|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.93M | 61.95M | 66.55M | 69.83M | 69.67M | 69.74M | 73.06M | 75.14M | 70.63M | 75.02M | 74.77M | 79.00M | 73.67M | 73.75M | 79.12M | 72.51M | 71.41M | 74.68M | 73.90M | 74.97M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | 1.90M | 1.90M | -5.03M | 2.15M | 0.80M | 0.70M | 0.75M | 1.32M | 0.80M | 0.80M | -4.88M | 4.83M | 1.10M | 1.00M | 1.00M | 4.97M | 1.30M | 1.20M | 6.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 1.01M | 0.01M | 0.01M | 0.59M | 0.01M | 0.01M | 0.01M | 0.61M | 0.38M | 0.17M | 0.09M | 0.98M | 1.87M | 1.43M | 1.69M | 1.94M | 1.57M | 1.76M | 1.42M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 1.50M | | | | | 3.83M | | | | 24.60M | | | 8.80M | 0.66M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.98M | 114.44M | 111.80M | 105.34M | 74.08M | 127.82M | 117.98M | 101.90M | 65.67M | 115.45M | 103.05M | 102.79M | 72.41M | 129.96M | 97.49M | 103.73M | 46.32M | 116.53M | 96.67M | 99.68M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | -1.85M | 2.32M | -2.79M | -0.09M | 0.05M | -0.30M | 0.27M | -0.09M | -0.09M | 0.88M | 0.42M | 0.35M | -0.29M | 0.03M | 0.03M | 0.03M | 1.09M | -1.04M | 2.48M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.13M | 2.71M | 1.49M | 0.94M | -1.03M | -0.07M | 4.49M | -0.07M | 2.47M | 1.25M | -3.94M | 1.38M | 1.41M | -2.98M | 5.83M | -0.06M | 2.88M | -3.01M | 6.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.93M | 61.95M | 66.55M | 69.83M | 69.67M | 69.74M | 73.06M | 75.14M | 70.63M | 75.02M | 74.77M | 79.00M | 73.67M | 73.75M | 79.12M | 72.51M | 71.41M | 74.68M | 73.90M | 74.97M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.66M | -0.04M | 0.94M | 0.01M | 1.04M | 2.72M | 7.70M | -0.50M | -1.60M | -0.51M | 0.92M | 1.73M | 3.65M | -2.73M | -2.08M | 4.38M | -1.59M | -1.25M | 2.22M | -0.82M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.38M | -14.58M | -7.88M | -2.11M | 27.55M | -27.39M | -21.95M | -0.42M | 33.35M | -25.05M | -4.67M | -7.51M | 19.04M | -24.97M | 5.00M | -13.10M | 47.05M | -23.20M | -4.59M | -5.29M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.54M | 0.10M | -4.43M | -2.79M | 4.53M | 2.00M | -4.38M | -3.83M | 2.84M | 5.66M | -4.13M | -5.63M | 2.12M | 2.72M | -3.88M | -3.63M | 2.09M | 2.81M | -3.80M | -3.31M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | 54.82M | -74.52M | 325.44M | 17.11M | 3.75M | 5.35M | 18.13M | 9.93M | -2.87M | 19.11M | -7.63M | 2.56M | 1.59M | | 46.69M | | 137.83M | -135.86M | 439.56M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.24M | 41.26M | 116.46M | 186.05M | 9.47M | 97.89M | 22.68M | | 1.86M | 49.68M | | 50.29M | 16.25M | 61.18M | 4.23M | 19.27M | 137.78M | | 15.81M | 41.58M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 2.02M | -3.86M | 0.96M | 4.37M | 0.92M | -6.25M | 0.94M | 2.80M | 2.55M | 17.85M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.04M | 0.08M | 9.69M | 0.02M | 0.01M | 0.02M | 0.02M | 6.32M | 0.01M | 0.02M | 1.49M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -154.92M | -73.50M | -144.81M | 85.55M | -59.42M | -10.45M | -271.72M | -273.21M | -74.54M | 6.36M | -62.79M | -38.72M | -61.69M | 5.72M | -149.00M | -97.47M | -27.21M | -54.95M | -157.20M | -201.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | 0.55M | 4.11M | -9.28M | | 2.66M | 0.07M | -2.73M | 1.30M | | 1.04M | -2.03M | 7.65M | | 0.04M | -7.68M | | | 1.99M | -1.99M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.93M | -40.88M | 15.47M | -200.59M | -13.12M | -78.44M | 111.17M | 168.32M | 10.78M | -121.09M | -41.91M | -53.21M | -15.01M | -126.16M | 48.64M | -6.51M | -13.28M | -61.09M | 62.27M | 102.93M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 7.27M | 7.69M | 8.46M | 6.50M | 0.34M | 0.36M | 0.37M | 0.55M | 0.43M | 0.36M | 0.39M | 0.36M | 0.38M | 0.35M | 52.42M | 0.41M | 1.78M | 49.63M | 11.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 1.36M | 1.42M | 202.84M | 1.25M | 1.24M | 1.19M | -2.28M | 1.18M | 1.18M | 1.08M | 211.02M | 52.87M | 1.07M | 1.08M | -158.48M | 1.08M | 1.07M | 1.08M | -2.91M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -130.87M | 0.06M | -17.54M | -9.70M | 1.54M | 38.93M | -42.58M | -2.99M | 1.92M | 0.73M | -1.65M | 10.86M | -4.28M | 9.52M | -2.87M | -0.26M | 5.84M | 0.49M | 1.74M | 1.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.43M | 59.62M | 186.32M | -220.10M | 56.96M | 124.07M | 112.63M | 83.77M | 55.73M | 118.32M | 83.94M | 110.43M | 69.85M | 128.36M | 97.49M | 57.04M | 46.32M | -21.30M | 232.53M | -339.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -130.87M | 0.06M | -17.54M | -9.70M | 1.54M | 38.93M | -42.58M | -2.99M | 1.92M | 0.73M | -1.65M | 10.86M | -4.28M | 9.52M | -2.87M | -0.26M | 5.84M | 0.49M | 1.74M | 1.31M |