|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 5.19M | 4.78M | 5.51M | -70.86M | -10.21M | -45.03M | -4.96M | -406.64M | -2.67M | 77.01M | -3.16M | -9.21M | 9.58M | 9.49M | -27.25M | -287.83M | -13.95M | 41.18M | 0.56M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 32.73M | 33.07M | 33.03M | 32.09M | 32.49M | 26.27M | 22.34M | 20.05M | 19.54M | 16.35M | -13.34M | 15.60M | 15.40M | 8.20M | 10.44M | 10.03M | 15.70M | 9.00M | 8.49M | 8.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 1.89M | 1.75M | 1.76M | 1.69M | 2.70M | 3.43M | 2.56M | 4.03M | 2.44M | 3.01M | 1.58M | 2.23M | 2.02M | 2.06M | 1.45M | 1.74M | 1.59M | 1.60M | 1.48M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.41M | 21.69M | | | 2.35M | -0.26M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.20M | -0.25M | 0.46M | -0.24M | 34.34M | -34.24M | 1.36M | -1.21M | 0.07M | -0.22M | 0.08M | -0.15M | 0.07M | | 0.21M | -0.21M | | | 1.35M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.56M | 10.70M | 41.32M | | 397.37M | | -113.57M | 1.38M | 6.50M | 42.89M | 2.54M | 15.04M | 286.13M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 58.13M | 60.90M | 49.20M | 55.92M | 59.49M | 19.94M | 17.33M | 22.25M | 2.51M | 34.01M | -47.39M | 16.19M | 24.54M | -42.34M | 9.29M | 20.22M | 19.52M | 28.61M | 0.37M | -9.49M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.03M | 4.59M | | | 5.68M | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 40.02M | 22.57M | -64.56M | 21.14M | -21.98M | 66.58M | 13.32M | -0.12M | -0.29M | -0.42M | 19.39M | -0.26M | -0.37M | -0.13M | -1.20M | -1.72M | -2.11M | -3.25M | -20.44M | -2.45M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.91M | 0.91M | 0.89M | 0.94M | 2.79M | 1.10M | 1.38M | 0.74M | 0.76M | 1.15M | 1.16M | 1.06M | 1.47M | 1.17M | 1.07M | 1.08M | 1.12M | 1.21M | 1.11M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 32.73M | 33.07M | 33.03M | 32.09M | 32.49M | 26.27M | 22.34M | 20.05M | 19.54M | 16.35M | -13.34M | 15.60M | 15.40M | 8.20M | 10.44M | 10.03M | 15.70M | 9.00M | 8.49M | 8.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 0.38M | 0.36M | 0.11M | -0.77M | -0.05M | 0.02M | -0.06M | -0.24M | -0.34M | -0.09M | | | 0.02M | -0.02M | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.63M | 9.42M | -2.95M | -4.93M | 6.04M | -9.36M | -4.10M | -2.19M | 2.43M | 4.79M | 4.25M | -12.89M | -1.44M | 1.08M | -0.67M | -6.38M | -3.50M | 7.28M | -6.29M | -3.09M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.43M | 6.64M | 9.15M | -5.20M | 4.61M | 2.57M | -2.98M | 0.24M | 5.00M | -0.75M | | -1.24M | 1.17M | 4.30M | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.87M | -5.61M | 12.51M | 2.28M | 3.56M | 7.87M | 3.78M | 0.85M | 0.87M | 7.38M | -9.10M | 1.85M | 0.18M | -2.03M | 0.57M | 0.23M | 3.54M | 57.11M | 91.07M | 1.83M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 20.73M | | | | | 970.38M | 150.43M | 165.90M | 34.20M | 8.30M | 27.23M | 79.53M | 8.65M | 39.80M | 189.45M | 33.00M | 127.80M | 247.45M | 443.87M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | | | 425.03M | 0.82M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.70M | -4.91M | -3.93M | -2.53M | -3.68M | 927.76M | 176.80M | 164.98M | 124.17M | 0.64M | 31.28M | 60.53M | 7.34M | 38.36M | -318.77M | 46.89M | 150.32M | 253.08M | -309.07M | -14.78M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 3.52M | | | | 3.10M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -35.54M | -37.73M | -43.63M | -36.22M | -36.83M | -1082.11M | -44.06M | -54.97M | -133.23M | -28.22M | -18.23M | -30.26M | -18.05M | -251.85M | 174.54M | -9.32M | -109.12M | -220.21M | -571.94M | -6.44M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 20.55M | 23.35M | 79.91M | 28.07M | 28.39M | 28.93M | -74.54M | 14.87M | 8.12M | 8.14M | -3.20M | 0.72M | 15.74M | 8.33M | -24.80M | 8.32M | -6.98M | -1.30M | | 0.27M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 34.28M | 18.27M | 1.64M | 17.16M | 18.99M | -134.41M | 150.06M | 132.26M | -6.54M | 6.43M | 30.91M | 46.45M | 13.83M | -194.56M | -112.52M | 57.78M | 60.72M | 61.48M | -187.75M | -30.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 46.26M | 66.52M | 36.69M | 53.64M | 55.93M | 12.07M | 13.55M | 21.41M | 1.64M | 26.62M | -38.29M | 14.35M | 24.35M | -40.31M | 8.71M | 19.99M | 15.98M | -28.50M | -90.69M | -11.32M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 34.28M | 18.27M | 1.64M | 17.16M | 18.99M | -134.41M | 150.06M | 132.26M | -6.54M | 6.43M | -34.34M | 46.45M | 13.83M | -255.83M | -134.94M | 57.78M | 60.72M | 61.48M | -880.63M | -30.70M |