|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.28M | -151.59M | -28.40M | -15.47M | 32.92M | 17.68M | 6.60M | 10.51M | 41.72M | 16.53M | 7.62M | 4.51M | 37.29M | 20.79M | 5.05M | 2.99M | 28.63M | -3.49M | 0.65M | -0.39M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.85M | 5.17M | 4.29M | 5.18M | 5.47M | 5.42M | 5.59M | 5.69M | 6.09M | 6.25M | 6.26M | 6.43M | 5.27M | 4.55M | 4.54M | 4.35M | 2.89M | 4.04M | 4.06M | 3.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | | | | -1.53M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.90M | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 44.27M | 22.71M | 10.29M | 106.01M | 87.36M | 52.85M | 42.02M | 95.10M | 89.07M | 88.95M | 20.77M | 113.53M | 80.10M | 71.03M | 16.30M | 101.32M | 63.30M | 62.88M | 26.21M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | -1.65M | 0.74M | 0.40M | 0.73M | 0.69M | 1.44M | 1.09M | 1.09M | 1.49M | 1.30M | 1.47M | 1.42M | 1.33M | 1.30M | 1.08M | 1.04M | 1.04M | 1.03M | 0.89M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 1.53M | 1.69M | 1.68M | 1.42M | 1.42M | 1.48M | 1.47M | 1.49M | 1.56M | 1.57M | 1.57M | 1.54M | 1.66M | 1.82M | 1.83M | 1.90M | 1.90M | 1.97M | 1.89M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.91M | 47.06M | 46.85M | 46.87M | 46.92M | 46.56M | 44.53M | 45.00M | 44.92M | 44.73M | 44.45M | 44.68M | 44.47M | 44.89M | 45.39M | 45.79M | 46.36M | 47.00M | 47.21M | 47.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36M | 3.68M | 2.22M | 6.95M | 3.07M | 1.41M | -3.87M | 2.65M | 0.57M | 6.24M | -21.83M | 0.59M | 4.18M | -4.48M | -0.94M | 2.06M | 0.21M | 2.66M | -0.61M | 1.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.80M | 10.05M | -0.32M | 8.00M | -17.30M | 22.76M | -8.60M | -13.56M | 14.05M | -2.95M | -7.01M | 11.99M | 5.21M | -11.82M | -3.42M | 3.15M | -9.74M | 4.84M | -9.92M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -4.70M | 7.75M | 1.45M | -2.90M | -7.22M | 13.34M | 4.78M | -5.86M | 8.31M | -19.87M | 24.43M | -23.30M | 3.17M | -8.54M | 0.34M | -3.89M | 13.06M | -8.65M | 25.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.19M | 11.12M | 12.06M | 24.33M | 27.07M | 7.81M | 65.06M | | 65.77M | 36.21M | 30.37M | 122.68M | -50.31M | 34.68M | 29.44M | 46.79M | -46.79M | | 126.40M | 28.35M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.28M | | 162.43M | 34.12M | 13.95M | -0.02M | 0.02M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.57M | -53.24M | 39.26M | 9.79M | -14.62M | -92.97M | -37.71M | -32.63M | -33.18M | -36.19M | -32.74M | -157.97M | -67.06M | -21.21M | -29.48M | -23.67M | -34.51M | -29.89M | 30.71M | -28.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.67M | 6.31M | 0.79M | | 0.01M | 0.01M | 1.32M | 0.34M | 7.36M | 0.09M | 0.09M | | 0.22M | 5.08M | 0.11M | | 2.06M | 0.04M | 0.09M | 14.36M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.08M | -27.45M | -8.42M | -211.65M | -57.93M | -10.50M | -18.41M | -40.19M | -56.16M | -33.84M | -31.26M | -27.16M | -30.21M | -41.76M | -32.56M | -53.56M | -38.04M | -30.52M | -55.59M | -52.43M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 1.70M | 2.04M | 6.28M | 1.65M | 8.24M | 0.76M | 12.93M | 12.80M | 15.82M | 23.72M | 6.28M | 15.83M | 23.41M | -21.65M | 6.28M | 22.94M | 23.05M | -43.59M | 22.88M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.50M | -36.42M | 53.55M | -191.57M | 33.46M | -16.11M | -3.26M | -30.81M | 5.76M | 19.04M | 24.96M | -164.37M | 16.26M | 17.13M | 8.98M | -60.93M | 28.77M | 2.90M | 38.00M | -54.60M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.20M | 33.15M | 10.65M | -14.04M | 78.94M | 79.55M | -12.21M | 42.02M | 29.33M | 52.86M | 58.59M | -101.91M | 163.83M | 45.42M | 41.59M | -30.49M | 148.11M | 63.30M | -63.53M | -2.14M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.50M | -36.42M | 53.55M | -191.57M | 33.46M | -16.11M | -3.26M | -30.81M | 5.76M | 19.04M | 24.96M | -164.37M | 16.26M | 17.13M | 8.98M | -60.93M | 28.77M | 2.90M | 38.00M | -54.60M |