|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.55M | -90.72M | -48.26M | -46.06M | -60.99M | -86.10M | -62.13M | -62.14M | -76.38M | -89.20M | -103.38M | -68.70M | -81.10M | -90.23M | -91.62M | -66.27M | -69.51M | -59.95M | -77.62M | -67.27M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.56M | 31.95M | 31.52M | 32.37M | 34.94M | 34.79M | 35.80M | 36.48M | 38.15M | 38.04M | 38.87M | 38.81M | 39.00M | 40.15M | 40.89M | 40.65M | 42.13M | 42.86M | 44.03M | 44.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 2.78M | 3.37M | 1.50M | 2.01M | 2.09M | 1.76M | 2.16M | 2.10M | 2.06M | 1.88M | 2.20M | 2.19M | 3.29M | 2.19M | 2.46M | 2.58M | 2.44M | 2.96M | 1.72M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.96M | 18.49M | 18.43M | | | 15.40M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.84M | 77.17M | 39.85M | 51.93M | 72.21M | 51.23M | 40.40M | 54.82M | 65.31M | 49.60M | 23.36M | 66.83M | 42.88M | 65.04M | 3.71M | 50.10M | 35.81M | 50.94M | 28.11M | 64.35M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.96M | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.87M | 0.87M | 0.85M | 1.01M | 1.02M | 1.33M | 1.41M | 1.52M | 1.59M | 1.42M | 1.62M | 1.82M | 1.95M | 1.93M | 2.06M | 2.05M | 2.08M | 2.12M | 2.11M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.56M | 31.95M | 31.52M | 32.37M | 34.94M | 34.79M | 35.80M | 36.48M | 38.15M | 38.04M | 38.87M | 38.81M | 39.00M | 40.15M | 40.89M | 40.65M | 42.13M | 42.86M | 44.03M | 44.83M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.49M | -3.76M | 3.71M | 5.09M | 5.96M | -0.60M | 5.42M | 3.27M | 4.32M | 1.10M | 6.66M | 0.39M | 2.33M | 2.44M | 9.76M | 4.76M | 5.91M | 3.12M | 4.37M | 9.24M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.16M | 1.52M | -19.07M | 7.88M | 15.76M | -6.16M | -6.84M | 2.20M | 21.25M | 2.65M | -23.63M | 22.61M | 2.64M | 12.82M | -29.75M | 17.60M | -5.77M | -0.32M | -18.00M | 30.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.95M | 3.98M | -1.03M | -9.64M | -1.72M | -7.62M | 4.76M | -4.50M | -1.04M | -2.74M | 0.10M | -3.26M | -3.89M | 8.63M | -2.04M | -10.22M | -1.91M | -0.98M | -0.09M | -7.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.77M | 142.53M | 32.56M | 26.56M | 211.78M | 0.01M | 36.18M | 35.47M | 41.74M | 44.80M | 46.06M | 50.93M | 42.99M | 72.12M | 39.63M | 41.94M | 34.24M | 41.43M | 38.28M | 33.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.59M | 0.00M | | 153.79M | | | | 1.95M | 53.31M | | 21.58M | | 5.66M | 25.69M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.50M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.22M | -275.13M | 224.29M | -31.00M | -313.65M | 119.11M | -45.40M | -43.19M | -48.41M | -59.02M | -1.97M | -65.56M | -33.04M | -86.06M | -39.77M | -31.27M | -49.15M | -55.16M | -48.34M | -45.61M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.58M | 263.00M | 296.00M | 126.00M | 339.42M | 135.58M | 266.60M | 233.00M | 612.60M | 300.46M | 459.40M | 396.00M | | | 403.89M | 126.44M | 56.91M | 415.12M | 87.00M | 97.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.07M | 0.38M | 51.95M | 25.93M | 25.92M | 0.57M | 51.33M | 25.99M | 15.47M | 0.34M | 30.63M | 15.51M | 15.51M | 0.37M | 30.84M | 0.01M | 0.01M | 0.01M | 0.13M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.04M | 192.54M | -264.33M | -21.74M | 246.43M | -163.58M | 160.18M | -176.19M | -16.10M | 2.60M | -17.84M | 134.79M | -16.70M | -2.07M | -71.20M | -17.65M | 13.65M | -0.12M | 22.78M | -3.32M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | -5.42M | -0.19M | -0.81M | 4.99M | 6.76M | 155.18M | -164.55M | 0.81M | -6.82M | 3.56M | 136.06M | -6.86M | -23.09M | -107.25M | 1.18M | 0.32M | -4.34M | 2.54M | 15.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.07M | -65.36M | 7.28M | 25.37M | -139.57M | 51.22M | 4.21M | 19.35M | 23.57M | 4.80M | -22.70M | 15.90M | -0.11M | -7.08M | -35.91M | 8.16M | 1.57M | 9.51M | -10.17M | 30.78M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | -5.42M | -0.19M | -0.81M | 4.99M | 6.76M | 155.18M | -164.55M | 0.81M | -6.82M | 3.56M | 136.06M | -6.86M | -23.09M | -107.25M | 1.18M | 0.32M | -4.34M | 2.54M | 15.41M |