0.05M | -0.17M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 0.27M | 32.16M | 0.00M | 29.02M | -28.01M | -1.00M | 0.25M | 0.71M | 0.26M | 0.27M | 0.62M | -0.62M | 12.13M | | 1.23M | -1.22M | | 2.88M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | -4.98M | 4.35M | | | -0.65M | | 43.78M | | 2.69M | 67.40M | -55.59M | | 39.95M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.31M | 62.49M | 95.62M | 70.50M | 128.09M | 88.96M | 132.62M | 92.04M | 121.53M | 99.36M | 149.20M | 77.00M | 99.54M | 78.66M | 122.00M | 92.94M | 99.37M | 87.32M | 136.48M | 97.78M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.10M | -0.10M | -0.09M | -0.09M | -0.09M | -0.09M | -0.09M | -0.09M | -0.18M | -0.18M | -0.04M | -0.08M | -0.08M | -0.08M | -0.08M | -0.08M | -0.08M | -0.08M | -0.08M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 1.57M | 2.21M | 2.33M | 2.07M | 2.09M | 2.09M | 2.11M | 2.13M | 2.15M | 2.17M | 2.19M | 2.21M | 2.23M | 2.21M | 2.19M | 2.21M | 2.10M | 2.12M | 2.38M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.90M | 39.10M | 41.20M | 39.10M | 40.04M | 40.77M | 41.54M | 41.30M | 41.20M | 43.70M | 42.43M | 40.69M | 40.47M | 41.47M | 42.80M | 40.99M | 41.09M | 42.08M | 42.41M | 43.58M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.69M | -6.26M | -10.69M | -1.18M | -17.42M | -4.74M | -3.99M | 0.19M | -3.00M | 2.75M | 1.56M | 8.78M | 5.82M | 6.10M | 4.21M | 5.90M | 3.86M | 8.62M | -2.21M | 4.31M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -2.72M | 7.23M | -14.16M | 15.13M | -12.18M | 20.81M | -9.19M | 8.86M | -3.40M | 8.79M | -5.77M | 6.20M | -13.05M | 18.88M | -0.08M | 3.76M | -10.16M | 15.93M | -15.14M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.75M | 10.76M | 2.18M | 29.86M | 20.73M | -11.33M | 164.72M | -98.40M | 14.71M | 24.18M | 22.04M | 30.23M | 40.57M | 1.31M | 0.51M | 59.88M | 14.67M | 42.37M | -33.12M | 127.83M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.71M | 14.93M | 2.19M | 65.32M | 0.06M | 0.02M | 9.91M | 0.97M | 4.03M | 4.34M | 26.58M | 22.20M | 46.19M | 10.30M | 8.66M | 9.27M | 70.81M | 35.63M | 19.26M | 15.58M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.60M | 5.42M | 1.69M | 0.07M | 0.11M | 0.39M | 0.12M | 0.16M | 0.19M | 0.82M | 0.21M | 0.14M | 0.25M | 0.91M | 0.12M | 0.14M | 0.14M | 0.98M | 0.18M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.89M | 3.13M | -12.71M | 41.34M | -25.04M | -178.69M | -67.94M | -79.92M | -61.51M | -27.96M | -7.56M | -104.02M | -38.55M | -33.93M | -73.16M | -30.71M | 42.40M | -12.57M | -36.33M | -115.17M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.09M | -23.20M | 0.05M | 0.28M | | -0.33M | 0.07M | 0.20M | 0.09M | -0.37M | 0.05M | 0.32M | -0.37M | -9.53M | 0.06M | 0.39M | | 11.65M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00M | | | | | | | | | | 20.00M | 194.00M | 30.00M | 70.00M | 344.00M | 70.00M | 588.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 523.76M | 90.00M | 400.00M | 275.00M | | | | | | | | | | 20.00M | 161.64M | 24.00M | 140.00M | 344.00M | 96.00M | 417.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.09M | 0.11M | 0.15M | 0.16M | 0.20M | 0.22M | 0.18M | 0.14M | 0.17M | 0.17M | 0.13M | 0.18M | 0.22M | 0.19M | 0.23M | 0.23M | 0.23M | 0.24M | 0.24M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74M | | 0.02M | | 4.25M | | | 0.01M | 3.56M | 0.10M | 0.03M | | 11.38M | | | | 9.83M | | | 0.02M |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 1.94M | 56.10M | 56.75M | 58.10M | 61.87M | 61.89M | 45.95M | 62.11M | 62.13M | 62.14M | 68.10M | 63.15M | 64.34M | 64.75M | 70.69M | 65.75M | 67.33M | 67.38M | 50.46M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -532.43M | -96.19M | -446.64M | 28.59M | -66.29M | -67.90M | -67.52M | -67.68M | -71.49M | -68.20M | -68.04M | -67.97M | -79.48M | -70.37M | -47.30M | -64.47M | -150.49M | -73.42M | -99.06M | 86.24M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.03M | -0.10M | -0.11M | 0.06M | 0.45M | -0.61M | -0.02M | -0.01M | 0.10M | -0.12M | 0.14M | -0.08M | -0.07M | 0.09M | -0.38M | -0.05M | 0.46M | -0.12M | 0.11M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -484.00M | -30.60M | -363.83M | 140.33M | 36.82M | -157.17M | -3.45M | -55.58M | -11.47M | 3.30M | 73.49M | -94.84M | -18.58M | -25.72M | 1.63M | -2.62M | -8.77M | 1.79M | 0.97M | 68.96M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.56M | 51.73M | 93.44M | 40.64M | 107.36M | 100.30M | -32.09M | 190.44M | 106.82M | 75.18M | 127.17M | 46.77M | 58.97M | 77.35M | 121.49M | 33.06M | 84.70M | 44.95M | 169.60M | -30.05M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -484.02M | -30.57M | -363.73M | 140.44M | 36.76M | -157.62M | -2.84M | -55.56M | -11.47M | 3.20M | 73.60M | -94.98M | -18.49M | -25.65M | 1.55M | -2.24M | -8.72M | 1.33M | 1.10M | 68.84M |