|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 1.04M | 5.74M | 19.09M | 5.81M | -83.31M | 77.06M | 0.78M | -1.19M | 0.48M | -33.38M | 1.80M | 1.42M | 0.21M | 0.02M | 0.14M | -0.03M | 3.78M | 0.22M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 10.35M | 0.18M | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | -0.17M | 50.46M | 29.90M | 13.35M | 5.48M | 4.05M | 5.55M | -1.97M | 1.62M | -2.15M | 0.40M | 0.15M | -0.19M | -2.32M | 0.16M | -0.02M | 4.24M | 0.22M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.29M | -0.76M | 0.01M | | -0.01M | 0.01M | | | -0.75M | -0.28M | 1.53M | 1.80M | -3.59M | | 3.92M | 0.39M | -4.31M | | 5.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.51M | 13.23M | -44.32M | 1.60M | 0.86M | 57.27M | 6.72M | 6.54M | 14.23M | 12.49M | 12.27M | 15.31M | 11.23M | 13.93M | 13.82M | 13.19M | 23.64M | 9.28M | 25.25M | 14.04M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 1.18M | 0.28M | 1.18M | 1.18M | 0.87M | 1.57M | 1.19M | 0.62M | 1.35M | 1.24M | 1.24M | 1.57M | 4.70M | 3.08M | 2.78M | 2.65M | 2.10M | 1.86M | 1.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.47M | 28.38M | -14.43M | 18.85M | 20.63M | 22.35M | 16.03M | 21.76M | 21.78M | 21.39M | 21.22M | 20.11M | 20.31M | 21.15M | 21.18M | 21.25M | 22.47M | 21.07M | 21.45M | 21.23M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.11M | 3.61M | 0.04M | 2.17M | -5.08M | 4.90M | 0.16M | 0.28M | -7.62M | 1.90M | 5.48M | 0.24M | -0.99M | -4.38M | 3.81M | -0.03M | 3.15M | -0.14M | -1.18M | -0.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 5.86M | -3.64M | 3.39M | 0.50M | 3.39M | -2.59M | -2.63M | -1.22M | 4.72M | -3.94M | -3.91M | -3.38M | 3.71M | -1.45M | -1.84M | -1.14M | 5.16M | -4.96M | -3.34M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | 17.05M | -7.50M | 5.39M | 2.75M | 6.05M | 2.42M | 2.38M | 4.07M | 3.35M | 2.61M | 3.23M | 2.44M | 5.43M | 7.26M | 5.80M | 8.42M | 8.27M | 8.87M | 4.39M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -212.30M | 25.30M | 9.69M | 28.60M | | 98.42M | 26.00M | 2.94M | 3.59M | -2.79M | 0.08M | 10.11M | -9.86M | 88.71M | | 7.14M | 50.70M | 36.84M | -94.68M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 0.19M | 125.31M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -261.22M | 618.80M | -55.92M | 193.07M | -21.32M | -4.31M | -167.44M | 82.59M | 363.76M | 42.25M | 71.36M | 81.20M | -4.02M | -71.09M | | | 7.13M | | -7.13M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.27M | 560.51M | -576.64M | -0.01M | -16.66M | -31.09M | 267.86M | 6.64M | -1.36M | 489.29M | -474.88M | 12.57M | 76.19M | 76.28M | -2.99M | 3.44M | 17.38M | 365.51M | 59.10M | -3.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.89M | -7.14M | 8.68M | 0.01M | 3.01M | 0.00M | -3.03M | | | 0.08M | | | 0.11M | 14.29M | -14.20M | 0.02M | 0.50M | -0.29M | | 0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -528.66M | 8.20M | 5.18M | -228.72M | 29.91M | 32.01M | -123.55M | -91.85M | -7.24M | -435.52M | -83.64M | -25.71M | -180.42M | -21.49M | -17.02M | -18.84M | -33.26M | -383.22M | -81.03M | -16.37M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.00M | 0.01M | 0.04M | 0.02M | | 0.01M | | | 16.70M | -11.58M | 5.34M | -4.09M | 0.49M | 22.32M | 8.29M | -7.64M | 24.14M | -5.20M | 0.26M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -226.74M | -10.66M | 8.34M | -4.16M | 6.14M | 10.63M | -16.41M | 9.48M | 367.43M | -383.68M | 13.70M | 83.77M | -97.42M | -8.46M | -8.16M | -2.20M | 7.91M | -4.20M | 3.54M | -6.26M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.59M | -3.82M | -36.83M | -3.79M | -1.89M | 51.22M | 4.30M | 4.17M | 10.16M | 9.15M | 9.66M | 12.08M | 8.79M | 8.49M | 6.56M | 7.39M | 15.23M | 1.01M | 16.38M | 9.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -547.42M | 581.93M | -615.78M | -227.13M | 14.10M | 58.19M | 151.03M | -78.66M | 5.63M | 66.26M | -546.26M | 2.17M | -93.00M | 68.72M | -6.19M | -2.20M | 7.77M | -8.44M | 3.32M | -6.26M |