|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 19.75M | -118.17M | -24.67M | 22.17M | -28.16M | -8.26M | 21.08M | 23.26M | 20.68M | -178.42M | 16.27M | -41.32M | -41.04M | 30.73M | 22.14M | 24.46M | 21.46M | -119.18M | -47.67M | 21.51M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | | 1.00M | 1.53M | 1.21M | -2.72M | 2.26M | 1.56M | 1.47M | 3.73M | 2.12M | 1.73M | 1.79M | -0.34M | 3.18M | 2.00M | 2.21M | 1.89M | 2.61M | 2.45M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -0.04M | -0.04M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 47.16M | 50.66M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.47M | 0.47M | 0.34M | 0.34M | 0.64M | 0.56M | 0.40M | 0.19M | 0.59M | 0.64M | 0.49M | 0.16M | 0.65M | 0.78M | 0.16M | 0.16M | 0.80M | 0.80M | 0.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 16.19M | 16.56M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -4.46M | 4.69M | -2.34M | 2.75M | -9.02M | 1.68M | 1.17M | 0.36M | -0.04M | -8.22M | -2.01M | 0.09M | 0.79M | 9.96M | 8.78M | 0.06M | 0.18M | 2.17M | 0.94M | -0.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 110.80M | 73.28M | 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 | 26.82M | 58.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.29M | 8.07M | 4.62M | 11.46M | 2.00M | 10.62M | 3.68M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -27.27M | -62.85M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 1.03M | 0.03M | | 2.16M | | | 1.10M | | 1.40M | | | | 6.71M | | 0.17M | | | 2.50M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | | | -95.00M | | | | | 85.00M | | | | 75.00M | | | | | 50.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 85.00M | 64.00M | | -36.00M | | | 15.00M | 73.00M | 41.00M | 34.00M | 28.00M | 49.00M | 106.00M | 48.00M | 45.00M | 51.00M | 48.00M | 4.00M | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.53M | 1.43M | 1.12M | 1.08M | 1.07M | 1.06M | 0.85M | 0.79M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 27.10M | 84.71M | | 4.50M | 31.60M | 75.57M | 8.90M | 119.30M | | 25.22M | 6.90M | | 116.03M | 90.58M | | 61.99M | 60.79M | 102.45M | 39.14M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 24.16M | 24.51M | 26.66M | 26.67M | 26.73M | -79.90M | 0.04M | 0.04M | 0.04M | 119.60M | 0.04M | 0.04M | 94.81M | -94.73M | 0.04M | 70.73M | 36.21M | -106.81M | 39.57M | 40.13M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -2.40M | 7.33M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 17.50M | -4.86M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -75.63M | -44.91M | -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 | 20.35M | -8.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 17.50M | -4.86M |