|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75M | -51.67M | -37.96M | 48.90M | -2.45M | 123.43M | 66.72M | 88.63M | 26.00M | -12.11M | 2.15M | -0.44M | -11.47M | -15.39M | -36.92M | -33.44M | -30.58M | -20.88M | -71.47M | -27.13M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.47M | 0.86M | 1.58M | 0.52M | 2.01M | 2.65M | 2.74M | 1.92M | 2.09M | 3.25M | 3.12M | 3.03M | 1.39M | 1.96M | 3.82M | 2.09M | 2.87M | 3.54M | 3.73M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -12.80M | -5.82M | 10.64M | -0.73M | 27.76M | 13.14M | 5.01M | 4.40M | 7.18M | 3.07M | 3.84M | 0.73M | -4.32M | -4.54M | -1.94M | -5.52M | -2.31M | 56.64M | 1.87M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.15M | | 0.07M | 0.07M | 0.07M | 0.47M | 0.49M | 0.04M | 0.04M | | | | 1.09M | | | | 1.87M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.35M | 10.35M | 10.35M | -1.66M | -2.63M | 0.01M | 0.04M | -6.34M | 0.07M | 1.53M | | 1.82M | | | | 4.30M | | | | 4.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.96M | 1.23M | 65.10M | 22.38M | 27.54M | 210.22M | 89.09M | 12.68M | 23.43M | 26.20M | 30.03M | 35.66M | 11.64M | 37.45M | 14.77M | -4.32M | -3.20M | 27.96M | 26.54M | 25.94M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 0.95M | 1.13M | 2.46M | 2.59M | 1.77M | 1.75M | 1.44M | 3.25M | 1.11M | 1.35M | 1.27M | 1.29M | 1.04M | 1.11M | 1.12M | 1.10M | 0.74M | 0.77M | 0.77M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.64M | 30.95M | 26.29M | 29.57M | 30.91M | 34.36M | 34.11M | 34.25M | 30.13M | 35.89M | 36.63M | 41.03M | 41.91M | 45.07M | 42.05M | 46.37M | 41.28M | 35.13M | 36.58M | 36.79M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 0.29M | -11.89M | 16.59M | 37.77M | 6.46M | -9.96M | -18.79M | -17.50M | -7.42M | 9.35M | 2.99M | 17.36M | 7.11M | -21.91M | 17.06M | 1.94M | -2.04M | -3.90M | -1.29M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.88M | 8.50M | 35.16M | -19.45M | 15.65M | 30.99M | 18.93M | -89.21M | -38.05M | -7.77M | 10.64M | 43.16M | -0.85M | 26.42M | -2.96M | 3.83M | -18.86M | 26.15M | -1.54M | 17.58M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.13M | 0.04M | 3.18M | -1.74M | -1.20M | 4.24M | -6.59M | 1.71M | -1.90M | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.58M | 10.03M | 12.87M | -25.37M | 12.18M | 17.91M | -3.28M | -58.72M | -31.49M | 4.50M | 1.44M | 28.26M | -0.43M | 6.18M | -2.50M | -1.79M | -0.55M | -0.24M | 0.11M | -2.74M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.85M | -5.85M | 0.66M | 30.15M | 17.47M | -17.66M | 13.56M | 7.37M | 15.63M | 5.86M | 12.95M | 80.52M | 0.12M | | -43.28M | 0.40M | 0.31M | | 47.94M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.50M | -46.58M | 46.58M | -46.58M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.33M | -5.60M | -3.47M | -15.04M | -44.96M | -33.94M | -10.78M | -5.40M | -13.31M | -21.22M | -44.91M | -2.16M | -87.62M | -6.77M | -9.65M | -14.14M | 63.27M | -10.76M | -20.87M | -9.77M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | -8.25M | -0.27M | 0.43M | 0.01M | | 6.35M | 0.03M | -8.20M | 8.33M | -0.48M | -0.27M | 1.33M | -1.38M | 11.04M | 0.44M | | -11.48M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.00M | 160.16M | -13.19M | -14.71M | -12.90M | -14.04M | -8.91M | 6.95M | -294.09M | -10.73M | -7.75M | -9.16M | -2.54M | -2.12M | -1.95M | -1.95M | -63.14M | -2.41M | -1.59M | -1.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 1.48M | 1.52M | 1.51M | 1.50M | 1.50M | 1.51M | 1.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.63M | 155.79M | 48.44M | -7.37M | -30.32M | 162.25M | 69.41M | 14.23M | -283.97M | -5.76M | -22.63M | 24.34M | -78.52M | 28.55M | 3.17M | -20.41M | -3.07M | 14.79M | 4.07M | 14.27M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.96M | -4.62M | 70.95M | 21.72M | -2.62M | 192.75M | 106.75M | -0.88M | 16.07M | 10.56M | 24.17M | 22.71M | -68.87M | 37.33M | 14.77M | 38.96M | -3.60M | 27.65M | 26.54M | -22.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.63M | 155.79M | 48.44M | -7.37M | -30.32M | 162.25M | 69.41M | 14.23M | -283.97M | -5.76M | -22.63M | 24.34M | -78.52M | 28.55M | 3.17M | -20.41M | -3.07M | 14.79M | 4.07M | 14.27M |