|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | 8.80M | 8.20M | 42.90M | 42.80M | 15.30M | 5.60M | 23.30M | 1.20M | 57.70M | 29.70M | 46.70M | 24.30M | 28.40M | 6.40M | -46.60M | -0.30M | 44.90M | 25.30M | 29.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 4.10M | 4.10M | 4.00M | 3.70M | 4.30M | 5.00M | 5.40M | 4.20M | 4.60M | 4.40M | 4.50M | 4.90M | 15.10M | 7.10M | 6.20M | 7.60M | 6.80M | 2.60M | -2.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -3.10M | 0.90M | 11.20M | 1.00M | 3.90M | 7.50M | 9.50M | -1.80M | -9.70M | 0.70M | 9.10M | 2.50M | 5.10M | 2.70M | 121.20M | -0.30M | -1.50M | 5.10M | 13.40M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -0.40M | | 0.90M | -0.50M | 0.10M | 11.00M | 4.10M | 44.30M | -45.70M | -0.50M | -1.00M | 19.50M | 2.80M | -19.30M | 10.70M | 8.60M | -5.90M | -0.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 50.20M | 2.30M | 14.90M | 19.70M | 79.80M | 42.10M | 29.70M | 7.20M | 74.50M | 52.10M | 104.60M | 62.60M | 40.70M | 82.80M | 65.20M | 111.40M | 6.00M | 81.30M | 83.60M | 103.40M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 25.70M | 25.20M | 25.20M | 22.70M | 27.40M | 28.00M | 29.80M | 29.60M | 33.70M | 24.40M | 28.90M | 31.10M | 33.70M | 34.80M | 50.20M | 33.90M | 36.30M | 40.30M | 39.50M | 59.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -3.90M | 7.00M | 15.30M | 13.70M | -2.00M | -3.40M | 2.00M | 38.70M | -8.80M | 13.90M | 13.10M | 29.00M | -5.40M | 17.50M | 19.10M | 40.90M | -4.80M | -3.70M | 16.20M | 46.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -7.20M | -21.60M | -19.70M | -25.10M | -18.00M | -22.20M | -13.50M | -4.70M | -1.20M | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | -3.40M | 7.10M | 41.30M | -7.20M | 7.00M | 21.10M | 46.10M | -2.60M | 15.90M | -34.90M | 37.90M | 43.10M | 4.00M | 9.10M | -9.40M | 61.70M | 20.40M | 2.20M | -27.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 14.50M | 13.50M | 15.50M | 14.10M | 18.20M | 22.40M | 17.30M | 22.70M | 24.30M | 25.80M | 18.90M | 19.80M | 21.00M | 26.90M | 20.20M | 22.30M | 22.70M | 23.40M | 19.80M | 12.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 0.20M | | 3.50M | | | | 12.90M | 8.00M | 18.10M | -0.30M | | 1.50M | | | 1.10M | 4.80M | 38.10M | | 3.60M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 13.10M | 85.80M | 184.80M | 31.10M | 43.80M | 64.30M | 63.80M | 40.70M | 2.80M | 5.30M | 31.20M | 54.60M | 210.00M | 26.60M | 87.60M | 44.00M | 4.00M | 4.60M | 109.50M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 11.50M | | | 1.30M | | | 1.00M | 0.40M | | | | 0.60M | | | | 1.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -14.30M | -26.40M | -101.00M | -190.00M | -47.10M | -134.30M | -54.30M | -72.20M | -70.70M | -71.20M | -25.60M | -58.10M | -83.10M | -244.10M | -49.60M | -111.70M | -76.40M | 2.10M | -46.20M | -126.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 11.70M | -27.10M | -3.50M | 0.70M | -0.70M | -6.30M | 6.30M | 1.30M | 0.10M | -0.70M | 7.50M | 1.40M | -7.10M | -3.40M | -3.50M | 1.70M | 1.40M | -1.50M | 2.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 187.80M | -53.00M | -48.30M | 229.80M | -43.70M | -59.30M | -48.00M | 193.10M | -41.20M | -49.00M | -20.40M | -44.60M | 31.70M | 189.60M | -7.30M | 48.00M | 30.20M | -62.60M | -84.10M | 59.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 58.30M | -58.30M | 125.90M | 36.20M | 39.00M | 35.30M | 36.30M | 41.90M | 35.00M | 34.10M | 35.10M | 40.50M | 40.20M | 41.70M | 48.10M | 62.30M | 54.00M | 52.50M | 57.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 223.70M | -77.10M | -134.40M | 59.50M | -11.00M | -151.50M | -72.60M | 128.10M | -37.40M | -68.10M | 58.60M | -40.10M | -10.70M | 28.30M | 8.30M | 47.70M | -40.20M | 20.80M | -46.70M | 36.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 35.70M | -11.20M | -0.60M | 5.60M | 61.60M | 19.70M | 12.40M | -15.50M | 50.20M | 26.30M | 85.70M | 42.80M | 19.70M | 55.90M | 45.00M | 89.10M | -16.70M | 57.90M | 63.80M | 90.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 223.70M | -77.10M | -134.40M | 59.50M | -11.00M | -151.50M | -72.60M | 128.10M | -37.40M | -68.10M | 58.60M | -40.10M | -10.70M | 28.30M | 8.30M | 47.70M | -40.20M | 20.80M | -46.70M | 36.50M |