|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.20M | -0.60M | 32.10M | 70.70M | -0.20M | 47.20M | 40.70M | 53.40M | 4.80M | -478.10M | 16.90M | -426.40M | -26.90M | 176.80M | 34.30M | 73.90M | -22.60M | 19.50M | 51.10M | 96.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 20.00M | 19.60M | 19.80M | 19.30M | 19.40M | 19.90M | 18.80M | 20.10M | 19.70M | 19.30M | 20.20M | 18.50M | 18.40M | 18.60M | 24.00M | 23.60M | 23.60M | 22.40M | 21.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 7.50M | 7.20M | 7.90M | 7.90M | 8.50M | 8.60M | 8.80M | 7.80M | 7.90M | 7.20M | 5.50M | 7.20M | 7.60M | 7.00M | 9.00M | 9.50M | 2.20M | 5.60M | 6.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.20M | -1.90M | 0.50M | 1.90M | -1.30M | -1.20M | -1.70M | 8.90M | 1.00M | -0.90M | -0.40M | 0.20M | 1.00M | -2.20M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -0.10M | 0.10M | 8.50M | 0.30M | 10.60M | -10.60M | | 3.60M | 1.90M | -4.60M | 0.10M | 7.40M | -6.20M | 6.20M | 4.10M | 0.30M | 1.10M | -1.00M | -0.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.80M | -1.60M | -0.90M | 1.30M | 1.70M | | | 4.90M | 1.40M | 511.40M | 12.10M | 530.70M | 1.10M | 8.80M | | | 1.50M | 1.40M | 1.10M | 2.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.80M | 24.40M | 31.50M | 53.70M | 20.50M | 80.60M | 73.70M | 79.30M | 9.40M | 78.30M | 61.50M | 105.00M | 30.60M | 71.00M | 73.10M | 124.50M | 33.60M | 67.10M | 88.80M | 118.10M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.60M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.80M | 0.70M | 0.80M | 0.80M | 0.80M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.90M | 1.70M | 1.60M | 1.60M | 1.70M | 1.60M | 1.60M | 1.60M | 1.80M | 1.60M | 1.70M | 1.60M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.40M | 1.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.40M | 36.30M | 36.30M | 36.40M | 34.10M | 36.70M | 40.10M | 39.80M | 41.90M | 41.20M | 39.00M | 38.40M | 36.10M | 35.70M | 37.30M | 42.40M | 40.70M | 41.00M | 40.00M | 38.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.20M | 36.50M | 39.20M | 66.10M | -44.10M | 24.00M | 16.80M | 14.50M | -54.00M | 31.70M | 7.10M | 19.20M | -34.90M | 23.90M | 8.70M | 25.60M | -45.30M | 42.50M | 7.80M | 62.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.10M | 28.10M | 18.80M | 38.10M | -64.20M | 39.30M | 8.70M | 21.10M | -70.90M | 30.40M | -1.90M | 33.20M | -41.60M | 14.80M | 7.20M | 33.30M | -67.80M | 31.60M | 8.80M | 31.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -1.20M | 0.40M | 0.50M | -3.00M | 1.70M | 1.10M | 1.50M | -4.20M | -0.60M | 1.40M | 0.80M | 1.20M | 9.40M | -10.30M | 0.40M | 0.50M | -1.20M | 0.60M | -0.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | -23.00M | 15.70M | -4.10M | -3.40M | 14.40M | 1.50M | -18.50M | 1.00M | 11.70M | -10.00M | 2.20M | 2.00M | -2.90M | 8.20M | -7.40M | 16.70M | -22.60M | 5.50M | 3.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 16.10M | 1.10M | -2.50M | 16.90M | 24.20M | 24.80M | 23.20M | 22.60M | 22.30M | 18.70M | 23.20M | 8.00M | 23.90M | 17.60M | -0.20M | 13.40M | -3.40M | -2.30M | -2.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.80M | 26.90M | 12.30M | 81.50M | 9.60M | 239.00M | 30.30M | 75.00M | 5.10M | 22.30M | 3.30M | 3.00M | 6.00M | 1.60M | 3.60M | 8.30M | 5.70M | 2.80M | 1.90M | 2.70M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.10M | 0.60M | -1.80M | 0.80M | 0.30M | 0.20M | -1.30M | 0.10M | 0.10M | 0.10M | -0.30M | | 309.40M | 0.60M | -309.30M | 0.70M | 0.80M | -0.40M | 0.40M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.30M | -48.70M | -29.50M | -117.50M | -27.80M | -266.60M | -56.90M | -98.20M | -27.70M | -43.80M | -21.90M | -14.10M | -19.00M | 278.50M | -28.80M | -23.20M | -24.70M | -36.80M | -25.80M | -26.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 0.20M | -11.00M | | | 0.40M | | | | 3.70M | 0.40M | 6.60M | 0.10M | 0.10M | 0.10M | | | 0.10M | 4.50M | 0.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -111.60M | -7.30M | -21.60M | -21.70M | -62.40M | -51.80M | -51.40M | -22.40M | 20.70M | -35.40M | -37.20M | -99.60M | -4.90M | -342.20M | -65.90M | -82.40M | -25.30M | -32.30M | -28.50M | -54.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 7.00M | 7.00M | 21.60M | 51.50M | 2.20M | 49.30M | 43.00M | 2.20M | 2.20M | 49.70M | 200.40M | 52.40M | 2.20M | 2.20M | 52.00M | 53.00M | 50.50M | 2.20M | 52.60M |
|
Dividends Paid - Common and Prefferd (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.60M | -0.70M | | 0.60M | -0.90M | -0.90M | 0.20M | | 0.30M | -0.20M | 0.30M | -0.30M | -0.10M | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.40M | -31.00M | -20.30M | -85.50M | -69.10M | -238.70M | -35.50M | -41.10M | 2.40M | -0.60M | 2.20M | -8.40M | 6.40M | 7.20M | -21.60M | 18.90M | -16.40M | -2.00M | 34.50M | 36.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.20M | 8.30M | 30.40M | 56.20M | 3.60M | 56.40M | 48.90M | 56.10M | -13.20M | 56.00M | 42.80M | 81.80M | 22.60M | 47.10M | 55.50M | 124.70M | 20.20M | 70.50M | 91.10M | 120.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.70M | -31.60M | -19.60M | -85.50M | -69.70M | -237.80M | -34.60M | -41.30M | 2.40M | -0.90M | 2.40M | -8.70M | 6.70M | 7.30M | -21.60M | 18.90M | -16.40M | -2.00M | 34.50M | 36.90M |