|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.03M | 0.05M | | | 3.25M | | 0.45M | | 2.14M | | 0.01M | | | | 5.39M | -0.00M | | | | 0.25M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | | | | | | | 36.00M | | | | | | 100.00M | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |