|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.01M | 28.07M | 19.00M | 10.56M | 68.32M | 30.75M | 12.45M | 14.83M | 13.93M | 23.77M | 9.54M | 18.98M | 21.10M | 11.56M | 25.11M | 38.56M | 26.31M | 34.16M | 37.91M | 37.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 18.11M | 0.02M | 4.10M | 1.70M | 15.96M | 0.02M | 0.40M | 0.40M | 5.32M | -0.02M | 5.00M | 7.60M | 6.96M | 6.54M | 7.40M | 0.30M | 6.64M | 6.51M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.59M | 5.42M | 2.68M | 0.99M | 5.86M | 1.95M | 1.56M | -5.51M | 2.45M | -1.21M | -5.12M | -3.30M | 2.40M | -1.08M | 5.40M | -1.90M | 0.68M | 4.97M | 12.93M | -1.18M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.18M | 7.02M | 1.34M | 1.20M | 3.50M | 0.70M | 1.84M | 1.61M | 2.71M | 1.46M | 1.85M | -0.39M | 3.10M | -1.45M | 2.45M | 3.48M | 1.48M | 0.66M | 0.33M | 1.42M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.81M | -20.91M | 97.71M | -3.39M | 23.88M | 35.39M | 89.83M | 36.04M | 83.71M | 22.32M | 70.35M | 68.06M | 91.47M | 39.27M | 44.48M | 96.71M | 53.77M | -0.38M | 13.77M | 133.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 1.73M | 1.73M | 1.43M | 1.26M | 1.22M | 1.20M | 1.13M | 1.11M | 1.01M | 0.97M | 0.90M | 0.90M | 0.90M | 0.88M | 0.88M | 0.88M | 0.92M | 1.01M | 1.76M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.99M | 33.95M | 32.03M | 32.26M | 31.93M | 31.69M | 31.04M | 31.61M | 32.53M | 32.13M | 31.73M | 32.15M | 32.24M | 31.90M | 30.52M | 31.11M | 33.39M | 33.89M | 33.34M | 35.81M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.91M | -55.10M | 20.30M | -33.04M | 0.76M | -12.25M | -23.13M | -0.69M | 29.51M | -4.01M | -31.40M | 17.59M | 17.05M | 8.15M | -28.50M | 32.43M | 23.52M | 13.93M | -46.14M | 33.55M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.73M | 23.83M | -19.37M | 26.25M | 26.79M | 1.50M | 6.82M | 16.44M | 16.10M | 26.02M | 8.52M | -33.05M | 66.16M | -56.66M | 25.06M | -12.08M | 42.09M | 78.27M | 18.74M | 21.17M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.03M | 9.32M | 1.50M | 145.21M | 1.51M | 0.06M | 5.86M | 0.51M | 4.64M | 8.24M | 0.05M | 3.61M | 1.84M | 0.02M | 0.00M | 3.71M | 1.18M | 0.01M | 0.08M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.05M | -36.10M | -3.81M | -18.93M | 124.63M | -28.85M | -10.51M | -11.12M | -17.59M | -19.66M | -3.75M | -17.62M | -13.42M | -19.03M | -24.98M | -35.08M | -106.70M | -39.31M | -22.79M | -182.26M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 0.56M | 0.01M | 8.03M | -1.64M | | 0.04M | 0.05M | 0.04M | 4.51M | 29.86M | 4.99M | 0.09M | | 0.01M | 0.08M | 0.01M | 1.34M | 0.02M | 3.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.16M | -98.96M | -14.07M | -240.80M | -76.75M | -43.54M | -176.31M | -35.00M | -3.31M | 8.38M | -76.18M | -102.13M | -28.16M | -15.70M | -53.69M | -6.60M | -18.25M | 80.36M | 120.90M | -52.26M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | 0.87M | 0.02M | | | 0.13M | | | | 0.02M | 0.12M | | | | 0.04M | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.92M | -155.97M | 79.83M | -263.13M | 71.76M | -37.00M | -96.99M | -10.08M | 62.81M | 11.04M | -9.58M | -51.69M | 49.88M | 4.55M | -34.19M | 55.03M | -71.18M | 40.67M | 111.88M | -101.52M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.09M | -44.74M | 117.08M | -29.64M | -2.91M | 33.89M | 83.01M | 19.60M | 67.61M | -3.70M | 61.83M | 101.11M | 25.30M | 95.93M | 19.42M | 108.80M | 11.69M | -78.64M | -4.97M | 111.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.92M | -155.97M | 79.83M | -263.13M | 71.76M | -37.00M | -96.99M | -10.08M | 62.81M | 11.04M | -9.58M | -51.69M | 49.88M | 4.55M | -34.19M | 55.03M | -71.18M | 40.67M | 111.88M | -101.52M |