|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.01M | 32.35M | 83.54M | 46.32M | 56.70M | 51.29M | 48.45M | 6.33M | 16.93M | 33.88M | 26.79M | 50.87M | 23.96M | 50.66M | 5.17M | -30.29M | 2.39M | 8.37M | -6.91M | 95.13M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.89M | -35.51M | -42.43M | -44.69M | -46.62M | -47.59M | -48.92M | 51.04M | -51.12M | -55.51M | -56.39M | 56.88M | -58.12M | -62.02M | -62.16M | 60.91M | -60.86M | -56.93M | -56.30M | 54.46M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | 1.21M | | 0.42M | | 1.25M | | 0.32M | | | | 0.37M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.82M | -13.23M | 12.43M | 0.27M | -0.50M | -0.41M | 0.62M | -0.56M | 8.65M | 0.36M | -4.60M | -0.29M | 4.53M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | | | | | | | 7.39M | | | | | | | | 34.09M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.96M | 77.14M | 91.50M | 81.51M | 85.20M | 79.92M | 108.50M | 81.06M | 149.91M | 31.21M | 80.92M | 63.01M | 124.42M | 80.61M | 101.83M | | 70.14M | 66.84M | 74.56M | 34.09M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.91M | -1.44M | -1.49M | -1.22M | -1.42M | -2.27M | -2.29M | -1.81M | -1.80M | -2.07M | -2.04M | 1.88M | 1.68M | 1.75M | 2.27M | 2.08M | 2.13M | 2.14M | 1.74M | 1.77M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | | | | 2.02M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.89M | -35.51M | -42.43M | -44.69M | -46.62M | -47.59M | -48.92M | 51.04M | -51.12M | -55.51M | -56.39M | 56.88M | -58.12M | -62.02M | -62.16M | 60.91M | -60.86M | -56.93M | -56.30M | 54.46M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 3.10M | 1.77M | 3.57M | 2.98M | 4.55M | 7.89M | | 21.55M | 16.46M | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.67M | 0.08M | -0.89M | -7.38M | -5.81M | -11.04M | 11.24M | 13.27M | 83.47M | -53.32M | -17.25M | -41.01M | 41.81M | -36.74M | 23.51M | 7.63M | 2.64M | -3.91M | 6.73M | -36.84M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | 86.27M | 98.14M | | 83.33M | | | 43.74M | 60.47M | 51.99M | | 11.98M | | | 10.76M | | 46.13M | 163.36M | 49.09M | 48.31M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 7.06M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.10M | -316.96M | -48.36M | -175.06M | 69.05M | -181.98M | -211.10M | 16.31M | -51.86M | -8.12M | -60.23M | -80.36M | -115.58M | -305.49M | -116.08M | -20.09M | 18.12M | 145.10M | 21.95M | 40.87M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 0.17M | 0.60M | 0.61M | 0.31M | 1.44M | -0.97M | 1.25M | 1.06M | 0.12M | 0.12M | -0.78M | 0.42M | 3.22M | -4.55M | -2.65M | 2.68M | 3.43M | 3.84M | -1.67M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.84M | 118.38M | -145.45M | 95.77M | -80.90M | 51.22M | 112.28M | -100.54M | -81.78M | -106.53M | 26.77M | 20.01M | 9.07M | 202.63M | -15.01M | -19.12M | -106.39M | -89.53M | -223.91M | -98.22M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.26M | -19.02M | -22.82M | -25.36M | -27.89M | -29.16M | -29.16M | -30.43M | -30.43M | -91.29M | -31.70M | -32.98M | -34.30M | -36.46M | -34.75M | -36.17M | -35.83M | -26.55M | -26.56M | -26.56M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.70M | -121.44M | -102.31M | 2.23M | 73.34M | -50.85M | 9.68M | -3.17M | 16.27M | -83.44M | 47.46M | 2.66M | 17.91M | -22.25M | -29.26M | 39.39M | -18.12M | 122.41M | -127.40M | -23.27M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.01M | 377.72M | 256.27M | 153.96M | 156.19M | 229.53M | 178.68M | 188.36M | 185.19M | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.96M | 77.14M | 91.50M | 81.51M | 85.20M | 79.92M | 108.50M | 81.06M | 149.91M | 31.21M | 80.92M | 63.01M | 124.42M | 80.61M | 101.83M | | 70.14M | 66.84M | 74.56M | 34.09M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.70M | -121.44M | -102.31M | 2.23M | 73.34M | -50.85M | 9.68M | -3.17M | 16.27M | -83.44M | 47.46M | 2.66M | 17.91M | -22.25M | -29.26M | -39.21M | -18.12M | 122.41M | -127.40M | -23.27M |