|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 7.39M | -2.80M | 10.54M | -0.72M | 14.84M | -12.64M | -0.89M | -26.26M | -136.18M | -27.89M | -16.39M | -13.92M | -12.68M | -9.23M | -94.21M | 7.71M | 2.46M | -5.68M | 3.28M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.50M | 23.95M | 24.18M | 24.57M | 24.38M | 23.75M | 23.48M | 23.82M | 24.16M | 28.52M | 44.82M | 44.65M | 45.04M | 43.70M | 42.81M | 41.47M | 30.69M | 30.82M | 29.90M | 28.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | 2.72M | 2.73M | 2.73M | 3.36M | 3.13M | 2.85M | 2.92M | 2.87M | 10.44M | 1.06M | 1.97M | 2.34M | 2.31M | 2.31M | 3.09M | 3.34M | 3.06M | 3.02M | 4.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 0.30M | | | 0.14M | 0.12M | | | -0.68M | -0.99M | 5.87M | 34.10M | -4.28M | 21.33M | -86.86M | 34.77M | -4.58M | 99.96M | 8.63M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 1.20M | 9.60M | 0.23M | 16.00M | 0.80M | 4.50M | | | 65.71M | 1.20M | 4.30M | 27.40M | 38.60M | 20.10M | 60.31M | 9.80M | 55.40M | 32.00M | 11.10M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.68M | 100.17M | 34.43M | 61.82M | 44.07M | 53.71M | 22.21M | 63.02M | 21.34M | 3.59M | 55.79M | 92.19M | 70.36M | 62.13M | 74.80M | 59.17M | 52.03M | 56.03M | 55.56M | 39.68M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.13M | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 1.20M | -50.44M | 0.22M | 0.21M | 43.89M | -43.49M | 0.23M | 0.21M | 0.22M | 100.30M | 15.34M | 24.08M | 94.11M | -64.94M | 44.62M | 14.94M | 13.96M | 14.54M | 13.48M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.59M | 2.61M | 2.60M | 2.34M | 2.32M | 2.24M | 2.08M | 2.08M | 2.05M | 2.41M | 2.39M | 2.58M | 2.50M | 2.51M | 2.49M | 2.50M | 2.68M | 1.96M | 2.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.50M | 23.95M | 24.18M | 24.57M | 24.38M | 23.75M | 23.48M | 23.82M | 24.16M | 28.52M | 44.82M | 44.65M | 45.04M | 43.70M | 42.81M | 41.47M | 30.69M | 30.82M | 29.90M | 28.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | 7.04M | -9.72M | 2.36M | -3.50M | 2.13M | -4.04M | 2.90M | 0.29M | 4.38M | -17.21M | -0.18M | -13.70M | 4.12M | -12.43M | -16.49M | -11.55M | -2.62M | 0.30M | -12.16M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.29M | 2.82M | -22.59M | 0.47M | -0.83M | 0.36M | 3.68M | 9.39M | -9.01M | -0.21M | -7.78M | 1.32M | -1.81M | -0.90M | -14.14M | -4.63M | 6.63M | 4.44M | -6.93M | -4.79M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | 1.43M | 1.95M | 1.78M | 3.00M | 14.38M | 10.79M | 4.35M | 6.81M | 18.41M | 17.73M | 7.98M | -7.66M | 0.03M | 45.29M | 0.04M | -0.04M | | 33.38M | 1.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 47.56M | | | 2.60M | -5.83M | | | | 80.88M | 43.13M | 256.47M | -299.11M | 802.91M | 910.50M | 340.45M | -1250.95M | | 63.13M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -265.34M | -39.99M | -126.79M | -1.78M | -33.66M | -11.78M | 30.68M | -88.80M | -3.72M | -461.26M | 1.88M | 35.16M | 245.97M | 234.22M | 244.55M | 900.75M | 353.25M | 131.02M | 419.86M | 70.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 0.07M | 4.29M | | 10.12M | | | | | 6.75M | | 0.88M | 6.72M | | | | | 15.27M | 0.02M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.92M | -56.85M | 10.51M | -23.35M | -16.32M | -19.27M | -90.81M | 39.54M | -35.32M | 532.82M | -68.03M | -107.89M | -342.17M | -280.29M | -265.01M | -975.63M | -445.00M | -163.47M | -479.52M | -165.15M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.60M | 0.10M | 145.32M | 41.57M | 41.61M | 41.71M | 41.38M | 41.68M | 41.67M | 41.98M | -122.08M | 81.92M | 63.75M | 63.72M | 272.33M | 63.94M | 43.43M | 42.37M | 42.13M | 41.31M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | -1.18M | -3.89M | -1.92M | -5.03M | -5.16M | 7.71M | 2.40M | 2.29M | -1.90M | -5.68M | 1.85M | 14.63M | -7.77M | -10.91M | -2.30M | 15.68M | -3.13M | -4.44M | -1.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.74M | 3.32M | -81.86M | 36.69M | -5.90M | 22.67M | -37.91M | 13.75M | -17.69M | 75.15M | -10.36M | 19.45M | -25.84M | 16.06M | 54.34M | -15.72M | -39.72M | 23.59M | -4.10M | -55.46M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 98.73M | 32.48M | 60.04M | 41.08M | 39.34M | 11.43M | 58.67M | 14.54M | -14.82M | 38.06M | 84.21M | 78.02M | 62.10M | 29.51M | 59.13M | 52.06M | 56.03M | 22.18M | 38.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.74M | 3.32M | -81.86M | 36.69M | -5.90M | 22.67M | -37.91M | 13.75M | -17.69M | 75.15M | -10.36M | 19.45M | -25.84M | 16.06M | 54.34M | -15.72M | -39.72M | 23.59M | -4.10M | -55.46M |