|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 886.73M | 9.50M | | | | 7.04M | 1.32M | 3.19M | 1.78M | 0.73M | 218.79M | -0.10M | 0.04M | 3.45M | | | | | -15.75M | -7.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.10M | 14.20M | 14.50M | 14.60M | 17.70M | 19.40M | 15.10M | 15.60M | 16.00M | 16.20M | 17.30M | 25.10M | 27.20M | 27.30M | 29.00M | 34.60M | 34.00M | 32.10M | 31.70M | 30.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.41M | 3.14M | 2.40M | 1.80M | 1.23M | 3.72M | 2.60M | 2.04M | 1.67M | 3.97M | 2.27M | 1.38M | 2.22M | 3.72M | 2.19M | 2.07M | 1.62M | 4.80M | 2.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 18.08M | -0.35M | -0.04M | -0.98M | -0.04M | 2.08M | 0.78M | 0.35M | -0.24M | -1.03M | -5.20M | -1.54M | -1.99M | -1.12M | -3.05M | -2.94M | -2.36M | -4.11M | -2.54M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.94M | -435.45M | | | | 9.47M | 2.64M | 3.67M | 3.10M | 0.04M | 2.24M | -7.72M | -0.93M | -0.41M | | -2.25M | | -0.02M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.23M | | 4.07M | 0.48M | 0.36M | 0.38M | 0.84M | 1.53M | 0.30M | 0.76M | | | 0.38M | 0.29M | 0.52M | 0.68M | -0.03M | 0.43M | 0.45M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55M | -403.57M | 16.07M | 22.66M | 17.48M | 18.69M | 48.32M | 21.48M | 21.89M | 22.09M | 15.16M | 8.02M | 25.20M | 21.00M | 20.52M | 23.20M | 30.74M | 28.81M | 24.37M | 24.43M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.25M | 14.20M | 14.68M | 14.79M | 17.87M | 18.75M | 15.27M | 15.83M | 16.12M | 15.84M | 17.32M | 25.58M | 27.68M | 27.28M | 28.98M | 34.63M | 34.00M | 32.07M | 34.54M | 30.23M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.56M | -1.36M | -5.89M | 1.46M | 3.27M | 1.74M | -4.49M | -0.01M | 3.24M | 1.40M | -1.73M | 0.76M | 1.59M | 1.82M | -2.49M | 1.33M | -1.08M | 1.82M | -0.90M | 0.68M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.19M | 8.60M | -4.13M | 4.26M | -0.73M | 0.69M | -0.84M | -2.17M | -0.45M | 0.50M | -0.04M | -1.10M | 0.56M | -1.66M | 0.99M | -0.02M | 0.49M | -0.43M | 0.02M | 0.22M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.34M | -1.23M | -2.76M | 1.58M | 2.39M | -2.81M | -4.15M | -2.54M | 2.48M | 0.17M | -1.22M | 0.34M | 1.45M | 2.44M | -6.00M | 1.07M | 5.46M | 1.91M | 1.40M | 2.37M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55M | -1.49M | | | | | 25.03M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.24M | 41.30M | 45.69M | 43.01M | 43.65M | 56.63M | 67.47M | 67.79M | 54.08M | 65.73M | 70.05M | 80.86M | 75.54M | 92.62M | 83.24M | 86.20M | 82.11M | 107.37M | 75.82M | 70.37M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.26M | 0.09M | 0.19M | 0.64M | 0.51M | 0.10M | 0.41M | 0.06M | 0.09M | | 1.72M | 0.13M | 0.16M | 0.05M | 0.20M | 0.03M | -0.01M | 0.16M | 0.59M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,944.99M | 0.03M | | | | -0.62M | -0.20M | -0.80M | -0.45M | -0.02M | 305.83M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,905.76M | -41.11M | -45.61M | -42.82M | -42.22M | -53.54M | -67.57M | -68.08M | -36.84M | -64.20M | 238.48M | -727.44M | -71.97M | -84.31M | -76.26M | -75.65M | -58.01M | -84.75M | -64.11M | -60.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -683.50M | | -0.22M | -0.25M | -0.42M | -0.04M | -0.26M | -0.03M | -0.39M | | -0.39M | -0.35M | -0.58M | -0.05M | -0.02M | -0.38M | -0.95M | -0.66M | -0.48M | -0.68M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1621.46M | -3.52M | -0.82M | -0.48M | 24.43M | 45.88M | 23.58M | 24.51M | 24.61M | 145.41M | -3.16M | 73.12M | 47.01M | 66.89M | 97.01M | -3.77M | 20.81M | 81.54M | 62.61M | 20.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41M | | | | 3.99M | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.75M | -448.20M | -30.36M | -20.65M | -0.30M | 11.03M | 4.33M | -22.09M | 9.66M | 103.29M | 250.48M | -345.96M | -0.68M | 3.17M | 41.27M | -58.47M | -6.46M | 25.58M | 22.87M | -16.28M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.78M | -444.87M | -29.63M | -20.36M | -26.17M | -37.94M | -19.14M | -46.32M | -32.19M | -43.64M | -54.90M | -72.84M | -50.34M | -71.61M | -62.71M | -63.00M | -51.38M | -78.56M | -51.45M | -45.94M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.75M | -448.20M | -30.36M | -20.65M | -0.30M | 11.03M | 4.33M | -22.09M | 9.66M | 103.29M | 250.48M | -646.31M | 0.25M | 3.58M | 41.27M | -56.22M | -6.46M | 25.61M | 22.87M | -16.28M |