|
Net Income (Quarter)
|
0.07M | 2.19M | 5.76M | -0.80M | 9.72M | 3.97M | 14.47M | -4.27M | 8.97M | 2.35M | -1.04M | -3.40M | 5.91M | 0.60M | 8.53M | 1.57M | 14.59M | 10.76M | 13.03M | 0.38M | 13.10M | 15.55M | 15.14M | 5.28M | 16.33M | 7.30M | 16.26M | -3.28M | 14.75M | 9.33M | 34.53M | -1.88M | 21.16M | 9.92M | 14.70M | -0.30M | 25.47M | 12.43M | 9.45M | -10.09M | -103.86M | 9.23M | -1.24M | 0.74M | 14.10M | 7.03M | 10.43M | -3.91M | 17.73M | 13.28M | 11.51M | -13.11M | 23.96M | 5.79M | 14.64M | -8.35M | 24.34M | 32.26M | 4.87M | 0.15M | 25.95M | 7.96M | 22.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.37M | 1.62M | 1.78M | 1.74M | 1.74M | 1.81M | 1.90M | 1.83M | 1.86M | 1.92M | 2.00M | | | | | 2.16M | 2.16M | 2.17M | 2.32M | 2.31M | 2.50M | 2.38M | 2.45M | 2.56M | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 1.34M | 0.87M | 0.27M | 0.48M | 0.46M | 0.66M | 0.36M | 0.26M | 0.27M | 0.47M | 0.94M | 0.18M | 0.07M | 0.56M | 1.02M | 0.23M | 0.16M | 0.72M | 1.12M | 0.35M | 0.05M | 0.54M | 1.21M | 0.38M | 0.14M | 0.64M | 1.35M | 0.52M | 0.45M | 0.75M | 1.42M | 1.30M | -0.17M | 0.37M | 1.05M | 1.48M | 0.53M | 0.18M | 1.37M | 1.20M | 0.20M | 0.06M | 1.97M | 4.05M | 0.01M | -0.23M | 1.90M | 3.15M | 0.51M | 1.17M | 0.96M | 3.28M | | -3.28M | 0.35M | 2.48M | 0.79M | 1.23M | 2.15M | 1.55M | 1.52M | 1.50M |
|
Deferred Taxes (Quarter)
|
| 1.16M | -2.73M | 1.26M | 1.15M | 5.25M | -1.16M | 1.44M | 1.09M | 1.09M | 4.46M | 1.22M | 0.63M | 1.49M | 7.39M | 1.30M | 1.52M | 1.30M | -4.45M | 2.23M | 1.69M | -0.70M | 2.59M | 0.64M | 0.98M | 1.11M | 2.68M | 0.77M | 2.27M | 1.42M | -19.71M | 1.75M | 1.84M | 3.59M | 2.37M | 1.01M | -0.52M | -0.05M | -2.56M | -1.25M | -18.50M | 1.20M | -1.04M | 0.32M | 0.15M | 0.40M | 0.75M | 0.98M | 0.07M | -0.16M | -4.16M | -1.12M | -0.14M | -0.92M | 9.74M | 0.10M | -0.34M | -2.24M | -0.56M | 0.03M | 0.11M | 5.51M | 3.61M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 0.05M | | 68.92M | 0.07M | 0.01M | 0.04M | 0.08M | 0.05M | 0.08M | 14.78 | 0.08M | 0.08M | 0.08M | 0.10M | 0.07M | 0.07M | 0.15M | 0.01M | 0.13M | 0.01M | 0.13M | 0.12M | 0.13M | 0.13M | 0.13M | 0.10M | 0.10M | 0.10M | 0.14M | 0.04M | 0.04M | 0.04M | 0.06M | 0.03M | 0.03M | 0.05M | 0.05M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.19M | 0.19M | 0.22M |
|
Gains from Investment Securities (Quarter)
|
| | 0.36M | | | | 0.04M | | 42.08M | 0.04M | 0.06M | 0.14M | 0.04M | 0.04M | | 0.04M | 0.14M | 0.14M | | | | | | 0.13M | 0.13M | 0.13M | 0.13M | 0.92M | 0.13M | 0.13M | | 0.02M | 0.13M | 0.13M | | 0.05M | 0.05M | 0.05M | | 0.04M | 0.05M | 0.05M | | 0.13M | 0.13M | 0.13M | 0.06M | 0.05M | 0.06M | 0.12M | 0.02M | 0.06M | 0.13M | 0.12M | 0.01M | | 0.29M | 0.34M | -0.35M | 0.16M | 0.18M | 0.18M | 0.16M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.11M | 0.16M | 0.31M | 0.10M | 0.05M | -0.41M | 0.11M | 0.11M | -0.02M | 0.05M | 0.11M | -0.01M | 0.07M | 0.17M | 0.08M | 0.65M | | | 0.06M | 0.06M | 0.06M | 0.14M | -0.01M | 0.16M | 0.07M | -0.01M | 0.13M | 0.95M | 0.35M | 0.05M | 0.18M | 0.13M | 0.13M | 0.09M | 0.11M | 0.78M | 0.10M | 0.37M | 0.20M | 127.87M | -127.09M | 127.09M | 0.18M | 0.17M | 0.17M | 0.69M | 0.07M | -0.03M | -0.23M | 0.17M | 0.17M | | | 0.32M | 1.22M | | | | 0.16M | | | -0.12M |
|
Non-cash Items (Quarter)
|
| | 0.31M | | | | 0.04M | | | | 0.04M | | | | 0.47M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -13.73M | 54.21M | 11.77M | -14.63M | -15.32M | 65.92M | -10.03M | -7.01M | -18.05M | 50.71M | -7.15M | -4.68M | -14.89M | 58.97M | 10.22M | 2.03M | -30.39M | 71.88M | 11.33M | -0.90M | -22.35M | 68.39M | 18.55M | 9.74M | -17.08M | 58.71M | 4.27M | 9.06M | -14.01M | 67.02M | 14.28M | -3.28M | -28.89M | 76.08M | -5.58M | 5.26M | -20.85M | 98.47M | -9.08M | 3.06M | -21.06M | 80.45M | 24.15M | -11.01M | -32.62M | 80.02M | -25.99M | -32.21M | -16.28M | 114.52M | -56.92M | -9.31M | 2.08M | 76.62M | -21.62M | 2.51M | -14.16M | 74.40M | -1.34M | -11.38M | -8.52M | 95.93M |
|
Amortizatization of Intangibles (Quarter)
|
| | | 0.02M | 0.04M | 0.04M | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | -0.59M | 1.20M | 1.11M | -0.83M | -0.45M | 1.02M | 0.04M | -0.77M | 4.81M | 1.36M | 1.35M | 1.55M | 2.06M | 2.06M | 2.09M | 2.09M | 2.26M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.13M | 0.13M | 0.13M | 0.21M | 0.28M | 0.06M | 0.20M | 0.36M | 0.20M | 0.19M | 0.19M | 0.19M | 0.19M | 0.01M | 0.19M | 0.19M | 0.19M | 0.01M | 0.17M | 0.17M | 0.17M | -0.35M | 0.18M | 0.18M | 0.28M | -0.02M | 0.30M | 0.30M | 0.30M | -0.09M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.31M | 0.45M | 0.39M | 0.25M | 0.12M | -0.28M | 0.12M | 0.12M | 0.12M | 0.12M | 0.14M | 0.15M | 0.15M | 0.04M | 0.15M | 0.20M | 0.18M | 0.18M | 0.17M | 0.11M | 0.11M | -0.24M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 2.80M | 2.26M | 2.05M | 2.06M | 2.04M | 2.03M | 2.00M | 2.00M | 2.00M | 2.02M | 2.02M | 2.13M | 2.25M | 2.29M | 2.28M | 2.29M | 2.31M | 2.34M | 3.06M | 3.07M | 3.07M | 3.09M | 3.11M | 3.10M | 6.01M | 4.53M | 4.49M | 4.53M | 4.80M | 4.77M | 4.70M | 4.73M | 4.78M | 4.87M | 4.81M | 4.80M | 4.73M | 4.88M | 4.89M | 4.90M | 4.91M | 5.03M | 5.01M | 5.20M | 5.02M | 5.08M | 5.19M | 5.20M | 5.23M | 5.31M | 5.36M | 5.44M | 5.38M | 5.48M | 5.34M | 4.41M | 4.28M | 3.86M | 3.82M | 3.83M | 3.83M | 3.88M |
|
Change in Receivables (Quarter)
|
| 23.81M | -45.13M | -27.76M | 47.51M | 26.67M | -49.39M | -26.29M | 43.11M | 20.05M | -45.20M | -14.01M | 26.58M | 32.84M | -28.76M | -28.78M | 37.85M | 45.33M | -50.20M | -36.95M | 37.76M | 56.98M | -50.70M | -38.75M | 37.81M | 38.60M | -40.08M | -36.60M | 37.79M | 38.33M | -38.37M | -40.19M | 54.04M | 33.26M | -46.59M | -26.10M | 60.20M | 38.63M | -64.99M | -39.01M | 29.02M | 46.65M | -39.69M | -37.87M | 47.15M | 32.18M | -53.55M | -27.90M | 84.81M | 37.15M | -79.80M | -38.37M | 91.31M | 25.93M | -81.55M | -25.00M | 81.79M | 13.07M | -65.52M | -18.03M | 72.11M | 32.10M | -80.08M |
|
Change in Inventory (Quarter)
|
| -1.15M | -0.99M | 16.65M | -9.22M | -3.84M | -3.06M | 22.74M | -13.92M | -2.44M | -0.09M | 14.81M | -6.82M | -6.44M | -7.99M | 18.90M | -8.30M | -2.16M | -4.48M | 24.66M | -7.17M | -8.54M | -3.66M | 22.14M | -13.43M | -6.74M | -2.58M | 27.49M | -14.06M | -8.50M | -5.82M | 25.27M | -10.29M | 4.81M | -7.45M | 29.23M | -17.31M | -3.51M | -12.46M | 34.43M | -12.59M | -5.78M | -14.26M | 20.21M | -6.06M | 6.24M | 3.88M | 39.82M | -12.32M | 2.28M | 2.70M | 48.08M | -35.67M | -1.67M | -6.86M | 34.38M | -35.35M | 5.94M | -8.33M | 34.44M | -18.19M | -14.54M | -1.04M |
|
Change in Account Payables (Quarter)
|
| 0.11M | -3.70M | 2.25M | -0.13M | -1.13M | 1.21M | -1.65M | 1.12M | -2.41M | 3.27M | -2.85M | 0.40M | 0.08M | 3.93M | -2.76M | 0.52M | -0.51M | -0.46M | 0.50M | 0.35M | 2.87M | 1.09M | -4.30M | 3.94M | -1.40M | 1.65M | -2.17M | 3.56M | -3.95M | 0.07M | -0.21M | 0.92M | -1.58M | 3.91M | -2.18M | 2.07M | -1.49M | -0.97M | 1.16M | 1.53M | 0.52M | -3.23M | 3.35M | -0.42M | -2.39M | 9.88M | -9.31M | 0.96M | 7.99M | 21.89M | -24.89M | -0.62M | 18.69M | -10.30M | -6.70M | 3.38M | 7.67M | -3.36M | 10.95M | -3.47M | 0.31M | -4.39M |
|
Change in Accured Expenses (Quarter)
|
| -7.39M | 6.85M | -0.35M | 0.23M | 2.60M | -1.13M | 0.53M | -0.69M | -5.27M | -0.74M | -0.16M | 0.00M | 2.33M | -5.22M | -1.93M | 9.51M | -1.39M | -5.71M | -6.00M | 7.24M | -2.15M | 4.05M | -8.64M | 9.87M | -0.28M | 3.58M | -1.60M | -1.16M | 5.82M | 2.41M | -5.95M | 8.18M | -8.95M | -2.60M | -1.45M | 0.56M | 3.37M | 1.40M | -7.33M | 3.58M | 2.79M | 7.54M | -4.09M | 2.81M | -1.31M | 2.64M | -0.15M | -0.50M | 4.52M | -5.85M | -11.88M | 11.55M | -0.65M | -7.17M | -2.24M | 4.42M | -0.73M | 0.61M | -0.06M | -1.72M | -8.38M | 14.60M |
|
Capital Expenditures (Quarter)
|
| 0.56M | 0.59M | 0.27M | 0.57M | 0.74M | 0.79M | 0.44M | 0.58M | 0.07M | 0.36M | 0.84M | 0.62M | 0.28M | 1.03M | 1.29M | 1.31M | 0.70M | 1.94M | 1.25M | 2.03M | 3.83M | 2.90M | 1.17M | 3.63M | 2.29M | 2.75M | 1.31M | 1.84M | 2.07M | 2.35M | 1.31M | 2.21M | 1.37M | 3.39M | 0.77M | 1.00M | 0.40M | 3.73M | 2.30M | 2.40M | 0.38M | 5.03M | 2.18M | 2.41M | 2.69M | 3.94M | 2.20M | 3.38M | 3.34M | 3.12M | 2.75M | 2.54M | 2.43M | 2.80M | 1.33M | 1.42M | 1.23M | 3.83M | 2.16M | 2.96M | 2.93M | 3.08M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.01M | 0.05M | 0.00M | 0.02M | | 0.08M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | 7.93M | | 3.89M | | | | | 5.42M | | | -0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.35M | -0.58M | -0.22M | -0.57M | -0.73M | -0.79M | -0.36M | -0.58M | -0.07M | -0.36M | -0.84M | -27.35M | -0.28M | -1.03M | -1.29M | -0.30M | -0.70M | -88.64M | -9.19M | -2.03M | -7.71M | -2.90M | -1.17M | -3.63M | -178.22M | -8.16M | -1.31M | -9.44M | -1.85M | -2.35M | -1.31M | -2.77M | -2.22M | -3.39M | -0.77M | -4.68M | -2.35M | -3.73M | -2.30M | -2.74M | -4.42M | -5.03M | -2.18M | -2.41M | -2.69M | -3.94M | -2.20M | -3.38M | -3.34M | -3.12M | -2.75M | -2.54M | -2.43M | -2.80M | -1.33M | -1.42M | 63.28M | -3.74M | -2.16M | -2.96M | -2.93M | -29.41M |
|
Other financing activities (Quarter)
|
| | | 0.05M | 3.40M | | -1.58M | | | | | | | | | | | | | | | | | | | | 0.07M | 0.93M | | 0.68M | | 1.42M | 2.75M | 0.01M | 0.37M | 1.05M | 1.48M | 0.53M | 0.18M | 1.37M | 1.20M | 0.20M | 1.84M | 1.97M | 4.05M | 0.01M | | 1.90M | 3.15M | 0.51M | -5.56M | 0.96M | 3.28M | | 0.62M | 0.28M | 2.48M | 0.79M | -3.35M | 0.16M | 1.55M | 1.52M | 6.56M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.77M | | | |
|
Long-Term Debt Repayments (Quarter)
|
| 0.31M | 0.67M | 0.31M | 121.20M | 0.62M | 0.31M | 10.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 110.90M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.81M | 0.81M | 0.79M | 0.79M | 0.79M | 0.79M | 30.79M | 0.79M | 0.79M | 0.79M | 30.78M | 0.63M | 0.63M | 0.63M | 20.58M | 225.97M | 0.69M | 30.02M | 20.69M | 223.62M | 2.81M | 2.81M | 2.81M | 2.81M | 2.81M | 2.81M | 2.81M | 2.81M | 10.00M | 17.69M | | | 42.00M | | 147.69M | -147.81M | 151.56M | 1.88M |
|
Short-Term Debt issuances (Quarter)
|
| 17.00M | | | | | | | | 21.00M | | | | 22.00M | -37.00M | -13.00M | | 33.50M | -33.50M | | | | | | | | | | | 20.00M | | | | | | 16.00M | 11.00M | 30.00M | | 30.00M | | | | | | 37.00M | -37.00M | 12.00M | 46.00M | 26.00M | -84.00M | 52.00M | 22.00M | 27.00M | -54.00M | 8.00M | 8.00M | 4.00M | -67.00M | 12.00M | 30.00M | 23.00M | -60.00M |
|
Shares Issued (Quarter)
|
| | -0.01M | 0.63M | 0.65M | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | 4.36M | 12.46M | 4.41M | 4.41M | 4.52M | 4.54M | 4.54M | 4.54M | 4.60M | 4.65M | 4.64M | 4.64M | 4.76M | 4.89M | 4.90M | 4.90M | 4.91M | 5.03M | 5.05M | 5.05M | 5.04M | 5.36M | 5.36M | 5.36M | 5.37M | 5.50M | 5.50M | 5.49M | 5.50M | 6.10M | 6.10M | 6.10M | 6.09M | 6.29M | 6.28M | 6.31M | 6.30M | 6.49M | 6.44M | 6.49M | 6.51M | 6.79M | 6.46M | 6.63M | 6.64M | 6.75M | 6.77M | 6.76M | 6.75M | 6.96M | 6.85M | 6.88M | 6.75M | 6.75M | 6.86M | 6.91M | 6.96M | 7.02M | 6.91M | 7.01M | 7.00M |
|
Cash from Financing Activities (Quarter)
|
| 12.81M | -42.20M | -12.16M | -4.17M | 18.97M | -28.78M | -14.83M | -2.83M | 16.17M | -28.05M | -5.07M | 23.05M | 17.07M | -42.05M | -18.25M | -5.21M | 28.31M | 36.66M | -5.54M | -5.53M | 21.59M | -32.52M | -5.84M | -5.84M | 146.93M | -32.24M | -13.63M | -3.28M | 13.05M | -29.28M | -36.91M | -6.88M | 31.12M | -44.88M | -21.13M | 4.09M | 23.06M | -63.94M | 2.86M | 7.48M | 4.83M | -48.68M | -27.48M | -6.93M | 27.47M | -46.45M | -0.56M | 33.42M | 16.43M | -93.57M | 41.89M | 12.34M | 8.06M | -60.75M | 0.77M | 1.14M | -44.91M | -73.96M | 5.59M | 15.12M | 14.11M | -68.87M |
|
Change in Cash (Quarter)
|
| -1.26M | 11.43M | -0.61M | -19.37M | 2.92M | 36.35M | -25.22M | -10.42M | -1.95M | 22.29M | -13.06M | -8.99M | 1.89M | 15.89M | -9.32M | -3.48M | -2.78M | 19.91M | -3.40M | -8.45M | -8.48M | 32.97M | 11.55M | 0.27M | -48.36M | 18.31M | -10.66M | -3.66M | -2.81M | 35.39M | -23.94M | -12.94M | | 27.82M | -27.47M | 4.66M | -0.14M | 30.80M | -8.52M | 7.79M | -20.65M | 26.75M | -5.51M | -20.35M | -7.83M | 29.62M | -28.75M | -2.17M | -3.20M | 17.83M | -17.77M | 0.48M | 7.70M | 13.07M | -22.18M | 2.22M | 4.22M | -3.29M | 2.09M | 0.77M | 2.67M | -2.35M |
|
Free Cash Flow (Quarter)
|
| -14.29M | 53.62M | 11.50M | -15.21M | -16.07M | 65.13M | -10.47M | -7.59M | -18.12M | 50.35M | -7.99M | -5.30M | -15.18M | 57.94M | 8.93M | 0.72M | -31.09M | 69.94M | 10.07M | -2.92M | -26.18M | 65.49M | 17.39M | 6.11M | -19.37M | 55.96M | 2.97M | 7.22M | -16.08M | 64.68M | 12.97M | -5.49M | -30.27M | 72.70M | -6.35M | 4.26M | -21.25M | 94.73M | -11.38M | 0.66M | -21.43M | 75.42M | 21.97M | -13.42M | -35.31M | 76.08M | -28.19M | -35.59M | -19.63M | 111.39M | -59.66M | -11.85M | -0.35M | 73.82M | -22.95M | 1.08M | -15.39M | 70.58M | -3.50M | -14.35M | -11.45M | 92.85M |
|
Net Cash Flow (Quarter)
|
| -1.26M | 11.43M | -0.61M | -19.37M | 2.92M | 36.35M | -25.22M | -10.42M | -1.95M | 22.29M | -13.06M | -8.99M | 1.89M | 15.89M | -9.32M | -3.48M | -2.78M | 19.91M | -3.40M | -8.45M | -8.48M | 32.97M | 11.55M | 0.27M | -48.36M | 18.31M | -10.66M | -3.66M | -2.81M | 35.39M | -23.94M | -12.94M | | 27.82M | -27.47M | 4.66M | -0.14M | 30.80M | -8.52M | 7.79M | -20.65M | 26.75M | -5.51M | -20.35M | -7.83M | 29.62M | -28.75M | -2.17M | -3.20M | 17.83M | -17.77M | 0.48M | 7.70M | 13.07M | -22.18M | 2.22M | 4.22M | -3.29M | 2.09M | 0.77M | 2.67M | -2.35M |