|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -117.12M | -63.03M | -8.64M | -2.02M | -24.80M | 50.92M | 47.45M | 69.57M | 60.99M | 70.14M | 40.78M | 169.88M | 42.76M | 104.74M | 60.40M | 72.29M | 63.01M | 33.96M | 74.46M | 69.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 3.10M | 3.30M | 3.16M | 3.80M | 3.70M | 3.70M | 3.88M | 3.70M | 3.80M | 3.90M | 3.92M | 3.86M | 3.40M | 3.50M | 3.17M | 3.62M | 3.70M | 3.32M | 3.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | 1.39M | 0.82M | -1.99M | -0.41M | 0.71M | 4.25M | 4.57M | 0.77M | 2.66M | 1.46M | -100.72M | -0.49M | 11.15M | 0.05M | -0.52M | 2.93M | -4.39M | -2.01M | 5.75M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.14M | | | | 0.17M | | | | 0.30M | | | 0.17M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.46M | 0.30M | 0.30M | 0.06M | 3.76M | 0.20M | 0.20M | -0.03M | 4.08M | 0.20M | 0.20M | -5.61M | 0.10M | 1.90M | 1.90M | -5.57M | 0.20M | 0.20M | 0.04M | 5.39M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.89M | 14.99M | 50.56M | 88.58M | -4.17M | 131.79M | 118.36M | 173.96M | 31.71M | 183.79M | 154.43M | 187.13M | 7.47M | 184.32M | 218.09M | 166.63M | 98.22M | 205.24M | 164.67M | 169.24M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 2.17M | 2.20M | 2.21M | 2.23M | 2.31M | 2.64M | 2.62M | 2.67M | 2.63M | 2.68M | 2.67M | 2.72M | 2.63M | 2.65M | 2.71M | 2.71M | 3.15M | 3.16M | 3.25M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.31M | 54.67M | 56.09M | 56.28M | 56.03M | 56.72M | 47.97M | 47.90M | 48.36M | 48.26M | 58.09M | 56.53M | 57.20M | 58.55M | 59.05M | 60.82M | 63.72M | 73.20M | 74.22M | 75.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.82M | 18.65M | 36.10M | 1.71M | 8.49M | 40.76M | 6.10M | -14.66M | 30.38M | -56.75M | 13.14M | -8.32M | 15.58M | 1.67M | -19.98M | -13.12M | 36.54M | -17.96M | -5.25M | 33.43M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.79M | 40.61M | 37.54M | 33.64M | -17.33M | 41.26M | 20.16M | 22.33M | -56.29M | -9.75M | 77.77M | 29.80M | -79.05M | 4.05M | 95.11M | -6.24M | -16.38M | 101.59M | -23.95M | 18.92M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.76M | 7.21M | 6.97M | 0.12M | 17.81M | -13.97M | 4.43M | -14.87M | 0.95M | -7.14M | 29.73M | -16.93M | 3.92M | -1.67M | 22.62M | -21.38M | -15.13M | 23.94M | -20.93M | -25.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.83M | 27.66M | 12.67M | 11.26M | 9.72M | 15.00M | 23.50M | 41.30M | 36.77M | 41.40M | 43.98M | 84.63M | 79.43M | 105.51M | 132.39M | 90.58M | 112.73M | 69.86M | 106.13M | 113.66M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | | -1.96M | | 2.38M | | 1.34M | | 2.14M | | 3.76M | | 2.40M | | 1.66M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.94M | -237.71M | -14.35M | -12.73M | -8.56M | -113.03M | -26.27M | -41.45M | -48.54M | -836.96M | -42.71M | -84.61M | -79.25M | -105.65M | -128.53M | -96.98M | -131.13M | -64.99M | -106.17M | -114.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.54M | 0.09M | -10.80M | -0.04M | -0.07M | 14.82M | 0.46M | 0.20M | -0.08M | 23.76M | -23.88M | 23.60M | -0.02M | -0.02M | 23.17M | 0.57M | -0.03M | 0.49M | -13.35M | -0.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.87M | 223.55M | -46.33M | 8.65M | -5.35M | 68.11M | -3.16M | -8.88M | -13.87M | 853.45M | -69.64M | -58.06M | -81.78M | -75.28M | -68.91M | -64.35M | -82.00M | -74.40M | -74.87M | -104.06M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.01M | 0.00M | | 0.28M | 0.01M | 5.60M | 5.56M | 42.09M | 60.53M | 60.52M | 113.95M | 66.61M | 66.62M | 66.60M | 69.87M | 69.79M | 73.24M | 80.31M | 77.52M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04M | 0.83M | -10.12M | 84.50M | -18.09M | 86.86M | 88.93M | 123.63M | -30.70M | 200.28M | 42.07M | 44.46M | -153.56M | 3.40M | 20.65M | 5.30M | -114.90M | 65.85M | -16.38M | -48.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.72M | -12.67M | 37.90M | 77.32M | -13.89M | 116.79M | 94.85M | 132.66M | -5.06M | 142.39M | 110.45M | 102.50M | -71.96M | 78.81M | 85.70M | 76.04M | -14.51M | 135.38M | 58.53M | 55.58M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04M | 0.83M | -10.12M | 84.50M | -18.09M | 86.86M | 88.93M | 123.63M | -30.70M | 200.28M | 42.07M | 44.46M | -153.56M | 3.40M | 20.65M | 5.30M | -114.90M | 65.85M | -16.38M | -48.90M |