|
Net Income (Quarter)
|
| 8.88M | 45.90M | 1.91M | -12.34M | 17.47M | 21.77M | -6.84M | 30.23M | 6.75M | -6.20M | 19.60M | 31.06M | 40.03M | -14.20M | 24.80M |
|
Depreciation and Depletion (Quarter)
|
| 41.00M | 41.70M | 42.20M | 42.50M | 43.00M | 43.70M | 44.10M | 44.60M | 66.00M | 69.00M | 66.20M | 66.40M | 62.10M | 62.00M | 68.70M |
|
Share-based Compensation (Quarter)
|
| | | 0.35M | 0.88M | 0.03M | 2.54M | 2.46M | 2.85M | 5.31M | 3.90M | 5.59M | 6.98M | 6.29M | 4.74M | 6.52M |
|
Deferred Taxes (Quarter)
|
13.86M | 1.12M | 11.83M | 0.49M | -2.52M | 3.28M | 5.55M | 1.55M | 6.26M | 0.84M | -2.28M | 10.61M | 7.02M | 10.12M | -2.05M | 10.58M |
|
Gains from Investment Securities (Quarter)
|
| | 0.82M | -1.72M | | 0.74M | | -5.95M | 0.13M | 1.17M | -10.38M | 0.52M | 0.12M | 1.42M | 4.14M | -3.23M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | -0.09M | 0.00M | | | 7.10M | 0.09M | 4.50M | 9.92M | -4.59M | | 0.99M | | 5.31M |
|
Cash from Operations (Quarter)
|
54.80M | 72.85M | 59.21M | 32.99M | 23.29M | 94.68M | 85.73M | 62.63M | 51.54M | 121.08M | 36.88M | 118.48M | 114.33M | 177.17M | 113.38M | 194.86M |
|
Amortizatization of Intangibles (Quarter)
|
| | 0.70M | 0.75M | 0.77M | 1.01M | 1.35M | 1.33M | 1.20M | 0.45M | 1.52M | 1.57M | 2.56M | 3.71M | -0.22M | 2.37M |
|
Amortization of Deferred Charges (Quarter)
|
| 3.40M | 4.30M | 4.23M | 5.40M | 5.60M | 0.20M | 2.30M | 2.64M | 2.30M | 3.10M | 3.89M | 3.13M | 3.10M | 3.50M | 2.96M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 41.00M | 44.10M | 44.56M | 44.90M | 45.40M | 46.10M | 46.45M | 46.94M | 69.50M | 73.50M | 70.41M | 70.53M | 66.10M | 66.30M | 73.19M |
|
Change in Receivables (Quarter)
|
| | -16.41M | 21.93M | 20.93M | 0.77M | -0.33M | 1.37M | 30.13M | 15.80M | 81.01M | -24.05M | 0.02M | -28.01M | 2.51M | -18.28M |
|
Change in Inventory (Quarter)
|
| | 4.60M | 14.40M | 2.99M | 1.91M | -6.08M | 5.76M | 6.79M | -3.65M | 4.75M | -6.56M | -3.42M | 1.20M | 0.85M | 0.29M |
|
Change in Account Payables (Quarter)
|
| | -6.03M | -1.92M | -0.84M | 11.79M | -7.70M | 6.91M | -2.32M | 24.31M | 18.22M | -35.24M | 2.18M | -15.34M | 19.84M | -1.51M |
|
Change in Accured Expenses (Quarter)
|
7.47M | -6.62M | 7.82M | 16.91M | -9.74M | -5.23M | 23.47M | -5.72M | 5.87M | 6.00M | -2.28M | -11.69M | -16.26M | 2.92M | 16.90M | 13.61M |
|
Other Working Capital Changes (Quarter)
|
-13.15M | 13.47M | 3.66M | 1.93M | 7.52M | 21.63M | -29.15M | | | -0.06M | 5.13M | 4.30M | 5.91M | -7.29M | -1.10M | 11.00M |
|
Capital Expenditures (Quarter)
|
| | 197.78M | -170.91M | 30.50M | 63.53M | 51.54M | -115.07M | 60.15M | 117.03M | 86.53M | -251.22M | 24.20M | 135.97M | 102.47M | 52.83M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 8.01M | 0.06M | 0.03M | 1.02M | | 0.39M | | 0.41M | 14.57M | 20.05M | 9.38M | 8.23M | 9.34M | 3.23M |
|
Cash from Investing Activities (Quarter)
|
| | -45.82M | -59.61M | -48.57M | -44.42M | -51.57M | -73.86M | -60.15M | -107.20M | -71.97M | -53.15M | -68.18M | -74.39M | -93.13M | -49.60M |
|
Other financing activities (Quarter)
|
| | 0.26M | | | 32.20M | -22.95M | 23.52M | 7.59M | -6.43M | | 15.11M | | | 26.46M | -26.46M |
|
Cash from Financing Activities (Quarter)
|
| | -12.68M | 25.71M | 18.85M | -22.89M | -69.40M | 10.66M | 12.35M | -19.33M | 38.67M | -68.02M | -48.95M | -99.31M | -24.95M | -142.81M |
|
Dividends Paid - Common (Quarter)
|
| | | -838.00M | | 42.30M | | | 30.05M | 32.80M | 35.30M | 36.38M | 36.96M | 40.65M | 40.43M | 160.40M |
|
Change in Cash (Quarter)
|
| | 0.71M | -0.91M | -6.43M | 27.37M | -35.24M | -0.57M | 3.74M | -5.45M | 3.58M | -2.68M | -2.80M | 3.48M | -4.70M | 2.46M |
|
Free Cash Flow (Quarter)
|
54.80M | 72.85M | -138.57M | 203.90M | -7.21M | 31.14M | 34.19M | 177.70M | -8.61M | 4.05M | -49.66M | 369.70M | 90.13M | 41.20M | 10.91M | 142.03M |
|
Net Cash Flow (Quarter)
|
54.80M | 72.85M | 0.71M | -0.91M | -6.43M | 27.37M | -35.24M | -0.57M | 3.74M | -5.45M | 3.58M | -2.68M | -2.80M | 3.48M | -4.70M | 2.46M |