|
Net Income (Quarter)
|
-4.44M | -7.19M | -5.32M | | 3.31M | 5.99M | 5.73M | -1.22M | 10.96M | -5.47M | 5.38M | -4.76M | 15.38M | 5.54M | 57.89M | 4.02M | 20.42M | 4.28M | 23.39M | 1.31M | -11.77M | 7.05M | 25.23M | 1.95M | 21.80M | -1.50M | 29.91M | 10.37M | 47.19M | 13.52M | -67.45M | 5.96M | 10.81M | 22.82M | 6.43M | 31.47M | 43.43M | 36.93M | -95.58M | 38.16M | 0.81M | 40.50M | 53.95M | 51.65M | 40.49M | 46.06M | -14.16M | 50.01M | 41.50M | 53.49M | 38.23M | 39.84M | 49.65M | 51.48M | -85.83M | 56.85M | 52.29M | 66.92M | -153.29M | 64.42M | 67.28M | 44.02M | 100.22M |
|
Depreciation and Depletion (Quarter)
|
| 0.38M | 0.38M | 0.37M | 0.36M | 0.36M | 0.36M | 0.42M | 0.51M | 0.52M | 0.53M | 0.51M | 0.48M | 0.51M | 0.55M | 0.50M | 0.44M | 0.56M | 0.58M | 0.70M | 0.74M | 0.78M | 0.86M | 0.90M | 0.94M | 1.16M | 1.27M | 1.21M | 1.19M | 1.24M | 1.26M | 2.17M | 2.20M | 1.70M | 2.51M | 3.00M | 3.00M | 3.20M | 3.50M | 3.60M | 3.80M | 3.90M | 4.10M | 4.30M | 4.90M | 5.30M | 5.47M | 5.63M | 5.90M | 6.50M | 6.80M | 6.50M | 6.70M | 6.90M | 7.31M | 6.62M | 6.50M | 6.40M | 6.41M | 6.55M | 6.90M | 7.50M | 7.50M |
|
Share-based Compensation (Quarter)
|
| | 0.00M | 1.04M | 0.31M | 0.75M | 1.10M | 0.80M | 0.06M | 0.34M | 1.15M | 1.17M | 1.76M | 1.58M | 1.56M | 1.90M | 1.63M | 1.81M | 1.95M | 1.72M | 0.09M | 1.90M | -6.76M | 2.83M | 0.28M | 0.01M | 3.14M | 3.14M | -0.09M | 0.28M | -8.47M | 2.78M | 1.90M | 0.20M | 2.73M | 3.61M | 0.63M | 0.05M | 5.45M | 5.74M | 3.80M | 1.20M | 6.82M | 5.20M | 4.10M | 3.80M | 12.03M | 6.08M | 0.26M | 0.49M | 7.42M | 4.42M | 1.10M | 0.38M | 5.49M | 9.17M | 0.72M | 1.80M | -25.83M | 7.08M | 3.20M | 1.20M | -24.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | -41.42M | 1.77M | 5.06M | 1.90M | 0.37M | 0.33M | 3.65M | 0.31M | 2.85M | -0.17M | 5.00M | -0.10M | -1.63M | 1.05M | 6.36M | -0.60M | 17.59M | 0.07M | 19.24M | -3.49M | -36.50M | -0.59M | -0.63M | -1.42M | -3.14M | 0.94M | -1.28M | -1.91M | -2.20M | 0.52M | 0.94M | 2.77M | -2.48M | -1.38M | -0.90M | -5.59M | -19.07M | -5.94M | -6.85M | 20.34M | -7.10M | -3.94M | -3.47M | -5.48M | -6.24M | -3.09M | -1.50M | 5.57M | -2.01M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 0.32M | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.05M | | | | 0.06M | | | | 0.05M | | | | 0.05M | | | | 0.10M | | | | 0.01M | | | | 0.01M | | | | 0.11M | | | | 0.00M |
|
Gains from Investment Securities (Quarter)
|
| 0.34M | 0.28M | 0.12M | 0.02M | 3.99M | 0.07M | -0.01M | 0.01M | -0.03M | 0.00M | 2.80M | -2.80M | 2.99M | 0.28M | 2.70M | 0.13M | -2.56M | 3.43M | 0.01M | 0.10M | 0.02M | 12.19M | 0.01M | | 0.08M | 4.62M | 0.01M | 0.08M | 0.02M | -9.03M | 0.03M | 0.03M | 0.01M | -26.15M | 2.97M | 0.05M | 0.01M | 3.03M | 0.01M | 0.06M | 0.01M | 2.96M | 7.13M | 0.00M | 0.05M | -18.59M | 563.00 | -0.03M | 0.03M | -35.12M | 7.18M | 0.01M | 0.01M | 0.31M | 7.06M | 0.01M | 0.01M | -7.39M | 9.40M | 0.08M | 0.04M | -12.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | 3.90M | | 33.00M | | | | | | | | | | | | 0.18M | 1.00M | 2.56M | 0.22M | 3.90M | | 1.74M | 0.61M | | 0.20M | -0.81M | 0.67M | 1.00M | 1.00M | -2.10M | 0.08M | 0.60M | 1.70M | 4.59M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | 28.22M | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 500.00 | | | | 500.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -2.22M | 0.77M | 1.62M | 0.22M | 5.96M | 8.61M | -2.01M | 11.21M | -2.02M | 10.57M | -10.90M | 26.43M | 7.04M | 22.41M | -7.32M | 32.33M | -6.23M | 28.49M | 46.98M | 28.20M | 5.44M | 32.99M | 0.21M | 36.02M | 4.10M | 40.00M | 1.64M | 54.98M | 14.63M | 62.10M | 38.81M | 11.14M | 45.00M | 26.84M | 34.05M | 49.83M | 53.87M | 56.17M | 5.75M | 26.28M | 43.80M | 72.97M | 29.50M | 29.62M | 75.21M | 56.78M | 52.61M | 33.52M | 38.04M | 2.64M | 47.62M | 9.78M | 60.31M | 37.07M | 72.16M | 67.01M | 79.86M | 34.71M | 30.56M | 51.94M | 97.18M | 31.15M |
|
Amortizatization of Intangibles (Quarter)
|
| -0.04M | 1.36M | -0.06M | 0.08M | 0.01M | -0.81M | 0.01M | 0.01M | 2.10M | 5.48M | -0.12M | 2.70M | 2.70M | -8.68M | -0.14M | 2.75M | 2.75M | 11.40M | -0.14M | 2.70M | 2.70M | 11.48M | -0.30M | 2.83M | 5.46M | 17.81M | 5.49M | 5.10M | 5.10M | -0.82M | 5.49M | 5.10M | 5.10M | 26.15M | -1.74M | 5.10M | 5.10M | -2.12M | 5.49M | 5.10M | 5.10M | 5.50M | 5.49M | 5.10M | 5.10M | 22.22M | -0.27M | 5.10M | 3.20M | 2.90M | 2.89M | 3.60M | 4.20M | -23.05M | 4.55M | 4.20M | 4.20M | 4.55M | 4.54M | 4.20M | 4.20M | 24.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.38M | 0.38M | 0.37M | 0.36M | 0.36M | 0.36M | 0.42M | 0.51M | 0.52M | 0.53M | 0.51M | 0.48M | 0.51M | 0.55M | 0.50M | 0.44M | 0.56M | 0.58M | 0.70M | 0.74M | 0.78M | 0.86M | 0.90M | 0.94M | 1.16M | 1.27M | 1.21M | 1.19M | 1.24M | 1.26M | 2.17M | 2.20M | 1.70M | 2.51M | 3.00M | 3.00M | 3.20M | 3.50M | 3.60M | 3.80M | 3.90M | 4.10M | 4.30M | 4.90M | 5.30M | 5.47M | 5.63M | 5.90M | 6.50M | 6.80M | 6.50M | 6.70M | 6.90M | 7.31M | 6.62M | 6.50M | 6.40M | 6.41M | 6.55M | 6.90M | 7.50M | 7.50M |
|
Change in Receivables (Quarter)
|
| -0.81M | 5.26M | -1.26M | 1.97M | 3.81M | -1.03M | -2.02M | 0.87M | -1.71M | 0.79M | 1.87M | 3.92M | 3.33M | -2.13M | 8.85M | -4.01M | 1.61M | -0.03M | -3.91M | -0.79M | 10.97M | -3.62M | -3.86M | -2.88M | 3.02M | 2.52M | 11.33M | 3.38M | 3.55M | 9.10M | -29.59M | 12.81M | 7.62M | -0.08M | 8.99M | 14.83M | -1.18M | -5.32M | 22.14M | -14.09M | 30.85M | -17.09M | 9.07M | 8.30M | -3.39M | 11.40M | -2.69M | -30.01M | 3.26M | 14.47M | 0.01M | 16.71M | 12.80M | 17.66M | -20.27M | 4.80M | -36.69M | 25.95M | 25.91M | 7.48M | -72.83M | 45.74M |
|
Change in Inventory (Quarter)
|
| | 0.00M | 0.09M | -0.55M | 2.69M | 1.61M | 1.73M | 3.00M | 0.88M | 1.57M | -1.94M | -0.41M | -0.82M | 2.74M | 4.00M | 6.07M | 9.17M | 11.18M | 1.86M | 11.00M | -3.28M | -0.94M | 1.96M | 1.76M | -0.47M | 1.21M | -0.65M | 7.77M | 8.30M | 3.53M | 17.37M | 2.40M | 14.03M | 3.55M | -1.74M | -3.97M | -2.37M | 7.96M | 10.73M | 10.46M | -0.23M | 6.68M | 10.50M | 3.68M | 17.77M | 10.62M | 9.08M | 22.39M | 14.56M | 3.03M | -8.97M | 1.61M | 5.55M | -5.61M | -2.89M | -1.06M | 4.12M | 6.98M | 14.46M | 10.80M | 4.42M | 28.29M |
|
Change in Accured Expenses (Quarter)
|
| 0.87M | -2.34M | 0.25M | 1.58M | -1.81M | -0.00M | -0.00M | 0.21M | -0.21M | 0.01M | | -0.19M | 0.17M | 0.01M | 1.02M | 0.90M | -1.45M | -0.38M | -8.58M | 8.53M | 1.25M | -0.40M | -9.13M | 9.39M | -5.39M | 9.50M | -8.28M | 6.37M | 5.82M | -5.82M | -4.44M | -8.68M | 13.09M | 1.60M | 3.74M | -5.84M | 7.69M | -10.77M | 3.11M | -23.45M | 0.70M | 22.32M | -0.67M | -1.87M | -0.78M | 5.21M | -4.26M | -2.87M | 6.58M | 3.88M | 12.87M | -30.52M | 17.62M | -21.45M | 12.79M | -14.93M | 0.16M | 12.33M | 16.87M | -20.02M | 0.75M | 4.52M |
|
Other Working Capital Changes (Quarter)
|
| -1.41M | 1.61M | -0.39M | 2.04M | 1.69M | 1.25M | 1.04M | 1.22M | 0.49M | -0.46M | 3.70M | -2.33M | 1.08M | 0.25M | 4.89M | 1.56M | -2.66M | 2.00M | -0.70M | 1.12M | 47.99M | -50.38M | 2.30M | -0.05M | 1.05M | 0.57M | 0.11M | 0.69M | 1.06M | 2.02M | 4.03M | 14.31M | 0.00M | 5.56M | 33.08M | 35.13M | 45.64M | -98.61M | 2.99M | 72.69M | 68.52M | -145.40M | 6.93M | -1.22M | 154.31M | -165.24M | 8.17M | 9.12M | -8.24M | -102.26M | -8.60M | -3.44M | 7.54M | -0.53M | -27.27M | 25.73M | -8.41M | 33.16M | -0.34M | 4.96M | -3.35M | 1.99M |
|
Capital Expenditures (Quarter)
|
| 0.07M | 0.15M | 0.47M | -1.99M | 3.72M | 0.42M | 1.80M | 0.25M | 0.22M | 0.46M | 0.55M | 1.89M | 1.76M | 0.51M | 0.92M | 2.03M | 1.26M | 1.94M | 1.95M | 1.20M | 1.50M | 0.45M | 0.52M | 1.65M | 2.20M | 2.94M | 0.63M | 9.09M | 13.50M | 6.58M | 8.73M | 4.69M | 7.50M | 4.47M | 13.28M | 7.04M | 5.00M | 4.74M | 4.78M | 7.02M | 7.41M | 8.78M | 9.94M | 10.73M | 8.83M | 13.66M | 10.75M | 10.59M | 9.78M | 11.38M | 9.10M | 18.18M | 24.93M | 7.58M | 7.21M | 9.13M | 13.63M | 12.68M | 13.06M | 14.48M | 12.85M | 16.09M |
|
Change in Intangibles (Quarter)
|
| | | 0.44M | -0.88M | 0.88M | | | 0.02M | 109.08M | | 0.07M | 0.04M | 0.26M | -0.01M | | | | | | | | | | | -0.04M | | | | | | | | | | 0.40M | | | | | | | 0.04M | 0.30M | 0.10M | | | 0.01M | | 4.75M | -0.05M | 0.05M | 66.01M | 0.50M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 17.67M | 23.48M | 23.40M | 22.10M | 27.23M | 83.99M | 178.64M | 41.91M | 57.86M | 101.84M | 81.36M | 93.73M | 79.93M | 58.11M | 102.82M | 72.78M | 102.62M | 94.59M | 90.88M | 172.18M | 162.60M | 212.75M | 208.57M | 155.45M | 70.67M | 113.79M | 130.65M | 58.69M | 161.69M | 147.48M | 146.55M | 65.30M | 203.85M | 217.48M | 170.05M | 267.75M | 152.75M | 133.05M | 250.40M | 162.36M | 200.55M | 410.15M | 100.00M | | 15.24M | 112.74M | 50.24M | 111.29M | 141.34M | 165.58M | 115.03M | 75.88M | 155.50M | 227.76M | 42.97M | 54.65M | 103.15M | 272.31M | 110.00M | 75.00M | 90.00M | 121.50M |
|
Cash from Investing Activities (Quarter)
|
| -2.47M | 3.91M | -14.87M | -195.49M | -9.84M | 36.40M | 37.32M | 3.71M | -83.24M | 6.13M | -21.40M | 8.63M | -21.36M | -20.65M | -25.34M | 14.30M | -16.88M | -14.40M | 36.97M | -44.58M | -25.05M | -25.91M | 14.13M | -73.53M | -19.69M | 40.62M | -40.12M | -35.49M | -52.85M | 2.88M | 14.44M | -76.72M | -43.93M | 85.21M | -9.11M | 62.59M | -136.66M | -155.54M | 97.03M | -100.33M | -6.78M | 401.34M | 85.54M | -200.56M | -71.98M | -270.76M | 14.56M | -162.30M | -50.04M | -82.97M | 40.67M | -58.15M | -57.89M | -7.92M | -64.18M | -29.29M | -73.67M | 2.73M | 58.17M | -92.66M | -50.49M | 39.50M |
|
Other financing activities (Quarter)
|
| -0.02M | 1.73M | | | -0.02M | 4.44M | 3.50M | | | | | | | | | | | | 0.35M | 3.85M | -3.45M | 9.29M | 0.41M | 4.40M | | 4.23M | 2.60M | 4.30M | 0.06M | 24.85M | 2.72M | 3.31M | 3.42M | 2.16M | 5.76M | 8.71M | 3.53M | 5.39M | 5.67M | 8.35M | 6.80M | 6.75M | 9.63M | 9.30M | 8.13M | 11.93M | 5.98M | 7.96M | 8.21M | 13.46M | 7.18M | 0.22M | 0.47M | 11.12M | 3.06M | 9.62M | 4.96M | 6.53M | 1.44M | 9.79M | 6.98M | 5.64M |
|
Cash from Financing Activities (Quarter)
|
| 1.13M | 7.49M | 250.99M | 2.40M | 5.77M | -0.34M | -2.86M | 0.43M | -0.14M | -4.97M | -8.09M | 0.10M | 0.70M | 1.74M | -2.00M | -7.01M | -15.06M | -6.07M | -4.18M | 0.44M | 0.32M | 0.47M | -1.76M | -2.65M | 0.07M | 4.33M | -4.77M | -6.18M | -2.06M | -1.30M | -8.94M | -7.79M | -3.21M | -2.67M | -10.92M | -13.19M | -5.95M | -4.54M | -11.65M | -15.13M | -7.96M | -6.91M | -18.77M | -12.43M | -10.99M | -9.18M | -21.74M | -14.75M | -14.15M | -13.99M | -23.43M | -16.45M | -16.57M | -16.48M | -25.95M | -18.88M | -19.48M | -18.02M | -30.24M | -20.95M | -20.89M | -53.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 1.40M | 1.40M | 1.41M | 2.83M | 2.80M | 2.80M | 2.83M | 4.72M | 4.70M | 4.70M | 4.71M | 7.10M | 7.10M | 7.10M | 7.12M | 9.49M | 9.50M | 9.50M | 9.48M | 14.25M | 14.20M | 14.20M | 14.26M | 16.77M | 16.70M | 16.70M | 16.65M | 19.53M | 19.20M | 19.20M | 18.33M | 21.42M | 21.40M | 21.40M | 21.35M |
|
Change in Cash (Quarter)
|
| -3.55M | 12.17M | 237.74M | -192.87M | 1.88M | 44.67M | 32.45M | 15.35M | -85.41M | 11.73M | -40.39M | 35.17M | -13.62M | 3.50M | -34.66M | 39.62M | -38.16M | 8.03M | 79.77M | -15.94M | -19.30M | 7.56M | 12.58M | -40.16M | -15.51M | 84.95M | -43.25M | 13.32M | -40.28M | 63.69M | 44.31M | -73.38M | -2.14M | 109.38M | 14.03M | 99.23M | -88.74M | -103.91M | 91.12M | -89.18M | 29.05M | 467.39M | 96.27M | -183.37M | -7.76M | -223.16M | 45.43M | -143.53M | -26.15M | -94.32M | 64.86M | -64.82M | -14.15M | 12.66M | -17.97M | 18.84M | -13.30M | 19.42M | 58.49M | -61.67M | 25.80M | 16.74M |
|
Free Cash Flow (Quarter)
|
| -2.29M | 0.62M | 1.14M | 2.21M | 2.24M | 8.20M | -3.81M | 10.96M | -2.25M | 10.12M | -11.45M | 24.55M | 5.28M | 21.90M | -8.24M | 30.29M | -7.49M | 26.55M | 45.03M | 27.00M | 3.94M | 32.54M | -0.31M | 34.38M | 1.90M | 37.06M | 1.01M | 45.90M | 1.13M | 55.52M | 30.08M | 6.45M | 37.50M | 22.37M | 20.77M | 42.79M | 48.87M | 51.42M | 0.96M | 19.26M | 36.39M | 64.19M | 19.56M | 18.89M | 66.38M | 43.11M | 41.86M | 22.94M | 28.26M | -8.74M | 38.52M | -8.40M | 35.38M | 29.49M | 64.95M | 57.88M | 66.23M | 22.04M | 17.50M | 37.46M | 84.34M | 15.06M |
|
Net Cash Flow (Quarter)
|
| -3.55M | 12.17M | 237.74M | -192.87M | 1.88M | 44.67M | 32.45M | 15.35M | -85.41M | 11.73M | -40.39M | 35.17M | -13.62M | 3.50M | -34.66M | 39.62M | -38.16M | 8.03M | 79.77M | -15.94M | -19.30M | 7.56M | 12.58M | -40.16M | -15.51M | 84.95M | -43.25M | 13.32M | -40.28M | 63.69M | 44.31M | -73.38M | -2.14M | 109.38M | 14.03M | 99.23M | -88.74M | -103.91M | 91.12M | -89.18M | 29.05M | 467.39M | 96.27M | -183.37M | -7.76M | -223.16M | 45.43M | -143.53M | -26.15M | -94.32M | 64.86M | -64.82M | -14.15M | 12.66M | -17.97M | 18.84M | -13.30M | 19.42M | 58.49M | -61.67M | 25.80M | 16.74M |