|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | | -0.30M | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 3.99M | 7.56M | 3.15M | 4.04M | 4.17M | 4.05M | 0.47M | 3.23M | 1.30M | 1.86M | 1.60M | 3.23M | 2.16M | 2.72M | 2.21M | 3.16M | 3.17M | 3.15M | 2.22M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 5.00M | -22.44M | | | | 7.81M | 0.94M | 0.07M | 0.05M | -0.05M | -0.01M | -0.01M | -0.02M | -0.08M | -0.01M | -0.07M | 4.25M | 38.17M | 6.82M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 0.70M | | | | | 0.32M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.15M | 68.42M | 64.59M | 60.22M | 82.28M | 86.26M | 62.13M | 62.76M | 67.63M | 88.60M | 71.98M | 63.14M | 78.46M | 109.11M | 84.00M | 60.54M | 96.12M | 95.42M | 96.06M | 55.56M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.08M | -0.91M | 4.48M | -1.00M | -1.08M | -1.08M | -1.16M | 0.67M | 0.73M | 0.75M | -7.32M | -1.42M | 2.95M | 0.92M | -9.04M | 0.69M | 0.57M | -7.53M | -2.37M | 0.64M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.13M | 0.83M | 0.80M | 0.82M | 0.89M | 0.89M | 0.89M | 0.91M | 1.25M | 1.19M | 1.19M | 1.19M | 1.18M | 0.91M | 1.21M | 1.21M | 1.24M | 1.24M | 0.98M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.59M | 53.90M | 218.58M | 0.91M | 60.77M | 60.01M | 229.87M | 0.55M | 59.67M | 58.71M | -173.03M | 0.43M | 61.17M | 68.33M | 62.88M | 64.90M | 71.20M | 65.60M | -199.37M | 65.18M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.69M | 8.37M | -2.97M | 10.98M | -6.78M | 4.42M | 1.53M | 16.71M | -6.67M | 3.59M | -2.11M | 8.71M | 2.38M | 1.07M | 4.47M | 7.33M | 4.25M | 6.87M | -0.94M | 8.23M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66M | 10.88M | -3.54M | -0.07M | 0.54M | 17.41M | -7.93M | 5.39M | -14.95M | 16.25M | -4.57M | -7.48M | 0.91M | 27.68M | 5.26M | -20.34M | 14.52M | 13.90M | 6.75M | -28.14M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.79M | 19.09M | 25.72M | 18.61M | -13.81M | 2.09M | 97.61M | 7.57M | 40.05M | 35.46M | 12.19M | 12.93M | -8.51M | 51.22M | 39.44M | 26.37M | -18.11M | 87.46M | 40.43M | 13.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.28M | 60.70M | -180.34M | 12.77M | -12.77M | | 2.08M | 0.19M | 6.91M | -4.77M | 0.23M | 1.92M | 0.86M | 0.37M | 0.08M | 0.09M | 0.04M | 0.53M | 1.77M | 0.05M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.39M | 0.76M | 0.78M | 2.38M | 0.52M | 0.47M | 0.61M | 0.52M | 0.45M | 0.39M | 0.56M | 0.52M | 0.43M | 0.28M | 0.42M | 0.92M | 0.44M | 0.09M | 0.37M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -127.84M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.08M | | | 0.30M | | | | 0.70M | 0.80M | | | | 0.93M | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.50M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.63M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 547.40M | | | | 27.16M | | | | 70.85M | 78.28M | | | | 74.55M | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.34M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.95M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.31M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.95M |