|
Net Income (Quarter)
|
3.60M | 0.36M | 0.55M | -3.41M | 1.78M | 0.38M | -0.04M | -0.06M | 0.21M | 10.59M | 16.30M | 13.61M | 84.76M | 48.70M | 21.99M | 27.20M | 10.41M | 33.23M | 34.08M | 22.45M | 9.79M | 9.65M | 37.63M | 38.00M | 5.78M | 12.85M | 49.07M | 11.63M | 8.73M | -16.25M | -52.59M | -35.81M | -44.71M | -32.87M | -20.57M | -4.24M | -10.90M | -8.97M | 23.35M | -1.03M | -12.08M | -1.94M | 0.88M | -5.77M | -21.25M | 2.83M | 38.70M | -3.56M | 0.92M | 0.62M | 2.04M | -11.76M | -2.58M |
|
Share-based Compensation (Quarter)
|
| 0.42M | 0.85M | 0.01M | 0.51M | 0.47M | 1.30M | 1.07M | 0.68M | 0.64M | 1.37M | 0.86M | 0.79M | 0.79M | 1.39M | 1.02M | 1.02M | 1.13M | 1.86M | 1.49M | 1.40M | 2.23M | 1.82M | 1.32M | 1.30M | 1.35M | 1.96M | 1.45M | 1.45M | 1.48M | 1.97M | 1.52M | 1.52M | 1.57M | 2.40M | 1.89M | 4.82M | 3.70M | 2.14M | 1.23M | 1.38M | 1.47M | 2.58M | 1.87M | 1.83M | 1.85M | 2.63M | 1.85M | 1.79M | 1.92M | 2.79M | 2.05M | 2.04M |
|
Deferred Taxes (Quarter)
|
| 0.10M | 0.46M | -1.53M | 4.91M | -0.01M | | -0.07M | -0.06M | -0.01M | 0.20M | 0.54M | -0.67M | 0.76M | | | | | | | | | | | | | | | -0.01M | 2.06M | | | -0.00M | | | | -0.02M | | | | -0.06M | | | | 0.02M | | | | 0.76M | 0.33M | 0.84M | -0.53M | -0.97M |
|
Gains from Sales and Divestitures (Quarter)
|
0.03M | | | | | 0.03M | 0.05M | 0.05M | 0.10M | 0.13M | 0.13M | 0.10M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.89M | 0.08M | 0.59M | 0.01M | -0.00M | 0.14M | 0.12M | 0.16M | 0.96M | 0.07M | | 0.17M | 0.07M | -0.95M | 1.67M | -0.14M | -0.75M | 0.69M | 0.27M | -0.36M | 0.36M | 0.23M | -0.61M | 3.11M | -1.89M | -1.05M | 0.79M | -0.11M | 0.14M | -0.11M | -0.10M | -0.09M | 0.77M | 1.60M | -1.84M | 1.84M | 1.09M | -0.07M | 2.52M | | -2.69M | -0.28M | 1.66M | 0.02M | -2.18M | -0.06M | 0.06M | -0.21M | -0.24M | 1.59M | -2.03M | 2.06M | -2.56M |
|
Asset Writedowns and Impairment (Quarter)
|
| 1.50M | | 7.15M | 0.39M | | | 8.19M | | | | | | | | | | | | | | | | | 1.07M | | 1.69M | | 0.84M | 0.78M | | | 1.02M | | | 4.36M | | | | | 10.42M | | | | 11.30M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | 0.54M | 0.05M | 0.51M | 2.30M | 3.65M | 0.68M | 0.75M | 1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 11.09M | 23.83M | 11.33M | 26.19M | 21.31M | 27.48M | 30.22M | 23.13M | 20.45M | 34.63M | 41.29M | 35.84M | 24.54M | 45.00M | 42.84M | 24.36M | 30.91M | 39.18M | 46.47M | 31.28M | 37.75M | 46.67M | 44.55M | 32.69M | 30.24M | 45.06M | 44.31M | 28.86M | 7.31M | -28.14M | -0.56M | -20.66M | -3.17M | 18.00M | 35.46M | 15.76M | 25.50M | 61.40M | 48.78M | 33.93M | 32.01M | 47.05M | 44.11M | 30.47M | 28.15M | 50.33M | 55.66M | 32.19M | 25.85M | 48.84M | 45.80M | 28.54M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.01M | 0.01M | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | 0.40M | 0.40M | 0.40M | 0.42M | 0.43M | 0.47M | 0.56M | 0.54M | 0.52M | 0.52M | 0.52M | 0.50M | 0.54M | 0.47M | 0.49M | 0.50M | 0.50M | 0.48M | 0.38M | 0.33M | 0.33M | 0.44M | 0.46M | 0.56M | 0.64M | 0.61M | 1.01M | 0.40M | 0.40M | 1.11M | 1.41M | 0.40M | 0.40M | 1.47M | 1.40M | 0.40M | 0.40M | 1.53M | 1.62M | 0.40M | 0.40M | 1.70M | 1.67M | 0.40M | 0.40M | 1.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 10.65M | 12.73M | 15.86M | 12.05M | 15.06M | 16.64M | 16.44M | 16.01M | 15.26M | 15.40M | 15.92M | 17.47M | 18.14M | 17.68M | 17.89M | 18.69M | 18.73M | 19.73M | 23.59M | 23.88M | 25.25M | 24.95M | 24.94M | 25.87M | 25.54M | 23.78M | 23.20M | 26.93M | 27.08M | 27.57M | 27.50M | 27.47M | 27.30M | 26.59M | 25.89M | 26.18M | 36.27M | 37.90M | 37.30M | 37.70M | 36.91M | 37.51M | 37.88M | 38.62M | 36.80M | 36.46M | 36.71M | 36.47M | 37.23M | 37.26M | 37.63M | 37.49M |
|
Change in Receivables (Quarter)
|
| 7.20M | -0.95M | -2.04M | -2.45M | 5.38M | 0.53M | -1.26M | -4.23M | 4.70M | 0.12M | -0.16M | -2.93M | 5.57M | -0.01M | 0.29M | -3.19M | 4.74M | 1.39M | 3.01M | -4.11M | 3.95M | 0.10M | 3.00M | -9.84M | 9.64M | -2.34M | -2.79M | -5.03M | -1.93M | -0.85M | 2.04M | -0.55M | 2.94M | 0.06M | -0.57M | 0.27M | 13.73M | -6.46M | 2.49M | -2.50M | 3.06M | -1.96M | 2.10M | -2.86M | 6.64M | -0.02M | -7.24M | -2.10M | 4.94M | -0.89M | -3.44M | -1.64M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | 1.19M | -1.36M | 0.83M | 1.05M | -0.67M | 0.46M | 0.78M | -0.94M | -0.08M | -0.26M | -0.45M | 0.41M | -0.59M | 0.20M | -0.51M | 0.34M | 0.29M | -0.44M | 1.33M | -2.28M | 0.64M | -1.11M | 1.08M | -0.36M | 1.33M | -0.20M | 0.90M | -1.07M | -0.07M | -0.19M | -0.04M | -0.11M | 1.16M | -1.39M | 2.06M | -2.12M | 0.86M | 1.72M | -0.76M | -0.68M | 2.48M | -0.81M |
|
Change in Accured Expenses (Quarter)
|
| 1.22M | 6.54M | 5.60M | -4.11M | 6.67M | -0.24M | 0.17M | -5.22M | -1.40M | 7.33M | 3.38M | -4.28M | -0.03M | 2.86M | 7.52M | -7.54M | 0.90M | 0.93M | 7.95M | -5.18M | 4.17M | -2.13M | 8.00M | -8.70M | 3.29M | -1.51M | 6.01M | -6.54M | -13.85M | -4.94M | 7.18M | -4.97M | 0.55M | 8.35M | 6.09M | -0.20M | 15.03M | 10.66M | 7.97M | -14.32M | -3.07M | -1.27M | 6.94M | -0.57M | -2.47M | 1.47M | 10.40M | -11.52M | -4.22M | 2.16M | 10.54M | -12.32M |
|
Other Working Capital Changes (Quarter)
|
| -2.42M | 3.36M | 14.75M | -12.04M | -2.90M | -0.21M | -0.50M | -0.01M | 0.17M | 2.02M | -3.78M | 1.56M | 2.46M | -2.63M | -0.93M | 1.74M | -0.05M | -0.55M | -1.22M | 4.27M | -0.50M | -1.05M | -1.18M | 3.86M | -0.75M | -1.85M | 0.84M | 1.20M | -0.41M | -1.05M | -0.58M | 3.04M | -1.18M | -0.71M | -1.24M | 4.49M | 9.05M | -1.17M | -3.05M | -6.67M | -0.39M | -3.47M | -2.79M | 7.28M | 8.32M | -3.06M | -0.40M | -3.82M | 6.15M | -1.48M | 0.32M | -7.14M |
|
Capital Expenditures (Quarter)
|
| 8.52M | 379.94M | -378.21M | -9.85M | 19.04M | 7.42M | 8.47M | -34.68M | | 0.08M | 34.36M | -34.36M | 9.66M | -9.66M | 169.65M | -127.22M | 5.09M | -1.19M | 21.36M | 11.94M | 5.42M | -5.42M | 71.00M | -57.57M | 17.25M | 15.33M | 14.13M | 12.56M | 11.05M | 4.80M | 3.38M | 3.40M | 3.58M | 2.92M | 4.16M | 9.70M | 10.35M | 14.93M | 23.49M | 27.70M | 24.09M | 18.80M | 20.14M | 26.55M | 18.12M | 20.89M | 22.52M | 27.78M | 15.72M | 18.85M | 21.82M | 19.09M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 9.20M | 15.90M | 8.45M | 19.30M | 2.68M | -0.01M | 8.93M | 7.68M | | 0.12M | | 149.93M | 107.48M | 27.03M | 10.86M | -0.02M | 14.91M | 78.36M | 27.63M | -0.17M | | 41.73M | 61.85M | 0.44M | 11.31M | 132.65M | 0.01M | 21.76M | | | | | | | | | | | | | | 27.63M | | 7.54M | 9.04M | 83.12M | | 17.27M | 1.24M | 0.00M | 0.06M | 38.37M |
|
Cash from Investing Activities (Quarter)
|
| -226.79M | -172.29M | -22.94M | -45.41M | -105.81M | -20.57M | -67.18M | -6.99M | -17.91M | -102.89M | -79.76M | 69.45M | -29.89M | 16.58M | -56.93M | -81.20M | -36.44M | -241.08M | -35.02M | -199.17M | -22.77M | 7.78M | -29.41M | -18.67M | -10.32M | 116.74M | -49.63M | -238.96M | -12.72M | -8.31M | -6.32M | -3.35M | -6.24M | -6.30M | -39.34M | -22.36M | -284.82M | 50.05M | -22.64M | -33.11M | -25.41M | -35.32M | -23.61M | -17.62M | -9.99M | 60.64M | -16.97M | -105.19M | -16.87M | -22.23M | -22.69M | 18.40M |
|
Other financing activities (Quarter)
|
| 1.20M | 0.96M | 0.32M | -0.36M | 0.47M | 1.30M | -1.03M | 0.05M | | 1.16M | -1.90M | 2.99M | 1.95M | | | | 0.13M | 0.07M | 1.44M | 0.31M | 1.53M | 0.26M | -1.78M | 3.98M | 0.71M | 1.10M | 0.06M | 66.84M | 0.58M | -1.05M | 3.27M | -2.18M | 8.67M | 77.00M | -76.61M | 2.35M | 2.59M | 0.35M | 201.16M | 0.03M | 0.63M | 7.40M | 12.30M | -9.95M | 0.08M | 0.14M | 2.74M | 19.54M | 0.41M | 5.02M | 4.79M | -9.28M |
|
Cash from Financing Activities (Quarter)
|
| 222.51M | 162.09M | 22.67M | 20.46M | 74.34M | -1.73M | 30.01M | -12.34M | -12.57M | 76.68M | 33.46M | -107.92M | 10.00M | -19.11M | -21.86M | 52.85M | 41.13M | 162.09M | 14.56M | 152.51M | -6.07M | -48.00M | -4.41M | -33.57M | -21.54M | -156.88M | 5.36M | 204.02M | 95.44M | 19.80M | -79.72M | 6.30M | 17.90M | 19.09M | 10.88M | 18.38M | 277.60M | -80.62M | -80.95M | -30.26M | 3.42M | -13.15M | -24.34M | -31.66M | 6.42M | -130.68M | -32.30M | 62.32M | -1.00M | -34.71M | -23.93M | -53.14M |
|
Dividends Paid - Common (Quarter)
|
| 10.24M | 11.60M | 11.90M | 13.85M | 13.89M | 13.93M | 14.36M | 14.36M | 14.37M | 14.39M | 14.35M | 14.50M | 14.40M | 15.88M | 17.23M | 19.21M | 19.39M | 21.88M | 21.88M | 22.49M | 24.78M | 22.48M | 22.49M | 22.49M | 22.67M | 22.54M | 22.54M | 23.03M | 23.03M | 3.75M | 3.71M | -11.66M | 3.71M | 3.75M | -7.46M | | | 66.63M | -53.00M | -3.58M | 0.79M | 11.46M | 7.35M | -0.77M | | 9.40M | 4.62M | 22.85M | 0.43M | 11.17M | 17.76M | -10.56M |
|
Change in Cash (Quarter)
|
| 6.81M | 13.62M | 11.06M | 1.23M | -10.15M | 5.18M | -6.95M | 3.80M | -10.04M | 8.42M | -5.01M | -2.63M | 4.65M | 42.47M | -35.95M | -3.99M | 35.61M | -39.81M | 26.00M | -15.38M | 8.91M | 6.45M | 10.74M | -19.54M | -1.62M | 4.92M | 0.05M | -6.08M | 90.03M | -16.65M | -86.61M | -17.71M | 8.49M | 30.78M | 7.00M | 11.77M | 18.29M | 30.83M | -54.81M | -29.44M | 10.02M | -1.42M | -3.83M | -18.81M | 24.58M | -19.71M | 6.40M | -10.68M | 7.97M | -8.11M | -0.82M | -6.19M |
|
Free Cash Flow (Quarter)
|
| 2.56M | -356.11M | 389.54M | 36.04M | 2.27M | 20.06M | 21.75M | 57.80M | 20.45M | 34.56M | 6.94M | 70.20M | 14.88M | 54.67M | -126.82M | 151.58M | 25.83M | 40.37M | 25.12M | 19.34M | 32.32M | 52.09M | -26.46M | 90.26M | 12.99M | 29.73M | 30.18M | 16.30M | -3.74M | -32.94M | -3.94M | -24.06M | -6.75M | 15.08M | 31.30M | 6.07M | 15.16M | 46.46M | 25.29M | 6.24M | 7.92M | 28.25M | 23.98M | 3.92M | 10.03M | 29.43M | 33.14M | 4.41M | 10.13M | 29.99M | 23.98M | 9.46M |
|
Net Cash Flow (Quarter)
|
| 6.81M | 13.62M | 11.06M | 1.23M | -10.15M | 5.18M | -6.95M | 3.80M | -10.04M | 8.42M | -5.01M | -2.63M | 4.65M | 42.47M | -35.95M | -3.99M | 35.61M | -39.81M | 26.00M | -15.38M | 8.91M | 6.45M | 10.74M | -19.54M | -1.62M | 4.92M | 0.05M | -6.08M | 90.03M | -16.65M | -86.61M | -17.71M | 8.49M | 30.78M | 7.00M | 11.77M | 18.29M | 30.83M | -54.81M | -29.44M | 10.02M | -1.42M | -3.83M | -18.81M | 24.58M | -19.71M | 6.40M | -10.68M | 7.97M | -8.11M | -0.82M | -6.19M |