|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.70M | -60.04M | 62.80M | 0.37M | -0.31M | 0.70M | 0.45M | 31.07M | 22.00M | 2.75M | -16.27M | -10.23M | -6.86M | 1.58M | 12.25M | 1.16M | -11.66M | -20.94M | -10.96M | 3.54M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | 3.82M | 2.10M | 2.10M | 2.36M | 4.51M | 2.30M | 2.30M | 4.88M | 2.80M | 2.30M | 2.56M | | 2.40M | 2.40M | -10.09M | 2.60M | 2.90M | 2.90M | -8.56M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.01M | | 0.25M | 0.25M | 0.25M | 0.04M | 0.04M | 0.01M | 0.04M | 0.04M | 0.04M | 0.42M | 0.37M | 0.06M | 0.45M | 0.60M | 0.04M | 0.04M | 0.05M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.42M | | 0.48M | 0.44M | 0.17M | 0.10M | 5.91M | | 0.12M | 0.07M | 0.78M | -3.46M | 0.03M | 0.77M | 0.77M | 1.80M | 0.60M | 0.64M | 0.04M | 0.43M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | | | | 34.05M | 2.94M | | 9.93M | 0.33M | | 3.69M | -2.01M | | | | | 0.10M | 18.19M | 12.57M | 36.61M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.20M | 28.63M | 28.61M | 25.93M | 20.79M | 30.97M | | | 59.43M | 30.06M | 25.67M | 40.59M | 25.99M | 32.03M | 44.56M | 37.87M | 25.89M | 64.81M | 34.30M | 41.99M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | -0.04M | 2.89M | 1.19M | 1.00M | 1.25M | | | 1.65M | 1.45M | 1.57M | 1.82M | 1.77M | 2.15M | 1.98M | 2.15M | 2.09M | 2.04M | 2.46M | 1.76M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.77M | 32.65M | -33.79M | 100.93M | 47.44M | 30.64M | | | 33.17M | 34.06M | 33.73M | 35.03M | 34.94M | 34.28M | 34.50M | 35.19M | 39.44M | 39.27M | 38.88M | 39.86M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 2.46M | -27.63M | 29.91M | 23.59M | 2.32M | | | -3.56M | 0.01M | 2.80M | -1.79M | 3.33M | 1.29M | 1.57M | 0.47M | 0.90M | 3.06M | 1.91M | -0.31M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 0.02M | -6.71M | -0.90M | 3.62M | 0.51M | | | -1.28M | 3.18M | 3.30M | -3.15M | -3.16M | 3.16M | -2.47M | -0.45M | -8.27M | 5.33M | -5.70M | -1.43M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.75M | 19.09M | 2.12M | -20.14M | 35.52M | | | | 12.53M | 18.04M | 20.71M | 75.27M | | 37.41M | 24.99M | 99.13M | 192.22M | -144.69M | 39.11M | 320.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.62M | | 13.93M | 0.26M | 6.75M | 15.70M | | | | | | | | | | 30.41M | | 28.00M | 61.53M | 21.02M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | -2.37M | 4.00M | 2.00M | | 8.30M | 0.81M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.91M | -90.96M | 4.28M | -6.18M | -8.06M | 12.61M | | | -3.61M | -23.04M | -63.42M | -118.47M | -3.83M | 23.80M | -70.11M | -120.53M | -196.02M | -198.68M | -35.74M | -20.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | 7.27M | 21.04M | 8.43M | 15.44M | 11.24M | | | 31.24M | | -30.45M | -0.80M | 37.56M | 6.15M | -43.71M | | 7.99M | 0.39M | 6.05M | -14.42M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.83M | 0.69M | 181.01M | -176.18M | -0.17M | 0.54M | | | 43.31M | 24.39M | 91.19M | -25.99M | 31.75M | 64.63M | -47.16M | 42.97M | | 837.70M | 253.50M | -1028.84M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.75M | -22.35M | -0.03M | | | | | | | | 2.40M | | 113.85M | 3.60M | 2.90M | 131.05M | 277.90M | -0.38M | 4.40M | -0.01M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.35M | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.05M | -24.94M | -0.12M | -0.12M | 0.10M | 13.99M | 14.31M | 14.31M | 18.47M | 18.50M | 18.49M | 41.00M | 17.16M | 20.18M | 22.91M | 21.64M | 22.73M | 27.65M | 27.65M | 80.96M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.64M | 70.36M | -23.84M | -34.96M | -12.81M | -47.19M | | | -56.66M | -8.89M | 35.41M | 75.99M | -20.54M | -27.70M | 39.79M | 53.07M | 186.73M | 145.37M | 8.67M | -40.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.36M | 0.41M | -0.78M | 0.97M | 1.17M | -3.61M | | | -0.84M | -1.86M | -2.34M | -1.89M | 1.62M | 28.14M | 14.24M | -29.59M | 16.60M | 11.51M | 7.23M | -18.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.45M | 9.54M | 26.49M | 46.07M | -14.73M | 30.97M | | | 46.90M | 12.02M | 4.96M | -34.67M | 25.99M | -5.38M | 19.57M | -61.26M | -166.33M | 209.50M | -4.82M | -278.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.36M | 8.02M | 9.05M | -15.22M | -0.08M | -3.61M | | | -0.84M | -1.86M | -2.34M | -1.89M | 1.62M | 28.14M | 14.24M | -29.59M | 16.60M | 11.51M | 7.23M | -18.14M |