|
Net Income (Quarter)
|
-0.08M | 0.15M | 0.13M | 0.11M | 5.31M | | | 15.24M | 16.62M | | 3.29M | 4.04M | 3.20M | | 10.88M | | 4.39M | | | | | 19.33M | 18.36M | 19.40M | 16.02M | 20.05M | 20.17M | 21.21M | 26.62M | -24.67M | -25.52M | 15.77M | -55.98M | 21.29M | -32.26M | -33.65M | 20.99M | 16.27M | 21.72M | -41.04M | -38.01M | 22.53M | 24.46M | -45.05M | -224.93M |
|
Depreciation and Depletion (Quarter)
|
| | | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.06M | 0.05M | 0.04M | 0.01M | 0.01M | 0.32M | 0.42M | 0.42M | 0.39M | 0.49M | 0.70M | 0.72M | 0.76M | 1.18M | 0.92M | 0.93M | 0.93M | 1.21M | 0.78M | 0.80M | 0.81M | 0.83M | 0.80M | 0.87M | 0.88M | 1.37M | 0.88M | 0.84M | 0.86M | 1.50M | 1.03M | 1.21M | 1.24M | 1.77M | 1.56M | 1.47M | 1.47M | 1.64M | 1.73M | 1.81M | 1.80M | 2.76M | 2.00M | 2.21M | 1.89M |
|
Deferred Taxes (Quarter)
|
-0.25M | -0.01M | -0.02M | -0.02M | 1.25M | -80.66M | -0.02M | -0.01M | | -0.02M | -0.02M | 0.01M | -0.16M | | | | | | | | | | | | | | | | -0.86M | | 0.06M | -0.12M | -0.07M | -0.04M | -0.00M | -0.18M | -0.03M | -0.07M | -0.02M | -0.06M | -0.05M | -0.06M | -0.01M | -0.10M | -0.06M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.09M | | | | 0.02M | 0.02M | 0.14M | | 0.06M |
|
Gains from Investment Securities (Quarter)
|
0.01M | | | | 0.03M | 2.22M | -2.22M | 2.37M | -2.37M | | 3.29M | -2.77M | 0.04M | 0.15M | 10.73M | -10.71M | 15.11M | 2.69M | -2.31M | 2.31M | -2.11M | | 0.23M | -0.23M | 2.57M | 0.03M | 0.08M | 2.92M | | 1.00M | 4.76M | -5.40M | 7.78M | 2.26M | 0.17M | 0.32M | -2.56M | | | | -2.24M | 1.12M | 1.08M | 1.07M | |
|
Cash from Operations (Quarter)
|
0.39M | -0.12M | 0.47M | 0.49M | 20.85M | 16.10M | 17.17M | 18.36M | 19.31M | 18.99M | 20.25M | 20.95M | 18.77M | 21.75M | 19.24M | 24.99M | 14.90M | 32.91M | 21.14M | 27.25M | 23.38M | 17.11M | 19.55M | 28.73M | 26.06M | 31.85M | 27.03M | 35.17M | 28.37M | 34.81M | 30.38M | 44.10M | 32.71M | 37.93M | 47.64M | 43.12M | 36.41M | 27.62M | 39.67M | 43.39M | 33.41M | 51.56M | 43.76M | 48.93M | 48.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | 0.27M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.41M | 0.45M | 0.88M | 0.46M | 0.46M | 0.46M | 0.47M | 0.51M | 0.51M | 0.51M | 0.46M | 0.51M | 0.53M | 0.54M | 0.53M | 0.54M | 0.89M | 0.47M | 0.47M | 0.47M | 0.34M | 0.34M | 0.64M | 0.56M | 0.16M | 0.40M | 0.59M | 0.64M | 0.49M | 0.16M | 0.65M | 0.78M | 0.62M | 0.63M | 0.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.21M | 0.18M | 0.21M | 3.15M | 5.19M | 5.10M | 5.06M | 5.23M | 5.41M | 5.42M | 5.42M | 5.56M | 5.34M | 5.22M | 5.74M | 7.57M | 6.36M | 6.52M | 6.65M | 6.78M | 7.05M | 7.09M | 7.52M | 7.76M | 8.24M | 8.39M | 8.83M | 9.37M | 9.70M | 10.13M | 10.59M | 11.05M | 12.18M | 11.82M | 13.42M | 13.32M | 13.47M | 13.35M | 13.61M | 14.10M | 14.43M | 14.62M | 15.05M | 15.50M |
|
Capital Expenditures (Quarter)
|
0.01M | 0.04M | 0.01M | 0.05M | 0.46M | 0.01M | 0.02M | 23.72M | 59.52M | 11.72M | 52.29M | 6.35M | 24.75M | 21.05M | 16.94M | 178.28M | 51.99M | 20.34M | 44.25M | 16.54M | 124.02M | 37.58M | 34.38M | | | | | | | 43.26M | 56.14M | 72.43M | 124.44M | 20.86M | 174.11M | 133.50M | 12.60M | 16.67M | 47.14M | 72.84M | 136.36M | 57.85M | 86.48M | 83.91M | 97.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | 24.09M | | | 5.73M | 4.91M | | | | 5.42M | | | | | | | | | 3.34M | | | | | 12.29M | 8.07M | 4.62M | 11.46M | 2.00M | 10.62M | 3.68M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.01M | -0.04M | -0.01M | -0.05M | -0.46M | -0.01M | -0.02M | -23.72M | -35.58M | -11.72M | -47.41M | -1.25M | -20.02M | -21.10M | -1.30M | -178.25M | -46.40M | -20.26M | -44.13M | -17.02M | -125.94M | -37.22M | -33.77M | -51.42M | -106.67M | -32.89M | -48.64M | -110.38M | -73.01M | -43.27M | -44.48M | -64.18M | -118.97M | -10.37M | -172.88M | -121.16M | -8.38M | -16.45M | -46.96M | -73.35M | -136.15M | -58.09M | -86.59M | -83.56M | -97.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | 0.12M | 3.69M | | | | 1.48M | | | | | | 1.19M | 0.00M | | 0.03M | 4.58M | 0.02M | 0.03M | 1.03M | 0.03M | | 2.90M | | 1.56M | 1.47M | 2.92M | -0.48M | 1.73M | 1.79M | | -0.42M | 2.00M | 2.21M | -1.20M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | 100.00M | | | | | | | | | | 100.00M | | -100.00M | 125.00M | | | -95.00M | | | 100.00M | | 85.00M | | | -85.00M | 75.00M | | | -75.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | -2.31M | | -78.69M | 162.00M | | | | 25.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | 45.00M | | | | | | | | 25.00M | | | | 52.00M | 126.00M | 4.50M | 28.00M | 18.00M | 46.00M | 25.50M | 77.00M | 42.00M | 28.00M | | | | | 15.00M | 103.00M | 27.00M | 34.00M | 39.00M | 38.00M | 106.00M | 43.00M | 45.00M | 62.00M | 37.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 178.00M | 32.50M | 8.00M | 22.00M | 59.50M | 24.00M | 59.00M | 64.00M | | | | | | 88.00M | 41.00M | 50.00M | 12.00M | 65.00M | 101.00M | 48.00M | 45.00M | 51.00M | 48.00M |
|
Shares Issued (Quarter)
|
| 0.16M | | | | | | | 0.64M | 0.98M | 27.89M | -0.08M | 3.31M | | 34.61M | | -30.86M | 0.66M | 0.99M | | 45.58M | 4.29M | | 61.30M | 86.15M | 4.66M | | 27.10M | 84.71M | | 4.50M | 31.60M | 75.57M | 8.90M | 119.30M | | 25.22M | 6.90M | | 25.09M | 90.58M | | 61.99M | 60.79M | 102.45M |
|
Dividends Paid - Common (Quarter)
|
-0.53M | | 0.30M | 0.44M | -0.63M | | | | 121.60M | 14.52M | 14.54M | 14.82M | 14.82M | 16.84M | -16.84M | | 69.49M | 0.10M | 0.08M | 0.08M | 0.09M | 0.81M | | -0.62M | 86.13M | 24.09M | 24.15M | -48.10M | 96.77M | 0.04M | 0.04M | 79.98M | -79.90M | 0.04M | 58.23M | 30.73M | 30.73M | 31.54M | 31.66M | -63.08M | 0.04M | 35.36M | -35.28M | 106.90M | 37.00M |
|
Cash from Financing Activities (Quarter)
|
-0.38M | 0.16M | -0.47M | -0.44M | 77.68M | -78.08M | -14.51M | -14.51M | 24.05M | -15.84M | 90.42M | -15.12M | -15.27M | -16.95M | 17.64M | 91.49M | 97.85M | -24.88M | -18.73M | -19.73M | 77.85M | 105.52M | -71.18M | 35.33M | 73.93M | 1.46M | 37.23M | 55.92M | 43.13M | 60.27M | -22.40M | 35.14M | 75.89M | -22.46M | 105.04M | 83.14M | -19.55M | -9.20M | -2.31M | 57.29M | 62.33M | 24.71M | 26.55M | 35.38M | 54.40M |
|
Change in Cash (Quarter)
|
| | | | 98.07M | -61.98M | 2.64M | -19.86M | 7.77M | -8.57M | 63.26M | 4.57M | -16.52M | -16.30M | 35.58M | -61.76M | 66.35M | -12.23M | -41.72M | -9.50M | -24.71M | 85.41M | -85.39M | 12.64M | -6.67M | 0.42M | 15.61M | -19.29M | -1.51M | 51.81M | -36.49M | 15.05M | -10.37M | 5.10M | -20.20M | 5.10M | 8.48M | 1.98M | -9.60M | 27.33M | -40.41M | 18.18M | -16.28M | 0.74M | 5.42M |
|
Free Cash Flow (Quarter)
|
0.38M | -0.16M | 0.47M | 0.44M | 20.39M | 16.09M | 17.15M | -5.35M | -40.22M | 7.27M | -32.05M | 14.59M | -5.98M | 0.70M | 2.30M | -153.29M | -37.09M | 12.56M | -23.12M | 10.71M | -100.64M | -20.47M | -14.83M | 28.73M | 26.06M | 31.85M | 27.03M | 35.17M | 28.37M | -8.46M | -25.76M | -28.33M | -91.72M | 17.07M | -126.47M | -90.37M | 23.81M | 10.95M | -7.46M | -29.45M | -102.95M | -6.29M | -42.72M | -34.98M | -49.23M |
|
Net Cash Flow (Quarter)
|
| | | | 98.07M | -61.98M | 2.64M | -19.86M | 7.77M | -8.57M | 63.26M | 4.57M | -16.52M | -16.30M | 35.58M | -61.76M | 66.35M | -12.23M | -41.72M | -9.50M | -24.71M | 85.41M | -85.39M | 12.64M | -6.67M | 0.42M | 15.61M | -19.29M | -1.51M | 51.81M | -36.49M | 15.05M | -10.37M | 5.10M | -20.20M | 5.10M | 8.48M | 1.98M | -9.60M | 27.33M | -40.41M | 18.18M | -16.28M | 0.74M | 5.42M |