|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.32M | 21.61M | 52.04M | 797.69M | | | | 4.72M | 22.11M | -122.85M | 41.45M | 31.03M | 29.55M | 19.95M | 26.08M | 29.41M | 27.97M | 29.32M | 29.64M | 28.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 5.10M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | 3.00M | -21.55M | 0.28M | -17.92M | -0.40M | 0.03M | 4.68M | 0.50M | 0.50M | 3.10M | 4.76M | -0.30M | 0.30M | 3.63M | 3.49M | 3.08M | 3.11M | 2.87M | 3.78M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.12M | 0.27M | 0.28M | 0.32M | 0.32M | | | | 0.02M | | | | 0.17M | | | | 0.15M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 50.00M | 1.80M | 191.20M | 0.00M | 2.30M | 2.04M | -0.25M | | | 48.89M | | 1.05M | | -9.91M | 0.13M | 0.77M | 0.76M | -16.41M | 0.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | -0.00M | 1.49M | 1.77M | | 11.85M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.17M | 40.22M | 31.66M | 24.60M | 22.07M | 5.48M | 12.71M | -6.81M | -2.66M | 1.80M | 23.06M | -3.06M | 24.76M | 8.26M | 7.90M | 8.90M | 28.00M | -1.41M | 12.32M | -8.60M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.37M | -0.04M | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.57M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.47M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 1.96M | -2.15M | 1.32M | 1.36M | 1.36M | 1.34M | 1.80M | 1.83M | 1.83M | 1.83M | 1.86M | 1.75M | 1.86M | 1.95M | 2.05M | 2.05M | 2.05M | 2.13M | 2.22M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 1.74M | 3.85M | 2.40M | 2.41M | 2.41M | 2.40M | 2.40M | 2.53M | 2.52M | 2.49M | 2.49M | 2.49M | 2.48M | 2.49M | 2.20M | 2.13M | 2.11M | 2.11M | 1.85M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | -1.88M | -4.71M | 11.57M | 11.93M | -8.42M | 5.00M | 0.49M | -0.15M | -12.91M | 6.60M | -10.66M | 12.07M | 3.54M | 3.12M | 1.49M | 4.28M | -5.51M | 7.80M | -5.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55M | 7.55M | -4.72M | 1.28M | -1.54M | -10.38M | -0.40M | 1.57M | 8.66M | -9.83M | -1.86M | -1.88M | -0.24M | -3.68M | -1.22M | 2.77M | -4.18M | -0.03M | -2.06M | 7.82M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | 1.55M | 0.93M | 0.74M | 0.12M | 0.23M | 0.09M | | | | 2.26M | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.98M | 63.72M | 31.59M | 1,981.60M | | -1930.02M | 1,970.24M | | | | | | | 1.81M | 0.62M | 1.21M | 0.60M | 1.37M | 0.93M | 0.57M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.69M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | 11.93M | 0.11M | 46.07M | 107.56M | 15.90M | 14.12M | | | | | 19.46M | 32.96M | | | 9.53M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.43M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.34M | 189.74M | -1661.71M | -435.19M | -415.51M | -196.92M | -98.34M | -269.93M | -85.89M | -94.12M | -126.62M | -74.70M | -62.12M | -54.07M | -21.47M | -7.00M | -116.96M | -56.22M | -56.99M | -85.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 13.99M | 0.02M | | -0.17M | 5.29M | 23.91M | -19.30M | 0.00M | -4.75M | 4.28M | 19.28M | -3.17M | 8.61M | 0.44M | | 0.03M | 0.50M | 0.17M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.69M | -83.52M | 1,367.74M | 528.34M | 348.80M | 173.38M | 40.45M | 276.64M | 82.69M | 89.36M | 110.84M | 70.20M | 20.21M | 48.05M | 6.43M | 6.96M | 85.91M | 55.95M | 54.15M | 91.49M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 11.22M | 19.34M | 0.01M | 10.98M | 11.01M | 8.50M | 22.14M | 11.47M | 12.73M | 12.73M | 12.57M | 12.70M | 12.75M | 12.46M | 12.65M | 12.79M | 12.79M | 12.97M | 12.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.00M | 0.00M | -0.05M | -0.05M | 0.02M | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.51M | 146.43M | -262.19M | 117.75M | -44.64M | -18.05M | -45.19M | -0.10M | -5.86M | -2.96M | 7.28M | -7.57M | -17.15M | 2.24M | -7.14M | 8.87M | -3.05M | -1.68M | 9.48M | -2.62M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.81M | 38.67M | 30.73M | 23.86M | 21.95M | 5.25M | 12.62M | -6.81M | -2.66M | 1.80M | 20.80M | -3.06M | 24.76M | 8.26M | 7.90M | 8.90M | 28.00M | -1.41M | 12.32M | -8.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.51M | 146.45M | -262.31M | 117.75M | -44.64M | -18.05M | -45.19M | -0.10M | -5.86M | -2.96M | 7.28M | -7.57M | -17.15M | 2.24M | -7.14M | 8.87M | -3.05M | -1.68M | 9.48M | -2.62M |