|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.68M | 1.65M | 22.26M | 20.93M | -4.44M | -5.10M | 12.20M | 2.60M | -4.68M | 0.48M | 10.59M | 1.55M | 1.42M | 0.21M | 1.90M | 0.14M | -0.03M | 3.78M | -3.89M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 6.10M | 2.87M | 1.80M | | | | | | | | 1.53M | 1.80M | 0.66M | | 3.92M | 0.39M | 0.09M | 0.01M | 5.07M |
|
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 Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.64M | | 0.01M | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.52M | 3.40M | 12.39M | 2.93M | 3.90M | 2.54M | 0.00M | 3.40M | | | 5.93M | | | 2.62M | | 3.20M | 12.47M | | 2.32M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.19M | 13.40M | 23.75M | 31.50M | 14.21M | -34.70M | 55.44M | 12.10M | 8.68M | 7.29M | 14.42M | 15.31M | 11.23M | 13.57M | 14.18M | 13.19M | 23.79M | 13.52M | 25.47M | 14.04M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 1.18M | 0.28M | 1.18M | 1.18M | 0.87M | 1.17M | 1.19M | 0.62M | 1.35M | 1.24M | 1.24M | 1.57M | 4.70M | 3.08M | 2.78M | 2.65M | 2.10M | -0.93M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | -0.04M | -8.32M | -0.10M | -2.81M | 3.50M | 1.56M | 0.28M | -0.12M | -5.60M | 5.48M | 0.24M | -4.32M | 2.32M | 0.45M | -0.03M | 3.15M | -3.25M | -0.10M | 0.03M |
|
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 | -42.70M | | | 127.02M | -127.02M | 6.36M | 0.16M | 1.26M | -3.97M | 0.26M | 88.71M | | -88.96M | 7.14M | 50.70M | 36.84M | -94.68M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 0.19M | 125.31M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.39M | 28.18M | -616.91M | 193.07M | -21.32M | -4.31M | 76.67M | 82.59M | -82.59M | 488.60M | 71.36M | 6.09M | | 71.09M | 1.90M | | | 7.13M | -7.13M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -292.46M | 560.51M | -576.64M | -0.01M | -16.66M | -31.09M | 23.75M | 6.64M | -1.36M | 0.68M | 573.68M | 12.57M | 76.19M | -0.90M | 74.19M | 3.44M | 17.38M | 365.51M | 59.10M | -3.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | 0.01M | 0.01M | 0.01M | 0.01M | 3.01M | 3.01M | 1.36M | 0.36M | -1.64M | | 0.09M | 0.02M | | 0.10M | 0.07M | 0.05M | 1.33M | 0.13M | |
|
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 |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.00M | -0.47M | 0.04M | 0.02M | | -0.06M | | | 0.04M | 5.08M | 0.93M | 9.80M | -9.00M | 0.32M | 0.16M | 0.49M | 18.86M | 0.08M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.29M | -3.65M | 31.24M | 26.11M | 11.46M | -40.75M | 53.02M | 9.72M | 4.61M | 3.94M | 11.81M | 12.08M | 8.79M | 8.14M | 6.92M | 7.39M | 15.37M | 5.25M | 16.60M | 9.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -828.31M | 582.11M | -547.71M | -197.23M | 27.45M | -33.78M | -44.36M | -73.11M | 0.08M | -427.55M | 504.46M | 2.17M | -93.00M | -8.81M | 71.34M | -2.20M | 7.91M | -4.20M | 3.54M | -6.26M |