|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 377.19M | | | | | | 9.33M | -1.02M | 9.98M | -14.46M | 9.12M | -1.22M | 6.11M | 3.49M | 1.74M | -105.60M | -60.04M | -3.30M | 5.84M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.64M | -1.13M | 3.75M | 1.28M | 0.86M | 1.15M | 1.24M | | | | 1.32M | 1.16M | 0.41M | 0.38M | 1.26M | | 1.28M | -3.81M | 1.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 10.24M | | 7.39M | | | 40.04M | 0.34M | 6.36M | | 4.58M | | 0.42M | | | 3.53M | 3.26M | | -0.37M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.99M | 23.70M | 32.13M | 26.77M | 29.98M | 32.28M | 32.64M | 32.75M | 31.46M | 33.63M | 31.08M | 36.57M | 31.64M | 29.05M | 35.58M | 24.13M | 31.93M | 30.05M | 33.04M | 29.47M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | 0.28M | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.14M | 0.14M | 0.12M | 0.01M | 0.12M | 0.12M | 0.12M | 0.38M | 0.12M | 0.11M | -0.78M | 1.73M | 0.03M | 0.20M | -0.13M | -0.13M | -0.13M | -0.14M | -0.14M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 2.29M | 0.66M | 0.49M | 0.36M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.42M | 0.45M | 0.58M | 0.58M | 0.58M | 0.65M | 0.72M | 0.72M | 0.72M | 0.72M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.61M | 17.26M | 17.16M | 17.99M | 17.81M | 18.64M | 22.76M | 18.55M | 18.80M | 18.10M | 18.84M | 18.90M | 20.25M | 17.86M | 17.75M | 17.76M | 18.18M | 19.40M | 21.61M | 19.91M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | -10.37M | 2.65M | -4.47M | 0.43M | 1.40M | 2.48M | -2.39M | 0.72M | 0.61M | 1.09M | 2.04M | 7.37M | -3.94M | 6.17M | -3.60M | 1.91M | -1.00M | 4.09M | -0.81M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.19M | -17.19M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.05M | | 46.41M | 19.50M | -13.03M | 1.10M | 149.62M | | 0.96M | 68.86M | 0.00M | 124.91M | 10.77M | -134.58M | 1.89M | 35.31M | -34.20M | 1.25M | 5.91M | 43.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,295.37M | 43.34M | 22.82M | | | | 4.74M | 7.50M | 0.15M | 257.92M | 1.44M | | 14.68M | 1.58M | | | | | 24.81M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 2.20M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.47M | 1,309.89M | -36.25M | -1.24M | -26.01M | -114.70M | -0.86M | 4.35M | -2.99M | -60.38M | 256.33M | -123.92M | -11.44M | -13.67M | -0.66M | -36.04M | -32.06M | -99.98M | -6.42M | -21.41M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46M | 6.92M | -21.31M | 6.01M | 6.27M | 6.30M | -11.66M | 6.17M | 6.28M | 6.22M | -18.48M | 2.46M | 3.98M | 7.40M | | 5.84M | -5.84M | 5.78M | -5.78M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 430.76M | 20.00M | 515.00M | | 110.00M | | | 18.00M | 32.00M | 58.00M | 250.00M | | 15.00M | | 32.00M | 29.00M | -56.00M | 159.00M | 51.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.99M | 416.64M | 15.71M | 15.91M | 22.56M | 22.88M | 16.39M | 16.26M | 16.70M | 16.80M | 16.74M | 17.62M | 19.16M | 22.43M | 22.15M | 22.49M | 22.19M | 22.06M | 22.05M | 22.38M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.07M | -1327.93M | -39.20M | -38.68M | -0.46M | 76.64M | -36.16M | -27.79M | -29.20M | 19.81M | -99.96M | -24.43M | -23.48M | -73.92M | -23.68M | 2.53M | -5.49M | 72.81M | -22.05M | -9.57M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 5.66M | -43.33M | -13.15M | 3.51M | -5.79M | -4.37M | 9.31M | -0.73M | -6.93M | 187.46M | -111.78M | -3.27M | -58.53M | 11.24M | -9.39M | -5.63M | 2.88M | 4.58M | -1.51M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.94M | 23.70M | -14.29M | 7.27M | 43.01M | 31.18M | -116.97M | 32.75M | 30.50M | -35.22M | 31.08M | -88.34M | 20.87M | 163.64M | 33.69M | -11.19M | 66.12M | 28.79M | 27.14M | -13.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 5.66M | -43.33M | -13.15M | 3.51M | -5.79M | -4.37M | 9.31M | -0.73M | -6.93M | 187.46M | -111.78M | -3.27M | -58.53M | 11.24M | -9.39M | -5.63M | 2.88M | 4.58M | -1.51M |