|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.14M | 33.64M | 19.92M | 30.48M | 162.81M | 111.44M | 57.48M | 29.03M | 41.39M | 26.81M | 57.79M | -5.60M | 46.15M | 45.92M | 18.50M | 18.68M | 25.21M | 29.02M | -73.98M | 70.14M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | 0.14M | 0.20M | 0.50M | 0.81M | 1.18M | 1.09M | 2.07M | 2.50M | 4.94M | 2.60M | 4.12M | 4.72M | 4.06M | 3.46M | 3.32M | 3.36M | 3.28M | 7.37M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.21M | 0.21M | | | | 0.15M | | | | 0.06M | | | | 0.14M | | | | 0.26M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 2.17M | -2.04M | 0.01M | | 1.55M | -1.50M | 0.47M | 69.01M | 0.90M | -0.70M | 0.20M | 9.86M | -9.86M | | 10.81M | 9.46M | -19.79M | -0.15M | 7.52M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | 0.40M | 0.05M | -0.31M | -0.05M | 0.30M | 0.04M | 0.46M | | | -0.17M | | 0.49M | -0.51M | 0.49M | 0.21M | 0.02M | 0.14M | 0.85M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.42M | 152.62M | -48.84M | 22.63M | 362.56M | 191.71M | -96.91M | -19.32M | 265.26M | 97.09M | 169.42M | -182.70M | 24.35M | 122.71M | 67.25M | -51.59M | 216.32M | 19.03M | 101.05M | -104.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.20M | 1.23M | 1.40M | 1.30M | 1.30M | 1.35M | 1.35M | 1.40M | 1.40M | 1.57M | 1.80M | 1.90M | 1.90M | 1.87M | 1.87M | 1.80M | 1.90M | 1.85M | 1.87M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.50M | 25.69M | 26.07M | 26.70M | 24.95M | 26.92M | 26.22M | 26.65M | 26.80M | 27.51M | 29.14M | 32.49M | 35.27M | 35.75M | 36.18M | 35.91M | 36.12M | 35.24M | 35.32M | 35.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.75M | -122.56M | -1.25M | 114.95M | -11.22M | -101.40M | -1.09M | -40.58M | 48.94M | -6.77M | 4.16M | -2.50M | 4.58M | -4.11M | -77.16M | 105.42M | -13.25M | -93.37M | 59.98M | 2.62M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.11M | -78.41M | 96.16M | -2.23M | -80.81M | -4.32M | 139.44M | -180.87M | -41.38M | 46.98M | 3.16M | 7.26M | 163.67M | -65.62M | 95.10M | -76.32M | -21.83M | -16.87M | 70.61M | 187.03M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.65M | 67.31M | 38.35M | 112.98M | 107.35M | -24.16M | -18.52M | -245.72M | 113.43M | 159.58M | 90.49M | -173.26M | 82.39M | -103.36M | 55.50M | 10.43M | 69.95M | -104.01M | 86.86M | 176.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.99M | -17.83M | 15.87M | -35.03M | 27.66M | 18.45M | 6.56M | -47.48M | 30.11M | -18.94M | 54.07M | -38.91M | 48.65M | -20.61M | 43.91M | -88.26M | 28.88M | -7.58M | 37.77M | -23.32M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.06M | -10.13M | 4.37M | -0.34M | -6.57M | 1.03M | 4.63M | 5.25M | 7.76M | 4.69M | 6.72M | 0.52M | 9.71M | -8.11M | -2.77M | 7.88M | 8.78M | -19.93M | 20.31M | -8.68M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 4.75M | 4.02M | -10.66M | -9.31M | 5.74M | 0.18M | 3.58M | 1.99M | 3.10M | 10.52M | -1.55M | -9.05M | 4.24M | 8.53M | 12.25M | -9.08M | -6.82M | 16.09M | -6.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.85M | 26.80M | 36.16M | 17.09M | 25.32M | 23.41M | 40.97M | 15.18M | 22.11M | 17.45M | 34.11M | 16.61M | 15.61M | 24.27M | 46.80M | 17.88M | 15.07M | 19.70M | 38.81M | 31.86M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.39M | 2.59M | 25.19M | 99.49M | 1.72M | 2.12M | 6.99M | 0.36M | 4.72M | 0.79M | 13.93M | 4.41M | 27.73M | 2.56M | 3.60M | 0.37M | 0.52M | 2.08M | 5.17M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.96M | | 214.89M | -0.07M | 40.44M | 0.98M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.50M | 1.27M | 14.30M | 0.90M | 0.80M | 2.17M | 2.66M | 0.50M | 0.70M | 4.76M | 3.09M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.43M | -37.38M | -33.57M | -206.80M | 74.23M | -62.13M | -41.49M | -12.07M | -95.50M | -14.23M | -370.57M | -1.51M | -230.67M | 1.80M | -46.50M | -28.49M | -15.94M | -20.37M | -36.17M | -28.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 2.17M | | 0.01M | | 1.55M | | 0.47M | | | | 1.82M | | | | 10.81M | 2.63M | | | 7.52M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.41M | -106.05M | 77.90M | 184.16M | -440.25M | -121.48M | 126.95M | 34.42M | -165.78M | -82.60M | 209.50M | 237.39M | 147.61M | -118.06M | -33.10M | 79.35M | -191.76M | 3.18M | -70.57M | 138.94M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.13M | 23.88M | 23.90M | 24.34M | 24.78M | 25.22M | 26.11M | 58.86M | 27.47M | 28.64M | 29.75M | 30.73M | 30.68M | 29.80M | 30.39M | 31.09M | 31.57M | 31.86M | 32.13M | 32.47M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.42M | 9.19M | -4.52M | -0.01M | -3.45M | 8.11M | -11.45M | 3.03M | 3.97M | 0.25M | 8.34M | 53.18M | -58.71M | 6.45M | -12.36M | -0.73M | 8.62M | 1.83M | -5.69M | 6.13M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.57M | 125.81M | -85.00M | 5.54M | 337.24M | 168.30M | -137.88M | -34.51M | 243.16M | 79.63M | 135.31M | -199.32M | 8.74M | 98.44M | 20.45M | -69.47M | 201.25M | -0.68M | 62.24M | -136.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.42M | 9.19M | -4.52M | -0.01M | -3.45M | 8.11M | -11.45M | 3.03M | 3.97M | 0.25M | 8.34M | 53.18M | -58.71M | 6.45M | -12.36M | -0.73M | 8.62M | 1.83M | -5.69M | 6.13M |