|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.07M | -5.21M | 44.10M | -15.82M | -89.55M | -3.30M | 22.00M | 2.75M | -16.27M | -9.14M | -6.86M | 1.58M | 12.25M | 1.95M | -11.66M | -20.94M | -10.96M | 5.21M | 139.11M | 22.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.65M | 3.82M | 2.20M | 1.90M | 2.58M | 4.88M | 2.80M | 2.30M | 2.56M | 4.25M | 2.40M | 2.40M | 2.71M | 2.60M | 2.90M | 2.90M | 1.24M | 29.50M | 27.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.93M | | -1.13M | -0.25M | 33.31M | | 0.33M | -0.33M | 3.69M | | | | | 1.68M | 6.45M | 18.19M | 12.57M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 58.25M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.52M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 35.16M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -0.86M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29M | 6.11M | -8.56M | 4.73M | 3.02M | -2.14M | -6.26M | 2.73M | 8.72M | 10.29M | -3.16M | -1.25M | 0.91M | -1.32M | -9.29M | 2.03M | -1.39M | -1.43M | -12.92M | -0.79M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.69M | 98.42M | 159.60M | 83.03M | | | 12.53M | 18.04M | 20.71M | 75.27M | 12.78M | 24.64M | 24.99M | 99.13M | 192.22M | 152.43M | 62.26M | | 77.83M | 118.47M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.62M | 40.16M | 38.58M | 29.19M | | | | | | | | 30.41M | | 28.00M | 608.83M | -526.27M | 548.64M | 62.50M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.53M | | | | 2.37M | 2.27M | 6.00M | 1.58M | 2.92M | 3.80M | 0.81M | 4.60M | 4.36M | 4.69M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -99.43M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.52M | 3.54M | 99.13M | 0.72M | 9.57M | 0.01M | 31.24M | | 0.61M | 28.07M | 37.56M | 6.15M | 2.41M | 5.00M | 29.57M | | | | 0.01M | 5.89M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.05M | 111.35M | 279.14M | 295.64M | 248.48M | 26.86M | 88.39M | 44.71M | 32.72M | 43.77M | 210.95M | 82.88M | 362.05M | 134.40M | 314.20M | 309.00M | 468.00M | -534.00M | 180.50M | 214.98M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 71.47M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.31M | 14.44M | 23.82M | 18.37M | 18.37M | 8.93M | 23.00M | 18.50M | 18.49M | 18.50M | 20.02M | 20.18M | 22.91M | 24.42M | 27.64M | 27.65M | 27.65M | 28.43M | 165.07M | 29.08M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 41.62M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 0.44M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.86M | -64.82M | -133.06M | -44.82M | 35.72M | 32.73M | 46.90M | 12.02M | 4.96M | -34.67M | 13.21M | 7.39M | 19.57M | -61.26M | -166.33M | -87.62M | -27.96M | 41.99M | -46.47M | -60.22M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 0.44M |