|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.11M | 41.61M | 26.24M | 41.19M | -18.81M | -62.04M | -24.11M | -87.62M | -48.94M | -16.77M | -25.81M | -36.08M | 27.50M | 15.95M | -89.64M | -76.21M | 42.75M | 47.05M | 18.85M | 34.37M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.23M | 24.59M | 20.73M | 17.18M | 14.73M | 13.61M | 11.74M | 9.75M | 9.85M | 9.79M | 10.67M | 12.68M | 13.02M | 13.45M | 12.95M | 12.13M | 12.01M | 12.34M | 11.65M | 11.57M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 2.58M | 3.07M | 3.54M | 3.42M | 1.40M | 2.87M | 1.38M | 3.07M | 2.57M | 3.47M | 3.16M | 5.52M | 16.91M | 16.52M | 1.40M | 6.57M | 55.41M | 58.71M | 29.33M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -2.12M | 2.09M | 14.01M | 0.05M | 61.09M | -7.78M | 26.08M | 86.27M | -18.01M | -7.11M | 3.67M | -3.49M | -2.48M | 45.37M | 38.61M | -8.90M | -16.00M | -14.37M | -7.59M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.49M | 1.47M | -1.43M | 1.01M | 0.29M | 2.85M | -1.13M | -1.09M | -0.54M | 6.71M | -0.06M | 0.23M | -0.82M | 0.04M | 9.01M | -0.10M | 5.25M | | -9.66M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.70M | -84.60M | -21.32M | 4.16M | 120.75M | 57.95M | 72.58M | -44.31M | 21.33M | 56.32M | 103.16M | 127.66M | 98.27M | 53.14M | 22.56M | 329.57M | 22.86M | 262.41M | 289.12M | 173.67M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.64M | 10.70M | 9.30M | 8.85M | 5.50M | 4.70M | 3.80M | 0.50M | 0.60M | 0.60M | 0.60M | 0.54M | 0.56M | 0.60M | 0.60M | 0.52M | 0.56M | 0.50M | 0.60M | 0.54M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 0.14M | 0.14M | 0.95M | 0.90M | 0.92M | 0.94M | 0.95M | 1.00M | 1.00M | 0.99M | 2.47M | 1.81M | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.23M | 24.59M | 20.73M | 17.18M | 14.73M | 13.61M | 11.74M | 9.75M | 9.85M | 9.79M | 10.67M | 12.68M | 13.02M | 13.45M | 12.95M | 12.13M | 12.01M | 12.34M | 11.65M | 11.57M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.03M | 1.77M | 4.42M | 411.00M | -112.45M | -156.66M | -69.42M | -51.90M | -148.18M | -40.58M | -108.08M | 300.59M | -47.17M | -1.98M | 53.53M | -593.50M | 43.98M | -48.11M | 6.32M | -332.82M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.84M | 9.03M | 8.30M | 11.43M | 12.03M | 16.82M | 13.96M | 16.97M | 17.80M | 12.83M | 14.97M | 7.36M | 10.43M | 10.92M | 6.91M | 9.14M | 30.10M | 26.84M | 48.95M | 74.96M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 3.17M | 1.61M | 2.01M | 1.43M | 4.99M | 0.32M | 1.86M | 6.54M | 0.22M | 2.25M | 1.06M | 0.63M | 0.81M | 1.51M | 1.81M | 0.50M | 3.74M | 0.90M | 3.74M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87M | 3.63M | 5.95M | 8.33M | 0.38M | 4.54M | 3.41M | 1.16M | 4.75M | 4.47M | 1.91M | 1.86M | 11.53M | 6.45M | 5.83M | 3.80M | 9.39M | 9.36M | 7.36M | 13.37M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.42M | -17.42M | -8.19M | -6.32M | -14.87M | -13.05M | -10.97M | -26.75M | -6.89M | -22.27M | -14.28M | -34.81M | -10.32M | -13.69M | -3.28M | -13.39M | -23.87M | -43.81M | -63.27M | -126.36M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | 3.00M | -7.00M | 3.96M | -3.96M | 3.96M | 4.73M | 0.41M | 0.09M | 4.00M | -2.50M | 0.55M | 24.53M | 0.01M | | | | | 7.61M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | -64.78M | -10.05M | 19.09M | 4.09M | -52.52M | -30.35M | -0.13M | 14.37M | -62.23M | -31.42M | -30.09M | -109.58M | -133.01M | 2.63M | -153.39M | -146.39M | 11.69M | -14.85M | -35.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.25M | 10.00M | 5.41M | 7.50M | 17.00M | 22.00M | 0.89M | 8.50M | 6.75M | 11.25M | 20.00M | 7.40M | 5.00M | | -12.40M | 11.75M | 8.65M | 7.50M | -24.73M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.05M | -166.79M | -39.56M | 16.94M | 109.97M | -7.62M | 31.27M | -71.19M | 28.81M | -28.18M | 57.46M | 62.76M | -21.63M | -93.56M | 21.91M | 162.79M | -147.40M | 230.29M | 211.00M | 12.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.54M | -93.62M | -29.62M | -7.27M | 108.72M | 41.13M | 58.62M | -61.28M | 3.53M | 43.49M | 88.19M | 120.30M | 87.84M | 42.22M | 15.64M | 320.43M | -7.24M | 235.58M | 240.17M | 98.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.05M | -166.79M | -39.56M | 16.94M | 109.97M | -7.62M | 31.27M | -71.19M | 28.81M | -28.18M | 57.46M | 62.76M | -21.63M | -93.56M | 21.91M | 162.79M | -147.40M | 230.29M | 211.00M | 12.11M |