|
Net Income (Quarter)
|
-4.52M | -2.70M | -1.17M | 0.37M | 0.34M | 0.59M | 0.13M | 5.45M | 0.32M | 0.17M | 1.81M | -0.42M | -0.37M | 3.12M | 0.23M | 3.49M | | | | 3.36M | | | 0.85M | | 0.19M | | 4.06M | 8.87M | 6.29M | | | 0.50M | 7.83M | -0.18M | -4.72M | 6.59M | 24.09M | -5.71M | 14.01M | 1.04M | -4.70M | -4.19M | -6.43M | 25.88M | -0.08M | -6.80M | -100.66M | -16.41M | 13.49M | -7.92M | -1.81M | 5.40M | 32.06M | 1.27M | 7.62M | 8.90M | -53.42M | 13.29M | 16.79M | 20.81M | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | 0.70M | 1.40M | 1.90M | -2.10M | 0.80M | 0.80M | 2.50M | -1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 0.12M | 0.12M | 0.08M | 0.15M | 0.15M | 0.14M | 0.12M | 0.12M | 0.17M | 0.19M | 0.20M | 0.27M | 0.58M | 0.89M | 0.08M | 0.27M | 0.98M | 1.58M | 1.06M | 1.03M | 1.15M | 1.34M | 1.24M | 1.33M | 1.36M | 1.28M | 1.55M | 1.57M | 1.75M | 0.10M | 1.64M | 1.38M | 0.99M | | 1.28M | 1.42M | 1.31M | 1.36M | 1.02M | 1.56M | 1.59M | 1.82M | 1.70M | 1.89M | 2.08M | 1.03M | 2.62M | 2.98M | 2.61M | 2.07M | 2.57M | 2.56M | 2.63M | 2.35M | 2.49M | 2.90M | 2.67M | 2.69M | 2.34M | 2.88M | 2.77M | 2.81M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | -0.12M | | | | 0.17M | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | 2.45M | 5.76M | | -5.55M | -0.01M | | | | -0.13M | | | | | 0.68M | | | | -0.77M | -0.15M | -1.94M | 3.15M | | | | 0.55M | | | | 1.40M | | | | -9.97M | | | | 0.80M | | | | -4.12M | | | | 0.13M | | | -27.00M | | | | | 22.60M | | | -0.86M | 0.86M | 1.95M | 251.97M | -145.07M | 145.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | 5.40M | | 0.00M | | | | | | | | | | | | 174.56M | 7.40M | | | | 24.10M | 14.80M | | 31.51M | 4.10M | 25.11M | 8.54M | | | | | | | | | | | | | | | | 0.50M | | | 66.20M | | | | | 17.00M | 12.50M |
|
Non-cash Items (Quarter)
|
| | | | | | 1.27M | | | | 1.49M | | | | 0.37M | | | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 10.42M | 5.70M | 6.03M | 8.98M | 6.15M | 11.08M | 5.47M | 5.69M | 9.55M | 2.56M | 12.65M | 12.40M | 11.97M | 15.34M | 6.46M | 16.36M | -12.25M | 31.99M | 45.09M | 40.66M | 50.20M | 33.38M | 32.39M | 48.56M | 39.76M | 34.66M | 36.24M | 45.94M | 41.66M | 30.78M | 36.26M | 45.78M | 37.00M | 35.35M | 32.31M | 37.35M | 36.51M | 31.80M | 21.87M | 27.96M | 35.92M | 9.75M | 31.30M | 36.09M | 36.43M | -3.48M | 49.58M | 104.74M | 108.11M | 116.85M | 63.60M | 116.82M | 110.75M | 103.47M | 53.58M | 142.10M | 112.36M | 110.98M | 74.06M | 132.83M | 116.18M | 106.58M |
|
Amortizatization of Intangibles (Quarter)
|
| -0.11M | -0.11M | -0.11M | -0.11M | -0.11M | -0.11M | -0.04M | -0.00M | -0.03M | -0.05M | -0.05M | -0.08M | -0.00M | -2.55M | -0.00M | -0.00M | -1.66M | -2.86M | -1.60M | 0.05M | -0.59M | -1.20M | -1.01M | -1.11M | -3.69M | -1.04M | -0.77M | -0.71M | -1.03M | -1.16M | -0.99M | -3.65M | -0.85M | -0.87M | -1.04M | -1.11M | -0.83M | -0.79M | -0.60M | 0.38M | -1.70M | -1.90M | -0.11M | -0.79M | 0.57M | -2.28M | -3.45M | -3.39M | -3.37M | 5.38M | -3.35M | -2.03M | -3.85M | -4.14M | -2.27M | -2.39M | -4.61M | -0.81M | -3.54M | -0.01M | -3.47M | 0.75M |
|
Amortization of Deferred Charges (Quarter)
|
| -0.71M | -0.63M | -0.63M | -0.71M | -0.58M | -0.53M | -0.44M | -0.44M | -0.55M | -0.57M | -0.60M | -0.67M | -0.64M | -0.76M | -1.01M | -0.95M | -1.62M | | -0.80M | -0.76M | -0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 11.16M | 9.89M | 9.47M | 10.19M | 9.32M | 9.68M | 10.28M | 11.43M | 11.69M | 10.37M | 12.35M | 14.69M | 16.27M | 14.44M | 17.96M | 20.27M | 45.24M | 40.39M | 41.34M | 41.95M | 43.29M | 43.94M | 43.08M | 44.64M | 47.66M | 43.72M | 46.37M | 43.38M | 43.46M | 41.42M | 39.22M | 41.35M | 37.52M | 38.02M | 35.30M | 35.56M | 32.60M | 31.40M | 32.05M | 32.00M | 34.42M | 32.31M | 31.21M | 30.54M | 30.84M | 74.70M | 123.29M | 119.34M | 116.63M | 113.70M | 108.96M | 110.36M | 106.83M | 103.82M | 101.31M | 100.28M | 97.72M | 98.68M | 99.88M | 99.58M | 91.16M | 89.54M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.63M | 11.55M | -2.45M | 3.89M | 5.57M | 9.74M | -1.10M | 0.83M | 2.37M | -1.16M | 1.37M | 1.79M | -9.80M | 9.25M | -3.18M | 1.47M | 1.56M | 3.06M |
|
Change in Accured Expenses (Quarter)
|
| 1.41M | -3.47M | 0.64M | -0.68M | 4.19M | -0.97M | -2.19M | -1.07M | 3.07M | -7.01M | 2.98M | 3.00M | 1.81M | 0.90M | 0.38M | -0.07M | -32.57M | -9.12M | 0.53M | -0.48M | 8.02M | -8.96M | -5.59M | 5.35M | 3.37M | -3.53M | -1.80M | -0.88M | 4.08M | -7.22M | 0.24M | -3.25M | 5.91M | -3.88M | -4.17M | -1.16M | 5.67M | -2.44M | -9.96M | 8.69M | 5.70M | -13.03M | -0.81M | -0.29M | 12.24M | -0.46M | -50.82M | 10.22M | 22.49M | -2.42M | -39.77M | 18.97M | 17.64M | -0.49M | -35.51M | 24.05M | 3.00M | 9.89M | -35.90M | 22.46M | 19.53M | -2.13M |
|
Capital Expenditures (Quarter)
|
| -1.45M | 41.78M | -0.44M | -2.62M | -2.78M | 22.21M | -0.32M | -1.81M | -16.52M | -2.17M | 5.53M | 47.89M | -40.45M | -10.57M | 9.44M | -0.94M | 63.84M | -57.40M | 22.57M | 25.18M | -48.75M | -3.56M | 3.64M | 40.58M | -44.84M | 3.65M | 23.87M | -22.27M | 60.01M | 10.82M | | 34.60M | 12.69M | 12.02M | 29.29M | -4.05M | | 20.60M | 13.18M | 9.21M | 8.23M | 7.64M | | 21.19M | 15.74M | 20.38M | 23.75M | 34.98M | 47.80M | 52.00M | 39.12M | 28.65M | 30.93M | -88.91M | 28.20M | 41.74M | -65.10M | 35.72M | 78.25M | -10.40M | -61.11M | 61.11M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | 28.70M | 28.32M | 4.74M | 25.62M | | | | | 33.42M | | 7.30M | 7.30M | 126.46M | | | 170.00M | | 54.60M | | 14.05M | 23.10M | 54.60M | | -0.00M | 61.64M | 89.00M | 10.86M | 56.89M | 13.10M | 244.00M | 213.30M | | 5.49M | | | 8.40M | 39.93M | -37.45M | | 24.07M | 6.90M | 58.50M | | 10.29M | | 78.56M | -77.64M | 136.77M | 1.76M | 3.10M | 25.55M | | | 112.10M | -219.66M | 708.97M |
|
Divestments (Quarter)
|
| | | | | | | | | | -0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | | 1.14M | | 0.10M | 0.01M | -0.01M | | | 1.62M | | | | 0.16M | 2.62M | 0.96M | 0.46M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | 0.54M | | 18.06M | | | | | | 0.50M | | | | | | | | | | | | | | | | | | | | 0.21M | 0.16M | 0.17M | 0.17M | 0.23M | -125.00M | | 250.00M | 0.15M | -0.15M | 0.34M | -0.34M | | 145.00M | 120.00M | | 350.00M | | | -350.00M |
|
Cash from Investing Activities (Quarter)
|
| -10.15M | -7.30M | -21.31M | -27.02M | -20.60M | -17.61M | 18.27M | -11.56M | -22.88M | -55.46M | -49.65M | -104.48M | -29.32M | -331.46M | 4.21M | -17.70M | 102.65M | 97.77M | 105.20M | -121.33M | -94.03M | 25.76M | -24.59M | -20.26M | -22.25M | -15.86M | 1.31M | 36.82M | -16.99M | -23.18M | 46.37M | 71.76M | -14.54M | 44.74M | -29.70M | 226.61M | 166.87M | 52.82M | -7.09M | -13.52M | 4.68M | -64.91M | 33.88M | -133.35M | -9.60M | 18.03M | -62.18M | 130.83M | -82.34M | -31.45M | -41.51M | 49.53M | -63.50M | -26.25M | -289.34M | 134.74M | -314.86M | -29.53M | 227.84M | -49.81M | 1.78M | 433.72M |
|
Other financing activities (Quarter)
|
| | | | | 0.22M | 0.21M | 0.07M | 0.35M | 0.28M | 0.28M | 0.31M | 0.75M | 0.70M | -1.76M | 0.32M | 0.43M | 1.37M | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| 13.19M | 26.14M | 44.54M | 28.34M | 102.76M | 35.89M | 34.12M | 156.91M | 32.56M | 85.37M | 48.78M | 86.98M | 154.31M | 238.52M | 41.33M | 5.88M | 37.00M | 62.29M | 83.58M | 274.17M | 283.15M | 33.00M | 48.10M | 130.87M | 371.22M | 58.11M | 33.20M | 21.00M | 15.50M | 28.00M | 52.92M | 59.95M | 14.13M | 272.50M | 60.00M | 15.00M | | | 300.00M | | | 25.00M | 169.70M | 5.30M | | 40.00M | 80.00M | 40.00M | 325.00M | 10.00M | 162.00M | 131.09M | 39.00M | 37.00M | 385.35M | | 347.65M | | 103.00M | 593.54M | | 120.00M |
|
Long-Term Debt Repayments (Quarter)
|
| 36.63M | 84.11M | 28.06M | 1.19M | 81.23M | 22.42M | 76.80M | 150.64M | 12.92M | 82.29M | 1.73M | 86.33M | 128.62M | 125.36M | 27.14M | 2.69M | 4.50M | 34.00M | 26.20M | 23.90M | 33.00M | 281.76M | 41.31M | 119.29M | 370.47M | 63.01M | 37.17M | 72.76M | 8.84M | 10.03M | 101.36M | 142.55M | 1.08M | 306.39M | 1.16M | 239.59M | 177.51M | 52.25M | 0.55M | 100.73M | 150.49M | 50.71M | 25.57M | 25.95M | 0.58M | 25.50M | 42.20M | 213.56M | 302.38M | 10.81M | 199.34M | 161.83M | 95.00M | 77.26M | 41.27M | 149.60M | 121.28M | 1.29M | 350.00M | 150.00M | 80.00M | 36.32M |
|
Shares Issued (Quarter)
|
| 0.01M | 0.01M | -0.23M | 0.08M | 0.00M | -0.11M | 0.42M | 0.39M | 2.21M | 60.02M | 0.01M | 97.20M | -0.01M | 217.59M | | -0.45M | -1.42M | 1.86M | 0.14M | -0.28M | 0.14M | | | | 3.80M | 0.02M | | | | 0.03M | 0.02M | 0.01M | 0.03M | 0.02M | 0.03M | 0.09M | 0.01M | 0.22M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | | | 0.01M | 0.01M | | 0.01M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.77M | -0.06M | 0.26M | 0.04M | 0.65M | 0.10M | 0.37M | 0.00M | 0.20M | 0.58M | 0.03M | 0.03M | 0.32M | | 0.03M | | 0.33M | 0.13M | 0.02M | 0.05M | 1.00M | | -0.00M | 0.34M | 0.45M | 0.01M | | 14.57M | 0.94M | 0.20M | | 0.39M | 0.73M | 0.00M | 0.04M | | 0.87M | | 0.04M | | 1.15M | 0.03M | 0.02M | 0.15M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | 31.44M | -0.01M | -0.11M | -296.00 | 0.01M | 97.19M | -0.01M | | -0.46M | 0.01M | -1.42M | | -0.09M | -0.04M | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| 18.95M | -26.55M | 1.36M | 1.44M | 8.62M | -26.69M | 3.82M | 3.84M | -7.51M | 15.29M | 4.66M | 4.67M | 5.62M | 5.63M | 7.85M | -3.62M | 20.73M | 35.56M | 21.71M | 22.77M | -38.14M | 83.04M | 22.71M | 23.97M | 23.97M | 26.58M | 1.02M | 49.53M | -47.47M | 99.32M | 26.56M | 26.57M | 26.61M | -76.01M | 26.67M | 26.66M | 26.67M | 26.67M | 27.01M | -0.00M | 4.38M | 0.31M | 12.99M | 14.36M | 15.22M | -1.64M | 41.60M | 43.81M | 46.01M | 48.20M | 52.66M | 52.65M | 52.65M | 207.35M | 54.90M | 54.92M | 57.11M | -163.86M | 59.35M | 59.36M | 58.46M | 6.17M |
|
Cash from Financing Activities (Quarter)
|
| 2.08M | 4.27M | 8.02M | 17.50M | 16.10M | 7.34M | -18.22M | -1.40M | 14.96M | 55.45M | 39.16M | 90.53M | 16.38M | 322.12M | 3.07M | -7.90M | -81.82M | -117.14M | -67.38M | 24.05M | 16.66M | -68.21M | -18.37M | -13.71M | -26.62M | -32.16M | -34.21M | -78.66M | -19.69M | -16.77M | -76.26M | -112.75M | -24.77M | -75.60M | 3.83M | -256.37M | -212.92M | -81.79M | 298.04M | -128.26M | -155.10M | -35.58M | 120.76M | -41.20M | -17.12M | -17.99M | -5.57M | -218.61M | -28.41M | -59.94M | -91.36M | -84.09M | -123.90M | -94.11M | 283.29M | -206.81M | 166.76M | -71.15M | -380.32M | 49.68M | -213.32M | -154.39M |
|
Change in Cash (Quarter)
|
| 2.34M | 2.67M | -7.26M | -0.54M | 1.65M | 0.80M | 5.53M | -7.27M | 1.64M | 2.55M | 2.17M | -1.55M | -0.97M | 6.00M | 13.74M | -9.25M | 8.59M | 12.61M | 82.92M | -56.62M | -27.17M | -9.07M | -10.57M | 14.60M | -9.11M | -13.36M | 3.34M | 4.10M | 4.99M | -9.17M | 6.37M | 4.78M | -2.32M | 4.49M | 6.44M | 7.58M | -9.54M | 2.82M | 312.82M | -113.82M | -114.49M | -90.73M | 185.94M | -138.45M | 9.72M | -3.44M | -18.17M | 16.96M | -2.65M | 25.46M | -69.28M | 82.26M | -76.64M | -16.88M | 47.53M | 70.03M | -35.74M | 10.29M | -78.42M | 132.70M | -95.36M | 385.91M |
|
Free Cash Flow (Quarter)
|
| 11.86M | -36.08M | 6.47M | 11.60M | 8.93M | -11.13M | 5.79M | 7.50M | 26.07M | 4.73M | 7.12M | -35.49M | 52.42M | 25.91M | -2.98M | 17.29M | -76.09M | 89.38M | 22.53M | 15.48M | 98.95M | 36.94M | 28.75M | 7.98M | 84.61M | 31.01M | 12.37M | 68.21M | -18.35M | 19.96M | 36.26M | 11.18M | 24.31M | 23.33M | 3.02M | 41.40M | 36.51M | 11.20M | 8.70M | 18.75M | 27.69M | 2.11M | 31.30M | 14.90M | 20.69M | -23.86M | 25.83M | 69.76M | 60.30M | 64.85M | 24.48M | 88.18M | 79.83M | 192.38M | 25.38M | 100.37M | 177.46M | 75.26M | -4.19M | 143.23M | 177.29M | 45.48M |
|
Net Cash Flow (Quarter)
|
| 2.34M | 2.67M | -7.26M | -0.54M | 1.65M | 0.80M | 5.53M | -7.27M | 1.64M | 2.55M | 2.17M | -1.55M | -0.97M | 6.00M | 13.74M | -9.25M | 8.59M | 12.61M | 82.92M | -56.62M | -27.17M | -9.07M | -10.57M | 14.60M | -9.11M | -13.36M | 3.34M | 4.10M | 4.99M | -9.17M | 6.37M | 4.78M | -2.32M | 4.49M | 6.44M | 7.58M | -9.54M | 2.82M | 312.82M | -113.82M | -114.49M | -90.73M | 185.94M | -138.45M | 9.72M | -3.44M | -18.17M | 16.96M | -2.65M | 25.46M | -69.28M | 82.26M | -76.64M | -16.88M | 47.53M | 70.03M | -35.74M | 10.29M | -78.42M | 132.70M | -95.36M | 385.91M |