|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.99M | 37.89M | 158.39M | 326.31M | 172.11M | 224.72M | 137.81M | 103.61M | -9.88M | 47.98M | 90.75M | 80.77M | 76.02M | 160.42M | 137.75M | 83.54M | 39.06M | 42.18M | 63.94M | -50.31M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.16M | 36.23M | -38.10M | -39.19M | 38.46M | -39.01M | -39.55M | -39.71M | 11.19M | -35.01M | -34.47M | -33.88M | 31.99M | -43.55M | -44.48M | -44.03M | 42.95M | -42.61M | -41.80M | 40.91M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | -1.66M | | | | -5.09M | 1.85M | | | | 1.79M | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | | | 0.60M | | 0.06M | | 0.69M | | | | 1.18M | | | | 0.95M | | | | 1.38M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.21M | 0.04M | 0.20M | -0.11M | -0.21M | -0.06M | 0.16M | 0.04M | 0.03M | -0.07M | -0.17M | -0.00M | 14.17M | 9.06M | 0.94M | 0.74M | -7.96M | -5.25M | -13.99M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | | | -0.24M | | | -14.90M | -2.42M | 7.70M | -2.58M | -0.82M | -10.14M | 3.22M | | -4.60M | -1.80M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.07M | 79.18M | 140.49M | 296.37M | 229.16M | 239.93M | 184.47M | 116.34M | 7.41M | 172.66M | 67.10M | 88.60M | 114.26M | 256.86M | 394.86M | 76.30M | 48.51M | 54.49M | 91.84M | 101.09M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.33M | -0.86M | 2.45M | 1.88M | 2.99M | 6.80M | 11.96M | | 6.86M | 7.04M | 7.19M | 7.28M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.79M | | 1.34M | 1.30M | | | 0.52M | | | | 0.76M | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.15M | | | 154.15M | | | | 180.06M | | | | 337.99M | | | | 162.61M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.16M | 36.23M | -38.10M | -39.19M | 38.46M | -39.01M | -39.55M | -39.71M | 11.19M | -35.01M | -34.47M | -33.88M | 31.99M | -43.55M | -44.48M | -44.03M | 42.95M | -42.61M | -41.80M | 40.91M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.81M | 14.89M | 10.43M | 3.88M | 4.59M | 15.42M | -4.23M | -4.84M | 6.22M | 13.68M | 8.91M | 4.74M | 10.07M | 14.27M | 18.42M | 10.94M | 7.00M | 20.55M | 18.00M | -0.37M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | -0.24M | 3.17M | 1.43M | 2.72M | 3.18M | 2.35M | -4.04M | 0.11M | 1.98M | 1.42M | 0.24M | -0.58M | 1.60M | 1.69M | 3.27M | -0.11M | 1.39M | 2.07M | -22.74M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | | | | -0.04M | | -0.01M | -0.20M | -0.10M | | -0.08M | -0.00M | 0.11M | 0.01M | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | | | 33.97M | | | | -4.05M | -7.31M | | | | -4.23M | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.02M | -0.14M | 25.66M | -0.03M | -0.08M | -0.02M | 18.21M | -0.03M | -0.13M | -0.33M | | -0.10M | -0.07M | -0.05M | 84.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 4.54M | 3.63M | | 1.60M | 0.14M | 0.66M | -2.39M | 8.38M | -7.82M | | 2.08M | 0.59M | 2.39M | 3.42M | | 8.39M | 1.70M | 2.06M | 162.25M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.33M | 104.33M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.11M | -60.29M | -47.97M | | -4.81M | -41.05M | 28.98M | -4.00M | -18.58M | 97.83M | 106.72M | 49.56M | 72.56M | 292.48M | 313.59M | | 9.42M | 50.33M | 67.20M | -25.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 28.77M | | | | 20.93M | | -0.10M | -0.09M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.57M | -7.85M | -56.31M | | -253.21M | -292.92M | -171.12M | -218.71M | -22.73M | -221.48M | -172.96M | -178.73M | -180.03M | -325.56M | -497.66M | | -61.97M | -110.90M | -132.66M | -30.51M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.61M | | | | -204.80M | -170.45M | -169.89M | 1,213.60M | -8.63M | -89.57M | -41.36M | 297.61M | -38.00M | -122.83M | -206.19M | | -10.41M | -5.67M | -5.75M | 56.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.04M | 36.21M | | -28.86M | -94.04M | 42.34M | -106.37M | -33.90M | 49.01M | 0.86M | -40.57M | 6.79M | 223.78M | 210.79M | | -4.04M | -6.08M | 26.39M | 44.78M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.75M | | | | 121.19M | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.07M | 79.18M | 140.49M | 296.37M | 229.26M | 239.95M | 184.61M | 90.67M | 7.44M | 172.74M | 67.12M | 70.39M | 114.29M | 256.99M | 395.18M | 76.30M | 48.60M | 54.56M | 91.89M | 16.89M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.61M | 11.04M | 36.21M | 296.37M | -28.86M | -94.04M | 42.34M | -106.37M | -33.90M | 49.01M | 0.86M | -40.57M | 6.79M | 223.78M | 210.79M | 76.30M | -4.04M | -6.08M | 26.39M | 44.78M |