|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.53M | 33.21M | 80.12M | 47.02M | 57.41M | 49.88M | 48.45M | 6.33M | 16.93M | 29.30M | 31.37M | 45.30M | 20.63M | 44.52M | 20.20M | -31.87M | 1.46M | 8.63M | -4.65M | 26.08M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | | 0.32M | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | | | | 0.41M | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.93M | | | | | | | 7.39M | | | | | | | | 34.09M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,551.30M | | | | 13.27M | 83.47M | -53.32M | | -41.01M | 41.81M | -36.74M | | 7.63M | 2.64M | -3.91M | | -36.84M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | 0.45M | -1.20M | 7.29M | 6.67M | 12.02M | -11.71M | -12.66M | -83.68M | 55.32M | 7.59M | 43.86M | -39.28M | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 511.60M | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.22M | | | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.46M | 38.62M | 45.59M | 47.49M | 49.63M | 50.33M | 50.87M | 52.49M | 52.56M | 57.23M | 58.08M | 57.31M | 60.28M | 63.90M | 64.20M | 62.74M | 62.75M | 59.08M | 58.88M | 54.46M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | -380.69M | 966.46M | -179.06M | -0.13M | -143.11M | 924.79M | | | | | | | | | | | | | |
|
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 | 26.09M | 48.31M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.85M | -121.15M | -105.08M | 149.29M | 74.53M | -45.13M | 9.68M | | | -83.44M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.61M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.87M | 10.48M | 0.57M | 4.55M | 2.80M | 7.06M | | | | | -2.25M | 6.51M | 0.20M | -4.46M | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.13M | -2.73M | 14.33M | -1.69M | -0.37M | -2.43M | 11.64M | | | -28.29M | 52.48M | -0.78M | -13.93M | -168.89M | -222.66M | -2.65M | -0.03M | -0.34M | 6.19M | -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 |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.83M | -5.34M | | | | | | -494.16M | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.53M | 5.85M | | | -90.20M | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.26M | -19.02M | -22.82M | -25.36M | -27.89M | -29.16M | -29.16M | -30.43M | -30.43M | -30.43M | -31.70M | -32.98M | -34.30M | -36.46M | -34.75M | -36.17M | -35.83M | -26.55M | -26.56M | -26.56M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.79M | | | | -4.25M | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.19M | 201.47M | 118.03M | 165.49M | 168.15M | 186.06M | -354.21M | 134.55M | 173.94M | 155.82M | 278.23M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.53M | 457.83M | -874.96M | 260.56M | 85.33M | 223.03M | -816.29M | 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 |