|
Net Income (Quarter)
|
1.47M | 0.04M | 0.32M | 0.25M | 0.63M | 4.68M | 0.10M | 0.11M | 0.23M | 0.32M | 37.00M | 4.86M | | | | 6.75M | 4.29M | 9.71M | 9.96M | 11.45M | 12.31M | 12.25M | 10.88M | 10.70M | 10.55M | 12.44M | 12.32M | 10.00M | 7.40M | 12.60M | 9.80M | -0.90M | 4.56M | 14.40M | 9.23M | 15.47M | -13.96M | 16.65M | 16.20M | 15.38M | 9.66M | 7.02M | 3.08M | 6.06M | 11.56M | -14.84M | 10.72M | -29.34M | -0.78M | 2.10M | 12.51M | -1.74M | -1.24M | -1.51M | 13.12M | 14.29M | 14.51M | 19.58M | 6.29M | -18.94M | 6.19M | 4.99M | 3.43M |
|
Share-based Compensation (Quarter)
|
| | | 0.49M | 0.70M | 0.71M | 0.71M | 0.70M | 0.71M | 0.72M | 0.72M | 0.68M | 0.72M | 0.73M | 0.73M | 0.52M | 1.01M | 1.04M | 1.09M | 0.89M | 0.83M | 0.41M | 0.74M | 0.62M | 0.64M | 0.60M | 0.56M | 0.64M | 0.64M | 0.64M | 2.82M | 0.73M | 0.73M | 0.73M | 0.86M | 1.10M | 1.13M | 1.13M | 1.12M | 1.25M | 1.25M | 1.25M | 2.55M | 1.48M | 1.50M | 1.50M | 3.99M | 1.50M | 2.00M | 2.00M | 3.19M | 2.04M | 2.10M | 2.10M | 2.58M | 1.62M | 1.75M | 1.99M | 1.76M | 1.67M | 1.68M | 1.80M | 2.24M |
|
Deferred Taxes (Quarter)
|
| | | | | | | -0.21M | 0.43M | -0.03M | -0.01M | 0.25M | 0.06M | 0.02M | -0.17M | 1.11M | -0.23M | 0.86M | -1.56M | 0.15M | 0.18M | -0.05M | -0.31M | 0.16M | 0.99M | 0.57M | 0.56M | 0.28M | 0.22M | -0.03M | -0.19M | 0.67M | -0.30M | 0.52M | 0.40M | -1.59M | -1.14M | -1.26M | 0.40M | -0.26M | -0.53M | -0.67M | 0.25M | 0.31M | 0.58M | 0.23M | 0.35M | 0.00M | 1.19M | 0.18M | -0.19M | 0.30M | 0.57M | -0.32M | -0.47M | 0.25M | -0.30M | 0.32M | -0.04M | 0.73M | -0.43M | -0.02M | -0.59M |
|
Cash from Discontinued Operations (Quarter)
|
| | 4.13M | 0.69M | | | 4.42M | 0.63M | -0.38M | 0.05M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
4.30M | 3.56M | -4.61M | 46.37M | -45.44M | -2.52M | -1.08M | -0.42M | -0.33M | -0.25M | -1.42M | 1.20M | -0.72M | -0.48M | -0.85M | 4.32M | -3.95M | | -4.22M | -0.18M | 6.39M | 7.12M | -5.94M | 0.01M | | | 1.94M | -0.80M | 0.31M | -1.18M | 1.67M | -2.03M | -0.01M | | 0.53M | -0.68M | 0.63M | | 2.13M | 3.94M | | | -2.51M | | 0.55M | -0.55M | -1.31M | 3.76M | -3.75M | | 0.74M | | -0.43M | 1.02M | -0.59M | | | | 1.45M | -0.73M | | | 46.54M |
|
Cash from Operations (Quarter)
|
| 12.59M | 10.75M | 14.58M | 14.12M | 23.12M | 7.38M | 17.87M | 17.47M | 20.05M | 20.17M | 25.67M | 20.00M | 28.82M | 18.24M | 27.99M | 22.34M | 31.06M | 24.21M | 32.51M | 25.16M | 32.37M | 20.42M | 34.26M | 29.29M | 39.18M | 17.95M | 47.60M | 35.37M | 42.68M | 20.20M | 43.97M | 38.34M | 36.60M | 17.59M | 36.83M | 33.34M | 51.94M | 31.70M | 45.36M | 23.76M | 40.03M | 17.84M | 42.51M | 34.22M | 52.91M | 38.70M | 39.15M | 46.91M | 54.84M | 38.18M | 51.97M | 46.15M | 51.79M | 38.85M | 54.78M | 59.28M | 52.40M | 40.64M | 36.87M | 49.17M | 40.51M | 40.57M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.10M | 0.09M | 0.86M | 1.03M | 1.03M | 0.96M | 0.96M | 1.00M | 0.97M | -2.93M | 0.98M | 0.98M | 0.98M | -2.95M | | 2.03M | -2.03M | 4.08M | 1.04M | 1.06M | -2.28M | 4.39M | -0.06M | 2.29M | 1.12M | 1.12M | 1.72M | 0.46M | 0.45M | 0.43M | 0.45M | 0.36M | 0.36M | 0.36M | 0.37M | 0.36M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.58M | 0.58M | 0.58M | 1.02M | 0.64M | 0.64M | 0.65M | 0.65M | 0.88M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.89M | 1.09M | 0.73M | 0.71M | 0.73M | 0.72M |
|
Depreciation & Amortization (CF) (Quarter)
|
7.51M | 12.60M | 7.71M | 12.15M | 14.28M | 15.83M | 14.02M | 14.85M | 14.33M | 16.09M | 16.58M | 17.01M | 16.95M | 16.65M | 16.16M | 16.34M | 18.21M | 16.35M | 15.67M | 15.11M | 15.29M | 15.76M | 17.24M | 17.45M | 17.71M | 17.99M | 18.16M | 17.99M | 24.18M | 21.19M | 19.92M | 33.28M | 32.87M | 19.89M | 21.06M | 20.58M | 22.58M | 26.57M | 26.47M | 27.46M | 26.49M | 26.91M | 27.42M | 27.50M | 27.65M | 30.68M | 30.48M | 30.41M | 31.09M | 31.73M | 30.11M | 29.90M | 29.82M | 29.87M | 29.91M | 30.22M | 31.01M | 33.53M | 30.70M | 30.49M | 32.78M | 32.01M | 32.02M |
|
Change in Receivables (Quarter)
|
| 1.10M | -0.14M | 1.41M | 0.10M | 1.75M | 0.31M | -1.51M | -0.12M | 1.17M | 0.40M | 1.20M | -0.12M | -0.05M | -0.97M | -1.02M | -1.36M | 2.57M | -0.47M | -0.87M | -0.04M | 2.52M | -0.59M | -0.01M | -0.22M | 1.79M | 0.78M | -1.73M | -0.95M | 2.46M | 1.33M | -0.58M | -1.64M | 1.22M | 1.34M | -0.47M | 0.64M | -0.91M | 1.80M | -3.63M | 7.45M | 3.68M | -2.56M | 1.84M | -1.91M | -0.87M | -1.33M | 0.52M | -0.83M | 1.39M | -0.67M | 0.93M | -0.92M | 0.84M | 0.02M | 0.23M | 0.07M | 1.36M | 0.13M | -1.43M | 0.27M | 0.69M | -0.26M |
|
Change in Accured Expenses (Quarter)
|
| 2.76M | 0.93M | -0.52M | -0.94M | 7.16M | -3.56M | 0.41M | -1.42M | 4.04M | -4.83M | 5.96M | -3.29M | 5.41M | -6.90M | 4.71M | -3.69M | 6.29M | -5.92M | 4.14M | -2.98M | 10.02M | -12.27M | 4.72M | -1.84M | 8.10M | -9.61M | 5.83M | 0.04M | 11.43M | -9.67M | 5.43M | -3.69M | 6.54M | -11.59M | 7.15M | -3.70M | 13.01M | -10.51M | 4.43M | -0.64M | 9.99M | -15.89M | 11.10M | 3.44M | 6.05M | -5.26M | 1.78M | -1.82M | 5.80M | -6.99M | 2.46M | -0.74M | 7.40M | -8.36M | 0.98M | 1.47M | 8.44M | -5.30M | -7.49M | 8.81M | -0.49M | -1.98M |
|
Capital Expenditures (Quarter)
|
| 0.04M | -15.83M | 128.88M | | 98.43M | -216.53M | 32.92M | | 220.17M | -218.51M | 9.90M | 11.30M | 12.30M | 22.17M | 30.30M | 30.96M | 33.62M | 49.80M | 44.12M | -42.12M | 113.16M | 19.02M | 17.14M | 14.72M | 13.73M | -45.58M | 7.25M | 224.81M | 46.08M | | 10.14M | 10.21M | -20.35M | 54.41M | 20.93M | 26.91M | 17.71M | 22.78M | 20.53M | 14.71M | 13.45M | 14.80M | 11.37M | 24.15M | 21.25M | 47.82M | 29.83M | 33.23M | 25.25M | 25.47M | 24.52M | 19.89M | 19.82M | 18.75M | 10.94M | 15.68M | 24.43M | 19.15M | 16.45M | 20.81M | 17.43M | 17.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.78M | | | |
|
Acquisitions (Quarter)
|
| | | 15.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | -0.44M | -0.22M | | | -1.03M | -0.01M | -0.19M | | 87.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -2.37M | -13.23M | -149.33M | -92.36M | 20.79M | -10.78M | -37.90M | -5.45M | -211.40M | -27.14M | -9.72M | -12.39M | -13.06M | -23.08M | -31.60M | -32.26M | -35.10M | -53.89M | -45.17M | -48.75M | -25.18M | -7.28M | -17.89M | -15.01M | -14.28M | -16.01M | -13.15M | -241.88M | -61.60M | -13.92M | -11.37M | -12.04M | -13.38M | -27.55M | -22.44M | -527.61M | -23.98M | -25.15M | -23.93M | -15.21M | -14.44M | -15.50M | -12.22M | -24.88M | -226.25M | -48.93M | -77.30M | -35.18M | -27.16M | -26.69M | -25.70M | -23.39M | -21.14M | -19.66M | -13.29M | -17.13M | -26.34M | -20.64M | 32.67M | -23.06M | -19.23M | -20.90M |
|
Other financing activities (Quarter)
|
| | 0.07M | 2.51M | 0.45M | | | 0.92M | | 0.01M | -0.93M | -1.40M | | | 1.40M | 1.96M | | | 0.18M | 0.04M | 1.91M | 0.32M | 0.61M | 1.50M | -1.50M | | 2.06M | 1.81M | 0.47M | 0.28M | -0.16M | 2.66M | | 0.03M | 0.04M | 0.41M | 0.01M | 0.67M | 0.01M | | | | 0.12M | 5.03M | 0.05M | | | 3.25M | | 0.45M | | 2.14M | | 0.01M | | | | 5.39M | -0.00M | | | | 0.25M |
|
Long-Term Debt Issuances (Quarter)
|
| | 28.70M | | | | -84.50M | 21.90M | | 164.00M | -21.90M | | | | 93.00M | | | 100.00M | 50.00M | | 55.00M | -55.00M | 200.00M | | 150.00M | | | 250.00M | 100.00M | 100.00M | | 35.00M | | | -35.00M | 24.00M | 35.00M | 91.00M | | | | 100.00M | -100.00M | 494.68M | | -494.68M | | | | 36.00M | | 225.00M | | -225.00M | 225.00M | | | 523.27M | -523.27M | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 100.00M | 100.00M | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | 93.00M | | | | | 25.00M | 10.00M | | 20.00M | 20.00M | | 4.00M | 20.00M | 130.00M | 43.00M | | | 13.00M | | 7.00M | | | 95.00M | | | | | | 100.00M | | | | | | | | 36.00M | | | | | | 100.00M | | | | | |
|
Shares Issued (Quarter)
|
| | | 596.54M | -591.13M | | 591.13M | | | | | | 24.92M | 25.20 | 0.70M | 46.93M | 22.98M | 20.73M | -0.04M | 10.27M | 43.73M | 18.83M | -0.05M | | | 9.66M | -0.03M | 30.07M | | | -0.20M | | | | | 7.03M | 23.36M | 10.92M | 1.42M | -0.12M | | | 0.12M | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| 1.29M | 2.28M | 9.78M | 30.18M | | 6.16M | 12.11M | 12.11M | 12.11M | 12.11M | 12.11M | 12.27M | 12.27M | 12.86M | 13.14M | 13.31M | 13.54M | 14.32M | 14.35M | 14.52M | 14.71M | 15.83M | 15.83M | 15.83M | 15.88M | 16.54M | 16.72M | 16.73M | 16.72M | 17.36M | 17.39M | 17.39M | 17.39M | 18.06M | 18.06M | 18.25M | 21.35M | 22.94M | 22.94M | 15.29M | 19.12M | 19.16M | 21.46M | 21.46M | 23.00M | 23.01M | 24.55M | 24.55M | 24.55M | 24.61M | 25.38M | 25.38M | 25.38M | 25.44M | 25.82M | 25.82M | 25.82M | 25.90M | 26.29M | 26.29M | 26.29M | 26.38M |
|
Cash from Financing Activities (Quarter)
|
| -4.45M | 7.96M | 192.72M | 70.84M | -13.21M | -13.26M | 7.34M | -13.27M | 127.68M | -73.65M | -14.46M | 11.76M | -13.38M | -11.90M | 34.10M | 9.29M | 20.32M | -6.12M | 7.94M | 3.89M | -1.98M | -12.74M | -12.28M | -14.40M | -6.82M | -20.77M | 110.75M | 47.16M | 82.66M | -18.65M | -59.34M | -30.81M | -17.79M | 1.09M | -7.35M | 484.44M | 43.62M | -23.16M | -74.06M | 84.71M | -19.12M | -19.84M | 212.81M | -21.51M | -23.00M | -23.88M | -27.80M | -24.55M | -25.00M | -25.35M | 11.48M | -25.38M | -25.39M | -26.27M | -25.82M | -25.82M | 392.06M | -127.34M | -351.29M | -26.29M | -26.29M | -29.02M |
|
Change in Cash (Quarter)
|
| 5.77M | 4.59M | 58.44M | -7.86M | 30.69M | -10.50M | -12.07M | -2.07M | -63.67M | 7.56M | 1.49M | 19.37M | 2.38M | -16.73M | 30.50M | -0.63M | 16.29M | -35.79M | -4.72M | -19.69M | 5.21M | 0.40M | 4.08M | -0.12M | 18.07M | -18.83M | 145.19M | -159.35M | 63.74M | -12.38M | -26.73M | -4.51M | 5.43M | -8.87M | 7.04M | -9.84M | 71.58M | -16.61M | -52.62M | 93.26M | 6.47M | -17.51M | 243.10M | -12.17M | -196.34M | -34.12M | -65.95M | -12.82M | 2.68M | -13.86M | 37.76M | -2.62M | 5.26M | -7.08M | 15.66M | 16.33M | 418.12M | -107.34M | -281.74M | -0.18M | -5.02M | -9.35M |
|
Beginning Cash Balance (Quarter)
|
| 0.61M | 0.62M | 19.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| 12.54M | 26.59M | -114.30M | 14.12M | -75.32M | 223.91M | -15.05M | 17.47M | -200.12M | 238.68M | 15.77M | 8.70M | 16.52M | -3.93M | -2.31M | -8.62M | -2.55M | -25.58M | -11.62M | 67.29M | -80.79M | 1.40M | 17.12M | 14.57M | 25.45M | 63.54M | 40.35M | -189.44M | -3.40M | 20.20M | 33.83M | 28.13M | 56.95M | -36.82M | 15.90M | 6.43M | 34.23M | 8.93M | 24.83M | 9.05M | 26.58M | 3.04M | 31.13M | 10.07M | 31.66M | -9.12M | 9.32M | 13.68M | 29.58M | 12.71M | 27.45M | 26.26M | 31.97M | 20.09M | 43.84M | 43.60M | 27.97M | 21.49M | 20.42M | 28.36M | 23.08M | 23.00M |
|
Net Cash Flow (Quarter)
|
| 5.77M | 5.47M | 57.98M | -7.39M | 30.69M | -16.66M | -12.69M | -1.25M | -63.67M | -80.62M | 1.49M | 19.37M | 2.38M | -16.73M | 30.50M | -0.63M | 16.29M | -35.79M | -4.72M | -19.69M | 5.21M | 0.40M | 4.08M | -0.12M | 18.07M | -18.83M | 145.19M | -159.35M | 63.74M | -12.38M | -26.73M | -4.51M | 5.43M | -8.87M | 7.04M | -9.84M | 71.58M | -16.61M | -52.62M | 93.26M | 6.47M | -17.51M | 243.10M | -12.17M | -196.34M | -34.12M | -65.95M | -12.82M | 2.68M | -13.86M | 37.76M | -2.62M | 5.26M | -7.08M | 15.66M | 16.33M | 418.12M | -107.34M | -281.74M | -0.18M | -5.02M | -9.35M |