|
Net Income (Quarter)
|
-0.05M | 3.33M | 0.05M | -0.26M | 0.00M | 0.00M | 0.05M | 0.05M | 0.02M | -0.02M | -0.00M | -0.01M | 0.01M | 0.01M | -0.20M | 0.06M | 0.01M | 0.01M | 0.01M | -0.05M | 4.53M | 41.39M | 26.69M | 38.90M | 26.35M | 51.33M | 33.59M | 48.10M | 32.62M | 47.29M | 23.87M | 72.32M | 27.34M | 55.55M | 22.59M | 159.19M | 22.64M | 46.32M | 20.93M | 38.45M | -24.04M | -187.70M | -129.89M | -92.59M | -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 |
|
Depreciation and Depletion (Quarter)
|
| | | | | | 3.50M | 4.70M | | | | 8.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
1.67M | 1.87M | 4.45M | 2.08M | 2.32M | 2.50M | 2.60M | 2.75M | 2.36M | 2.92M | -0.20M | 3.86M | 2.70M | 2.00M | 1.80M | 5.20M | 1.30M | 1.40M | 1.50M | 1.60M | 1.59M | 1.50M | 1.50M | 1.60M | 1.50M | 1.50M | 1.50M | 1.50M | 1.57M | 1.60M | 1.70M | 1.64M | 1.90M | 2.00M | 1.90M | 1.90M | 2.03M | 1.90M | 1.90M | 1.93M | 2.20M | 2.20M | 2.20M | 2.13M | 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 |
|
Deferred Taxes (Quarter)
|
1.46M | 23.10M | -12.22M | -14.91M | -1.35M | 4.42M | -0.60M | 2.92M | 4.48M | 10.88M | -16.96M | -7.50M | -67.11M | -2.39M | -7.39M | -12.65M | -1.07M | -0.02M | -1.17M | -0.33M | -0.24M | 0.48M | -5.55M | -3.56M | -1.46M | 0.86M | 0.88M | -0.60M | -0.19M | 0.06M | -0.37M | -31.81M | 1.78M | 5.29M | 1.53M | 1.60M | 1.10M | 7.09M | 2.68M | 2.85M | 26.56M | 0.08M | -0.03M | -0.08M | 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 |
|
Cash from Discontinued Operations (Quarter)
|
0.07M | 0.66M | -0.06M | -0.09M | -0.03M | -0.00M | 0.04M | -0.00M | 0.01M | 0.04M | -0.00M | 0.03M | 0.05M | 0.03M | 0.01M | | -0.23M | 0.03M | 0.00M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | 0.27M | | | | 0.07M | | | | 0.17M | | | | 0.25M | | | | 0.22M | | | | 0.24M | | | | 0.19M | | | | 0.15M | | | | 0.13M | | | | 0.13M | | | | 0.14M | | | | 0.17M | | | | 0.30M | | | 0.17M |
|
Gains from Investment Securities (Quarter)
|
-0.24M | -0.04M | -0.06M | -0.90M | -1.57M | 1.53M | 0.07M | -1.66M | -0.38M | -0.05M | 0.17M | 4.05M | -0.01M | -0.22M | 0.04M | -2.65M | 0.10M | 0.10M | 0.10M | 9.91M | 0.20M | 0.20M | 0.20M | 4.53M | 1.57M | 0.10M | 0.10M | 3.02M | 1.77M | 0.10M | 0.10M | -2.64M | 0.10M | 0.10M | 0.10M | -1.20M | 0.10M | 0.10M | 0.10M | -3.27M | 0.10M | 0.10M | 0.10M | 11.66M | -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 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | 14.00M | 6.90M | 0.13M | 1.30M | | 1.68M | | | | | 2.89M | -0.96M | -0.00M | 16.30M | | | | | | | | 34.49M | | | 4.54M | 18.00M | | | 1.70M | 0.25M | | | 0.01M | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | 15.30M | | | | 0.66M | | | | 6.40M | | | | 4.90M | | | | 0.02M | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
27.67M | 19.29M | 41.07M | 50.88M | -7.98M | 47.63M | 43.27M | 70.98M | 13.91M | 65.18M | 50.21M | 47.08M | -46.91M | 38.00M | 73.21M | 73.40M | 29.83M | 61.88M | 65.50M | 95.01M | 7.49M | 71.77M | 75.36M | 83.45M | 53.27M | 73.63M | 72.21M | 94.48M | 38.32M | 75.59M | 101.86M | 80.06M | 43.93M | 87.79M | 93.56M | 96.64M | 54.56M | 84.06M | 92.52M | 123.55M | 4.67M | -115.47M | -1.53M | -49.19M | -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 |
|
Amortizatization of Intangibles (Quarter)
|
2.80M | 2.92M | 2.92M | 3.04M | 3.04M | 3.17M | 3.17M | 3.31M | 3.31M | 3.45M | 3.45M | 3.59M | 3.59M | 3.74M | 3.21M | 3.27M | 3.27M | 2.75M | 2.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
1.31M | 1.32M | 1.34M | 1.34M | 1.31M | 1.33M | 1.26M | 1.22M | 1.21M | 1.21M | 1.41M | 1.08M | 1.17M | 1.48M | 1.42M | 1.44M | 1.42M | 1.42M | 1.70M | 1.43M | 1.40M | 1.46M | 1.32M | 1.33M | 1.22M | 1.22M | 1.22M | 1.22M | 1.26M | 1.30M | 1.39M | 1.44M | 1.42M | 1.43M | 1.40M | 1.36M | 1.93M | 1.94M | 1.94M | 1.86M | 1.89M | 1.96M | 2.04M | 2.01M | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
27.07M | 25.95M | 25.25M | 27.29M | 29.06M | 29.27M | 32.37M | 34.59M | 32.43M | 30.25M | 30.70M | 37.30M | 32.01M | 29.05M | 27.92M | 27.55M | 28.00M | 28.23M | 28.03M | 28.01M | 28.57M | 28.40M | 28.50M | 28.92M | 28.77M | 26.41M | 26.71M | 27.93M | 27.64M | 27.68M | 28.55M | 28.10M | 28.67M | 30.00M | 30.99M | 31.22M | 53.01M | 53.55M | 54.00M | 53.29M | 53.34M | 54.01M | 53.88M | 53.85M | 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 |
|
Change in Receivables (Quarter)
|
9.32M | -10.58M | 1.77M | -8.59M | 32.13M | -14.95M | 0.89M | -7.93M | 21.04M | -8.78M | 6.17M | -5.03M | 5.40M | 13.71M | -21.70M | -0.96M | 15.37M | -11.24M | 3.50M | -14.23M | 24.98M | -1.65M | -4.71M | -8.77M | 6.27M | -8.74M | 5.68M | -10.44M | 19.02M | -1.26M | -8.89M | 0.84M | 8.73M | 13.34M | 0.90M | -14.65M | 42.05M | -19.44M | -7.37M | -12.40M | 8.35M | -60.58M | -4.71M | 6.45M | -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 |
|
Change in Accured Expenses (Quarter)
|
-0.32M | -7.22M | 18.02M | 5.82M | -11.48M | -11.10M | 15.26M | 3.26M | -18.73M | 2.50M | 45.73M | 25.69M | -74.41M | 2.21M | 8.90M | 3.90M | -13.30M | -10.28M | 21.04M | 13.80M | -24.20M | -4.90M | 25.85M | -9.77M | -0.67M | -15.97M | 19.29M | -1.50M | -8.26M | -3.13M | 43.38M | -14.80M | -11.38M | 7.12M | 38.95M | -12.48M | 17.63M | -50.56M | 13.02M | 6.23M | -26.30M | -83.52M | 52.80M | -2.80M | -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 |
|
Change in Taxes (Quarter)
|
| | -15.23M | -38.40M | | | | -1.69M | | | | | | | | -5.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
-1.12M | -4.03M | 12.11M | -12.32M | 1.88M | 2.12M | 9.79M | -9.13M | -3.32M | 0.72M | 6.68M | -10.82M | -5.85M | 0.90M | 4.78M | -8.35M | -4.52M | 4.51M | 3.94M | -7.02M | 2.26M | 0.17M | 7.68M | -5.95M | -3.79M | 0.47M | 5.31M | -3.94M | -2.70M | 1.44M | 5.59M | -4.53M | -0.34M | 0.86M | 8.41M | -7.21M | 1.75M | -4.21M | 12.41M | -4.92M | 1.70M | -0.69M | -3.16M | 6.33M | -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 |
|
Capital Expenditures (Quarter)
|
7.73M | 12.12M | 90.08M | 84.71M | 37.50M | 23.92M | 32.43M | 38.75M | 29.73M | 29.05M | 19.40M | 17.04M | 10.14M | 5.04M | 8.40M | 13.38M | 17.48M | 18.29M | 14.96M | -29.52M | 18.66M | 20.16M | 24.53M | 16.46M | 13.24M | 42.64M | 28.68M | 33.42M | 37.71M | 41.76M | 47.68M | 55.42M | 47.59M | 47.77M | 37.45M | 55.41M | 48.87M | 20.20M | 40.53M | 42.94M | 43.17M | 39.97M | 41.44M | 40.88M | 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 |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | | 219.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| -1.42M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
4.03M | -0.00M | 0.05M | 0.09M | 2.46M | | | | 2.87M | | 1.61M | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | | | | 2.77M | | | | 0.09M | | 2.80M | | -1.96M | | 2.38M | | 1.34M | | 2.14M | | 3.76M | | 2.40M | | 1.66M | | | | |
|
Cash from Investing Activities (Quarter)
|
-3.46M | -13.66M | -88.60M | -86.07M | -33.46M | -23.30M | -32.41M | -39.10M | -26.49M | -29.01M | -17.36M | 187.91M | -10.85M | -12.37M | -10.74M | -14.78M | -7.97M | -21.13M | -7.67M | -22.68M | -14.70M | -21.64M | -18.93M | -19.37M | -37.16M | -53.39M | -40.91M | -48.08M | -56.71M | -44.69M | -53.01M | -61.01M | -51.80M | -54.38M | -36.35M | -280.77M | -49.10M | -11.81M | -42.97M | -59.16M | -45.25M | -42.92M | -43.48M | -40.99M | -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 |
|
Other financing activities (Quarter)
|
| -1.27M | 1.27M | -0.25M | -0.04M | -0.04M | -0.14M | 10.29M | -0.19M | -0.19M | 0.75M | -0.38M | -0.20M | 0.20M | -0.52M | -0.17M | -0.14M | -0.15M | -0.16M | 8.87M | -0.16M | 10.88M | -11.10M | 11.53M | 0.91M | 0.23M | 0.14M | 0.41M | 0.02M | -0.01M | 12.25M | | -0.01M | 0.64M | -0.65M | 0.01M | 1.60M | -1.58M | 17.56M | -17.83M | 0.11M | -0.25M | 1.67M | 0.69M | 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 |
|
Cash from Financing Activities (Quarter)
|
-24.75M | -1.81M | 0.97M | 22.27M | 4.01M | 0.10M | -110.13M | 0.37M | -11.96M | -26.59M | -38.07M | -162.13M | 5.39M | -26.03M | -54.78M | -49.13M | -28.02M | -18.32M | 143.86M | -275.45M | -16.20M | -61.81M | -57.41M | -48.12M | -15.26M | -26.66M | -46.18M | -23.43M | -9.62M | -19.29M | -36.26M | -17.72M | 14.89M | -25.17M | -26.77M | 208.82M | -7.73M | -49.98M | -59.18M | 196.55M | 346.84M | -430.96M | 8.65M | 69.00M | 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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | 25.80M | 25.30M | 25.30M | 51.04M | 25.46M | 28.00M | 28.10M | 28.06M | 28.76M | 33.30M | 35.90M | 43.64M | 36.43M | 38.22M | 38.25M | 40.79M | 38.90M | 40.89M | 40.95M | 43.69M | 43.75M | 43.78M | 43.77M | 46.54M | 46.41M | 46.50M | 46.41M | 77.55M | 52.41M | -0.03M | -0.01M | 0.01M | 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 |
|
Change in Cash (Quarter)
|
-0.54M | 3.81M | -47.36M | -11.55M | -37.43M | 24.39M | -99.24M | 32.27M | -24.53M | 9.64M | -5.27M | 72.94M | -52.32M | -0.45M | 7.69M | 9.49M | -6.16M | 22.43M | 201.69M | -203.12M | -23.41M | -11.68M | -0.98M | 15.95M | 0.86M | -6.42M | -14.87M | 22.98M | -28.01M | 11.60M | 12.59M | 1.33M | 7.02M | 8.23M | 30.44M | 24.69M | -2.27M | 22.28M | -9.63M | 260.94M | 306.26M | -589.36M | -36.37M | -21.18M | 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 |
|
Free Cash Flow (Quarter)
|
19.94M | 7.17M | -49.01M | -33.84M | -45.48M | 23.71M | 10.84M | 32.23M | -15.82M | 36.13M | 30.81M | 30.04M | -57.05M | 32.96M | 64.81M | 60.02M | 12.35M | 43.59M | 50.55M | 124.53M | -11.17M | 51.60M | 50.83M | 66.98M | 40.03M | 30.99M | 43.53M | 61.06M | 0.61M | 33.83M | 54.19M | 24.64M | -3.66M | 40.02M | 56.11M | 41.23M | 5.69M | 63.86M | 51.99M | 80.61M | -38.50M | -155.44M | -42.97M | -90.08M | -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 |
|
Net Cash Flow (Quarter)
|
-0.54M | 3.81M | -46.56M | -12.91M | -37.43M | 24.42M | -99.27M | 32.25M | -24.53M | 9.59M | -5.22M | 72.86M | -52.37M | -0.40M | 7.69M | 9.49M | -6.16M | 22.43M | 201.69M | -203.12M | -23.41M | -11.68M | -0.98M | 15.95M | 0.86M | -6.42M | -14.87M | 22.98M | -28.01M | 11.60M | 12.59M | 1.33M | 7.02M | 8.23M | 30.44M | 24.69M | -2.27M | 22.28M | -9.63M | 260.94M | 306.26M | -589.36M | -36.37M | -21.18M | 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 |