|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.46M | 7.75M | 3.24M | 12.28M | 30.77M | 42.37M | 14.54M | 5.42M | 14.88M | 8.42M | -21.06M | 9.32M | 8.98M | 1.63M | 8.12M | 2.26M | 4.08M | 4.23M | 0.74M | -29.89M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.61M | 13.31M | 13.03M | 13.64M | 13.97M | 13.16M | 13.78M | 14.11M | 15.15M | 17.48M | 16.63M | 15.75M | 16.25M | 18.35M | 17.80M | 14.40M | 21.25M | 18.40M | 18.42M | 13.56M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.39M | -1.28M | 1.61M | 0.51M | -1.34M | -0.66M | 1.10M | 0.01M | 0.00M | 2.57M | 2.19M | 0.74M | 0.92M | -2.29M | 3.46M | -2.09M | 4.53M | 0.94M | 1.35M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.31M | | | | 3.84M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | 0.26M | 0.05M | 0.29M | | 0.08M | 0.25M | | 0.01M | -0.01M | 0.76M | 1.49M | | | 2.06M | | 0.35M | -2.08M | 0.56M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.08M | 2.58M | 3.83M | 0.78M | 3.24M | 1.10M | -0.39M | 3.71M | 2.84M | 3.25M | 4.11M | 4.19M | 4.16M | 4.27M | -0.96M | 3.93M | 3.83M | 3.85M | 3.57M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.51M | 28.58M | 21.96M | 30.58M | 19.82M | 27.86M | 38.59M | 13.05M | 27.41M | 37.83M | 23.57M | 46.49M | 17.39M | 27.34M | -9.23M | 12.42M | -1.21M | 26.29M | 26.75M | 12.48M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.35M | 0.42M | 0.30M | 0.40M | 0.39M | 0.40M | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.73M | 0.82M | 0.91M | 1.23M | 2.22M | 2.47M | 2.26M | 2.15M | 1.31M | 1.39M | 1.05M | 1.01M | 0.91M | 0.76M | 1.09M | 1.71M | 1.17M | 1.65M | 0.66M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.61M | 13.31M | 13.03M | 13.64M | 13.97M | 13.16M | 13.78M | 14.11M | 15.15M | 17.48M | 16.63M | 15.75M | 16.25M | 18.35M | 17.80M | 14.40M | 21.25M | 18.40M | 18.42M | 13.56M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 7.52M | 2.62M | -4.78M | 2.35M | 5.62M | -0.23M | -3.82M | 3.23M | 5.71M | 11.17M | 2.40M | -4.04M | 11.09M | 3.09M | -7.05M | -3.45M | 16.59M | -4.57M | -7.44M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.58M | 0.46M | 6.28M | 17.07M | 8.14M | 16.85M | 29.59M | -16.86M | 27.83M | 10.80M | 20.72M | 10.78M | -11.34M | -16.62M | -16.27M | -29.54M | -23.03M | -17.82M | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.42M | 54.09M | -24.94M | 93.16M | -57.68M | 26.91M | -45.30M | 15.26M | -6.91M | 0.04M | 50.40M | 11.96M | -0.52M | 7.63M | 10.77M | 13.79M | 13.25M | 8.74M | -2.05M | 8.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M | 72.74M | | 101.81M | 149.68M | 0.78M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | -3.43M | 7.50M | 5.51M | -5.42M | -7.76M | -4.42M | 14.80M | 6.57M | 7.13M | 4.17M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 5.00M | | 11.54M | | 1.00M | 22.61M | | | | | | | | -5.20M | | | | 0.45M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | -69.75M | 43.72M | -137.62M | 50.67M | 104.50M | -50.79M | -51.34M | -51.90M | -74.09M | -59.66M | -40.95M | -12.24M | -14.40M | 41.06M | -17.07M | -21.92M | -40.55M | -41.50M | -1.55M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | | | | -2.95M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.62M | 40.82M | 127.82M | 218.35M | 105.74M | 167.42M | 187.06M | 2.42M | 227.37M | -67.39M | 240.18M | 12.48M | 131.26M | 2.49M | 111.34M | 29.90M | 133.00M | 177.14M | -175.48M | 48.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.12M | 4.33M | 24.25M | 65.19M | -0.04M | | | -0.15M | | -0.06M | -0.00M | -0.01M | 4.26M | 125.22M | -0.05M | -0.01M | -0.05M | -0.03M | -0.04M | -0.15M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.68M | | 58.71M | | 0.08M | 5.42M | 67.07M | 19.67M | -18.74M | 58.81M | 20.66M | 20.12M | -19.63M | 61.86M | 21.55M | 0.30M | 0.14M | 68.77M | 6.01M | 27.71M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.37M | 21.38M | -58.70M | 106.08M | -33.57M | -149.20M | 4.50M | 22.86M | 24.15M | 35.17M | 40.08M | 8.15M | -27.32M | 11.09M | -35.19M | -1.30M | 11.45M | 9.48M | 32.91M | -82.55M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.65M | -19.79M | 6.99M | -0.96M | 36.93M | -16.85M | -7.70M | -15.43M | -0.34M | -1.09M | -4.84M | 13.70M | -22.16M | 24.03M | 26.50M | -23.66M | 6.03M | -4.78M | 4.36M | -12.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.08M | -25.51M | 46.91M | -62.58M | 77.51M | 0.95M | 83.89M | -2.21M | 34.31M | 37.79M | -26.82M | 34.53M | 17.91M | 19.71M | -20.00M | -1.36M | -14.46M | 17.55M | 28.80M | 4.47M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.65M | -19.79M | 6.99M | -0.96M | 36.93M | -16.85M | -7.70M | -15.43M | -0.34M | -1.09M | 3.99M | 13.70M | -22.16M | 24.03M | -3.36M | -5.95M | -11.68M | -4.78M | 18.16M | -71.63M |