|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 12.65M | 4.56M | 13.96M | 4.05M | 17.26M | -8.09M | 11.45M | 6.27M | -0.71M | -8.52M | -1.33M | -4.61M | -5.83M | -3.70M | -16.04M | 4.25M | -15.42M | -35.38M | -35.17M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 1.51M | 1.68M | 1.66M | 1.70M | 1.73M | 1.86M | 2.00M | 1.89M | 1.71M | 1.61M | 1.57M | 1.56M | 1.64M | 1.58M | 1.38M | 1.38M | 1.41M | 1.41M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.35M | 7.31M | 13.99M | 8.66M | 0.27M | 5.43M | 10.04M | 7.72M | 10.60M | 8.50M | 5.90M | 2.79M | 18.95M | | 6.01M | 2.50M | 5.44M | 5.14M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.31M | 191.09M | 108.84M | 178.66M | 100.29M | 205.28M | 108.00M | 182.14M | 101.41M | 208.82M | 110.22M | 167.87M | 88.69M | 176.35M | 108.24M | 136.92M | 143.75M | 176.57M | 109.08M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | -1.51M | -3.20M | -2.89M | -2.74M | -2.54M | -2.31M | -3.03M | -1.61M | -1.03M | -0.97M | -0.90M | -0.89M | -0.89M | -0.85M | -0.85M | -0.84M | -0.76M | -0.62M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.64M | 0.60M | 0.82M | 0.82M | 0.81M | 1.22M | 1.35M | 1.25M | 1.31M | 1.28M | 1.76M | 1.56M | 1.93M | 1.65M | 1.22M | 1.18M | 1.22M | 1.16M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.04M | 71.70M | 85.63M | 87.00M | 94.72M | 79.41M | 89.54M | 91.67M | 88.47M | 83.52M | 84.40M | 86.46M | 85.59M | 90.24M | 87.54M | 85.73M | 86.24M | 86.08M | 91.21M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.08M | 70.06M | -27.13M | 43.84M | -29.37M | 61.95M | -27.98M | 22.24M | -36.97M | 50.43M | -38.54M | 26.45M | -44.77M | 16.82M | -52.52M | 21.89M | -18.41M | 35.59M | -28.55M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.90M | 274.20M | 15.41M | 112.31M | 114.86M | 107.54M | 119.06M | 100.46M | 113.82M | 124.52M | 107.63M | 85.50M | 95.08M | 110.02M | 74.93M | 55.35M | 26.40M | 123.27M | 192.24M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | 35.57M | | | 33.42M | | | | | | | | | 19.35M | | | 364.43M | 55.48M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.32M | 78.26M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -716.95M | -732.42M | -110.76M | -169.37M | -143.34M | -94.14M | -146.34M | -121.35M | -138.04M | -401.09M | -139.92M | 76.85M | -36.03M | -174.36M | -91.50M | -76.66M | -23.68M | 89.42M | -229.11M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.33M | 1.59M | 4.23M | 0.32M | 0.28M | 2.48M | 3.35M | 1.23M | 0.78M | 8.95M | -0.04M | 17.19M | 0.33M | 0.63M | 0.46M | 0.10M | 0.31M | 4.40M | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 449.81M | | | | 200.00M | 150.00M | | 225.00M | | 395.52M | | 120.00M | 403.70M | | | 400.00M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.45M | 61.83M | 67.50M | 63.20M | 61.88M | 64.26M | 69.78M | 65.27M | 64.59M | 64.41M | 67.20M | 68.61M | 65.12M | 64.83M | 71.45M | 65.97M | 64.98M | 64.98M | 67.58M | 64.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.18M | -66.98M | 67.54M | -91.68M | -78.58M | -71.21M | 122.72M | 68.19M | -77.84M | 449.18M | -78.93M | 100.13M | -71.77M | -212.49M | -476.45M | -79.24M | -73.64M | -86.70M | -73.07M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -716.81M | -608.30M | 65.62M | -82.39M | -121.64M | 39.94M | 84.39M | 128.98M | -114.47M | 256.91M | -108.63M | 344.84M | -19.11M | -210.50M | -459.70M | -18.98M | 46.42M | 179.29M | -193.10M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.59M | -83.11M | 93.44M | 66.34M | -14.57M | 97.74M | -11.06M | 81.68M | -12.41M | 84.30M | 2.59M | 82.37M | -6.38M | 66.33M | 33.31M | 81.57M | 117.35M | 53.30M | -83.17M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -716.81M | -608.30M | 65.62M | -82.39M | -121.64M | 39.94M | 84.39M | 128.98M | -114.47M | 256.91M | -108.63M | 344.84M | -19.11M | -210.50M | -459.70M | -18.98M | 46.42M | 179.29M | -193.10M | |