|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | -23.54M | -42.82M | -100.22M | 28.80M | 26.30M | -39.87M | -22.05M | 46.18M | -56.48M | -41.93M | -27.52M | 32.24M | 45.15M | -49.85M | -32.18M | 19.29M | -32.35M | -16.98M | -18.44M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 3.10M | 3.09M | 2.35M | 2.62M | 3.18M | 3.19M | 2.88M | 3.03M | 3.32M | 3.31M | 3.06M | 3.52M | 3.50M | 3.52M | 3.22M | 3.52M | 3.52M | 3.45M | 2.31M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.98M | -1.51M | -3.10M | 6.44M | 2.41M | -1.54M | -0.02M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.56M | 0.17M | -0.09M | 0.05M | | 6.19M | -6.22M | 6.63M | 23.58M | | 0.45M | 1.53M | | | -0.74M | 0.21M | 0.02M | 0.10M | -0.33M | 0.21M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.98M | 12.27M | 12.87M | 3.51M | | | 71.42M | 10.37M | | | | 46.24M | | | 46.50M | 2.37M | 7.69M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.85M | 46.54M | 26.51M | 38.83M | 103.80M | 111.78M | 24.33M | 46.23M | 73.99M | 82.06M | 33.91M | 46.00M | 83.67M | 76.08M | 69.25M | 50.34M | 90.54M | 77.57M | 31.28M | 84.05M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.52M | 2.50M | 2.49M | 2.49M | 2.49M | 2.48M | 2.48M | 2.48M | 2.48M | 2.47M | 2.46M | 2.46M | 2.46M | 2.46M | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 2.05M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.70M | 55.49M | 58.62M | 59.10M | 60.27M | 60.37M | 59.84M | 58.37M | 57.96M | 63.27M | 61.05M | 57.21M | 57.30M | 57.55M | 57.48M | 57.54M | 57.65M | 57.60M | 54.87M | 51.98M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.81M | 4.05M | 5.85M | 2.69M | 16.35M | 10.20M | -21.27M | -1.28M | 7.47M | 5.91M | -13.26M | 9.67M | 9.62M | -2.43M | -21.90M | 3.97M | 6.47M | 0.23M | -14.69M | 5.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | 18.92M | -5.89M | 7.15M | 27.63M | 15.50M | -25.47M | 4.80M | 2.85M | 20.96M | -34.48M | 3.00M | -8.85M | 10.37M | -19.00M | 5.23M | 4.01M | 20.49M | -38.27M | 23.24M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.81M | 18.50M | 14.55M | 10.21M | 2.12M | -9.88M | 1.40M | 3.85M | 6.65M | 15.70M | -18.67M | -3.18M | 12.94M | 4.14M | 4.82M | -4.08M | 12.70M | -1.81M | -0.88M | -6.47M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.62M | 52.78M | 31.05M | 19.91M | 22.50M | 25.86M | 178.90M | 34.51M | 63.16M | 42.38M | 60.58M | 49.48M | 33.19M | 18.19M | 27.89M | 20.66M | 28.85M | 21.24M | 26.65M | 11.95M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.99M | 83.94M | | | | | 248.91M | 131.88M | -120.49M | 213.00M | 90.56M | 11.50M | 10.03M | 0.21M | 15.06M | | 2.39M | 2.89M | 0.28M | 3.17M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.46M | -116.73M | -92.63M | -19.95M | -196.74M | 150.06M | -42.75M | 105.18M | 30.16M | -39.06M | 45.75M | -38.51M | -23.19M | -18.16M | -12.97M | -20.86M | -26.64M | -18.45M | 76.27M | -8.96M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.66M | 8.22M | 0.05M | 0.03M | 0.04M | 0.05M | -2.71M | -0.29M | 0.58M | 2.12M | -3.35M | -0.45M | -0.73M | -0.44M | 23.72M | -0.66M | 0.74M | -1.22M | 12.14M | -0.64M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.06M | -70.15M | -24.30M | -15.17M | 59.78M | -114.51M | -139.43M | -57.12M | -64.41M | -37.68M | -77.63M | -136.15M | -14.28M | -24.84M | 17.05M | -28.88M | -14.95M | -94.14M | -143.46M | -66.69M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 1.32M | 13.39M | 1.32M | 1.34M | 1.33M | 1.30M | 1.29M | 1.24M | 1.22M | 1.24M | 1.23M | 1.24M | 1.22M | 1.20M | 1.22M | 1.22M | 1.17M | 1.15M | 11.59M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.38M | -140.34M | -90.42M | 3.71M | -33.16M | 147.33M | -157.85M | 94.28M | 39.74M | 5.32M | 2.03M | -128.67M | 46.20M | 33.08M | 73.33M | 0.59M | 48.95M | -35.02M | -35.91M | 8.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.48M | -6.24M | -4.54M | 18.93M | 81.29M | 85.93M | -154.56M | 11.71M | 10.83M | 39.68M | -26.66M | -3.48M | 50.48M | 57.89M | 41.36M | 29.68M | 61.69M | 56.33M | 4.63M | 72.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.38M | -140.34M | -90.42M | 3.71M | -33.16M | 147.33M | -157.85M | 94.28M | 39.74M | 5.32M | 2.03M | -128.67M | 46.20M | 33.08M | 73.33M | 0.59M | 48.95M | -35.02M | -35.91M | 8.40M |