|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.54M | 3.71M | 7.47M | 30.80M | 8.41M | 43.29M | 43.82M | 35.25M | 28.90M | 17.80M | 18.48M | 17.83M | 9.36M | 15.15M | 25.80M | -39.26M | 25.85M | 26.64M | 22.32M | 24.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.10M | 32.90M | 32.10M | 31.60M | 31.00M | 30.40M | 31.00M | 31.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.69M | 2.74M | 2.76M | 2.44M | 2.19M | 2.95M | 2.98M | 2.98M | 3.17M | 3.29M | 3.33M | 3.33M | 3.68M | 5.11M | 3.83M | 3.76M | 3.86M | 4.12M | 4.17M | 4.17M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.31M | 0.42M | 0.42M | 0.65M | 0.63M | 0.63M | 0.63M | 0.63M | 0.94M | 0.94M | 0.94M | 0.94M | 0.97M | 1.05M | 1.05M | 1.05M | 0.98M | 0.98M | 0.98M | 0.98M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.94M | 0.94M | 0.94M | 0.35M | 0.96M | 0.96M | 0.96M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.09M | 1.09M | 1.09M | 1.09M | 1.22M | 1.21M | 1.21M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.22M | 6.00M | | | 56.14M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.60M | 31.30M | 31.30M | | 35.30M | 35.30M | 35.30M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 15.48M | 28.48M | 25.12M | 22.36M | 36.03M | 40.42M | 51.55M | 38.63M | 47.05M | 31.52M | 36.39M | 59.31M | 69.05M | 62.88M | 62.42M | 56.57M | 54.15M | 72.32M | 62.76M | 57.23M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.37M | 0.38M | 0.39M | 0.41M | 0.44M | 0.46M | 0.48M | 0.49M | 0.52M | 0.49M | 0.41M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.58M | 0.63M | 0.61M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 7.91M | 8.34M | 8.83M | 11.72M | 10.76M | 11.27M | 11.33M | 16.73M | 17.56M | 19.66M | 23.06M | 36.20M | 38.17M | 33.02M | 32.16M | 31.78M | 31.12M | 30.46M | 31.04M | 31.93M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.58M | -0.01M | -0.06M | 1.56M | -0.73M | -0.18M | 0.45M | 0.97M | -0.51M | 0.09M | -0.28M | -1.16M | 1.15M | -0.46M | -0.72M | 1.10M | -0.02M | -0.79M | 0.55M | -1.09M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.15M | -0.01M | 133.00 | -0.22M | 1.08M | -0.34M | -0.68M | 0.34M | -0.29M | 0.45M | 0.85M | -0.51M | 0.31M | -0.35M | 0.31M | -0.36M | -0.94M | -0.00M | 1.38M | -1.36M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -1.09M | 1.23M | 1.42M | -2.02M | 0.46M | 1.40M | 1.24M | -1.51M | 0.26M | 3.18M | 2.20M | -4.37M | -0.85M | 3.65M | 1.90M | -4.72M | 1.83M | 5.21M | -1.19M | -4.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -0.06M | -0.20M | -0.18M | -0.31M | 1.00M | | -353.00 | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.49M | 0.02M | | 54.78M | 0.41M | 0.03M | | 140.85M | 0.28M | 43.89M | 445.96M | 0.53M | 0.02M | 395.00 | | | 222.62M | 0.13M | 0.01M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 585.00 | -0.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.06M | 0.13M | 0.31M | | 0.04M | 3.42M | | 0.17M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.81M | -0.21M | 0.27M | -54.82M | -237.31M | 3.36M | -0.04M | -140.73M | -0.32M | 200.20M | -446.00M | -0.56M | -0.09M | -0.04M | -0.04M | -0.03M | -222.95M | -0.34M | -0.12M | -0.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.92M | -0.22M | | -0.92M | 0.92M | 1.74M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -16.35M | -23.43M | -25.65M | 26.81M | 207.77M | -43.22M | -48.50M | 110.02M | -52.58M | -230.12M | 428.36M | -67.28M | -60.27M | -71.58M | -58.61M | -57.07M | 170.26M | -73.08M | -57.17M | -53.18M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 7.39M | 10.73M | 13.30M | 15.88M | 17.45M | 26.95M | 31.53M | 31.47M | 31.18M | 22.73M | 28.80M | 37.66M | 32.10M | 36.58M | 34.01M | 33.20M | 37.36M | 43.90M | 35.49M | 32.69M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -1.68M | 4.84M | -0.26M | -5.65M | 6.49M | 0.56M | 3.00M | 7.92M | -5.85M | 1.60M | 18.75M | -8.54M | 8.69M | -8.73M | 3.76M | -0.54M | 1.46M | -1.10M | 5.48M | 3.97M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 14.99M | 28.46M | 25.12M | -32.42M | 35.62M | 40.39M | 51.55M | -102.22M | 46.77M | -12.37M | -409.57M | 58.78M | 69.02M | 62.88M | 62.42M | 56.57M | -168.47M | 72.19M | 62.76M | 57.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -1.68M | 4.84M | -0.26M | -5.65M | 6.49M | 0.56M | 3.00M | 7.92M | -5.85M | 1.60M | 18.75M | -8.54M | 8.69M | -8.73M | 3.76M | -0.54M | 1.46M | -1.10M | 5.48M | 3.97M |