|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 31.07M | -6.19M | 44.10M | -15.82M | -89.55M | -3.98M | 22.00M | 2.75M | -16.27M | -10.23M | -6.86M | 1.58M | 12.25M | 1.16M | -11.66M | -20.94M | -10.96M | 3.54M | 139.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.30M | 2.65M | 3.82M | 2.20M | 1.90M | 2.58M | | 2.80M | 2.30M | 12.55M | | 2.40M | 2.40M | 12.79M | 2.60M | 2.90M | 2.90M | 2.96M | 6.36M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.28M | 0.04M | 0.01M | 0.31M | 0.04M | 0.04M | 0.01M | 0.35M | 0.35M | 0.35M | 0.01M | 0.37M | 0.37M | 0.45M | 0.02M | 0.63M | 0.63M | 0.63M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | | 4.89M | -0.18M | 0.04M | 0.04M | -6.35M | | 0.07M | 0.07M | -3.46M | 0.72M | 0.05M | 0.77M | 4.90M | 0.02M | 0.64M | 0.64M | -7.26M | 3.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.93M | -3.57M | -1.13M | -0.25M | 33.31M | 34.09M | 0.33M | -0.33M | 3.69M | | | | | | 6.45M | 18.19M | 12.57M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.59M | 20.82M | 33.60M | 26.54M | 38.22M | 35.72M | 32.73M | 59.43M | 30.06M | 25.67M | 40.59M | 25.99M | 32.03M | 44.56M | 37.87M | 25.89M | 64.81M | 34.30M | 41.99M | 31.36M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 1.15M | 0.73M | 1.39M | 1.11M | 1.60M | 1.54M | 1.65M | 1.45M | 1.57M | 1.82M | 1.77M | 2.15M | 1.98M | 2.15M | 2.09M | 2.04M | 2.46M | 1.76M | 1.74M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.54M | 30.06M | 32.20M | 33.71M | 34.97M | 33.74M | 33.49M | 33.17M | 34.06M | 33.73M | 35.03M | 34.94M | 34.28M | 34.50M | 35.19M | 39.44M | 39.27M | 38.88M | 39.86M | 40.16M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.09M | -1.34M | -3.27M | -3.28M | -0.58M | 0.34M | 1.94M | -3.56M | 0.01M | 2.80M | -1.79M | 3.33M | 1.29M | 1.57M | 0.47M | 0.90M | 3.06M | 1.91M | -0.31M | -5.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.14M | 2.09M | 6.11M | -8.56M | 4.73M | 3.02M | -1.32M | -6.26M | 8.15M | -2.02M | 2.17M | -2.84M | 2.84M | | | -9.29M | 2.03M | -1.39M | -1.43M | -9.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.36M | 47.69M | -22.75M | 7.93M | 17.35M | 11.58M | 205.77M | 12.53M | 18.04M | 20.71M | 75.27M | 12.78M | 24.64M | 11.44M | 112.68M | 192.22M | -144.69M | 359.38M | -282.00M | 77.83M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.20M | | | 116.62M | 40.16M | 38.58M | 29.19M | | | | | | | | 30.41M | | 28.00M | 102.00M | -19.45M | 548.64M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | 29.53M | | | | | 6.00M | 1.58M | -1.58M | 8.30M | 0.81M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.93M | -114.11M | -116.97M | -150.06M | 8.17M | -3.06M | 20.78M | -3.61M | -23.04M | -63.42M | -118.47M | -3.83M | 23.80M | -70.11M | -120.53M | -196.02M | -198.68M | -35.74M | -20.02M | 367.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87M | -17.11M | 30.16M | 99.13M | -99.13M | 109.42M | -43.48M | 31.24M | -30.45M | 31.06M | -31.86M | | 43.71M | 2.41M | -46.12M | 29.57M | -21.19M | 6.05M | 4.37M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.76M | -39.63M | 47.18M | 279.14M | 295.64M | 248.48M | -619.12M | 43.31M | 24.39M | 91.19M | -25.99M | 31.75M | 17.48M | 293.76M | -250.78M | | 837.70M | -777.36M | 2.02M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.67M | 0.19M | 18.01M | 111.52M | 7.97M | | | | | 2.40M | | 113.85M | 3.60M | 2.90M | 131.05M | 277.52M | | 4.40M | -0.01M | 55.84M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.31M | 14.31M | 13.27M | 23.82M | 18.37M | 18.37M | 18.37M | 18.47M | 18.50M | 18.49M | -15.02M | 6.79M | 20.18M | 22.91M | 51.35M | 27.64M | 27.65M | 27.65M | 36.23M | 26.21M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.96M | 76.06M | 83.41M | 143.98M | -59.47M | -36.90M | -51.99M | -56.66M | -8.89M | 35.41M | 75.99M | -20.54M | -27.70M | 39.79M | 53.07M | 186.73M | 145.37M | 8.67M | -40.10M | -407.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.55M | -17.22M | 0.04M | 20.47M | -13.08M | -4.24M | 1.52M | -0.84M | -1.86M | -2.34M | -1.89M | 1.62M | 28.14M | 14.24M | -29.59M | 16.60M | 11.51M | 7.23M | -18.14M | -8.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.23M | -26.86M | 56.35M | 18.61M | 20.87M | 24.14M | -173.04M | 46.90M | 12.02M | 4.96M | -34.67M | 13.21M | 7.39M | 33.11M | -74.81M | -166.33M | 209.50M | -325.08M | 323.98M | -46.47M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.55M | -17.22M | 0.04M | 20.47M | -13.08M | -4.24M | 1.52M | -0.84M | -1.86M | -2.34M | -1.89M | 1.62M | 28.14M | 14.24M | -29.59M | 16.60M | 11.51M | 7.23M | -18.14M | -8.11M |