|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.22M | -151.82M | -27.93M | -15.47M | 32.92M | 17.68M | 6.80M | 10.23M | 41.50M | 16.53M | 8.04M | 4.75M | 37.29M | 20.64M | 5.29M | 3.17M | 28.63M | -3.49M | 0.34M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | | | | 8.61M | | | | 3.56M | |
|
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 | 1.67M | 1.68M | 1.42M | 1.42M | 1.48M | 1.47M | 1.49M | 1.56M | 1.57M | 1.57M | 1.54M | 1.66M | 1.84M | 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 | 12.31M | -7.16M | -10.90M | 10.41M | -9.12M | 11.21M | -9.56M | 10.92M | -9.47M | 9.95M | -7.01M | 6.41M | 10.79M | -11.82M | -3.42M | 8.65M | -15.25M | 9.64M | -9.92M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -9.78M | 12.84M | 4.25M | -5.70M | 2.99M | 3.13M | 4.13M | -2.86M | 5.95M | -19.87M | 24.43M | -23.30M | 2.21M | -7.58M | 0.34M | -3.89M | 4.19M | 0.21M | 25.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.19M | 11.12M | 12.06M | 24.33M | 27.07M | 7.81M | 65.06M | | 65.77M | -65.77M | 132.35M | 33.79M | 124.55M | 0.40M | -22.26M | | 81.97M | 29.74M | 14.69M | 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 | | | 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 | 1.28M | 1.51M | 1.65M | 8.24M | 8.14M | 12.93M | 12.80M | 15.82M | -16.44M | 6.28M | 15.83M | 23.41M | 31.52M | 6.28M | 22.94M | 23.05M | 22.66M | 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 | 154.84M | -43.40M | -13.03M | -11.02M | 79.70M | 93.29M | 16.30M | 19.35M | 33.56M | 48.19M | -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 |