|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.81M | 1.51M | -1.74M | -2.69M | 3.14M | 2.85M | 2.82M | 0.98M | -2.14M | 2.74M | -2.16M | -2.18M | -2.19M | 4.98M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.97M | 8.55M | 28.40M | 27.55M | 32.19M | 61.14M | -17.12M | 26.35M | 20.74M | 45.17M | -1.54M | 44.74M | 16.82M | 11.50M | -5.03M | 30.81M | 15.72M | 43.57M | -9.27M | 23.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.96M | 8.54M | 9.42M | 7.67M | 7.76M | 7.83M | 7.92M | 7.94M | 7.90M | 8.50M | 8.37M | 9.70M | 9.92M | 9.20M | 9.35M | 9.43M | 9.39M | 9.50M | 9.82M | 9.44M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29M | 0.73M | -0.94M | -0.23M | -0.61M | -1.37M | 0.95M | -0.65M | 0.96M | -0.29M | 0.28M | -0.38M | -0.35M | -0.33M | 0.14M | 0.36M | 0.25M | -1.23M | 0.20M | -0.23M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | -0.71M | 1.31M | -1.24M | 1.20M | -1.16M | -0.27M | 0.27M | -0.13M | 0.28M | 0.57M | -0.79M | -0.24M | 0.02M | 0.25M | 0.06M | -0.17M | 0.14M | -0.47M | -0.22M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.24M | -9.57M | 20.93M | -21.27M | -5.52M | 5.69M | 0.09M | 2.89M | -4.06M | 4.05M | -2.69M | 5.97M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | 14.28M | -14.29M | -0.01M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.28M | 31.20M | -7.77M | -12.24M | -11.45M | -12.25M | 33.11M | -12.19M | -2.96M | -14.71M | 19.04M | -15.52M | 13.36M | 129.43M | 18.97M | -12.30M | 15.17M | -16.35M | 20.45M | -16.41M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.84M | 6.24M | 4.62M | 4.81M | 1.16M | 2.64M | 4.91M | 5.68M | 2.06M | 0.83M | 0.90M | 0.89M | 2.48M | 3.71M | 3.65M | 9.95M | 8.02M | 6.61M | 4.35M | 1.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.58M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | | | 9.51M | | | | 99.36M | 166.83M | 98.05M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | 3.05M | -4.62M | 77.28M | -1.16M | -200.05M | -4.91M | -73.15M | 164.77M | 153.78M | 0.99M | 2.27M | 0.69M | -0.30M | -3.65M | -9.95M | -8.02M | -6.61M | -4.35M | -1.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | | 0.03M | | 0.01M | | 0.04M | 0.04M | | 0.03M | 0.04M | | 1.13M | 5.42M | 1.10M | | | 0.11M | 1.69M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.09M | -23.06M | -23.06M | -91.09M | -23.06M | -23.07M | -23.07M | -23.11M | -23.11M | -23.07M | -23.12M | -23.12M | -23.09M | -34.22M | -118.52M | -24.20M | -23.89M | -24.30M | -24.43M | -181.66M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.05M | 23.05M | 23.06M | 23.06M | 23.06M | 23.06M | 23.07M | 23.07M | 23.07M | 23.07M | 23.09M | 23.09M | 23.09M | 23.09M | 23.10M | 23.10M | 23.10M | 23.10M | 23.11M | 23.11M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.64M | -11.46M | 0.71M | 13.73M | 7.97M | -161.97M | -45.11M | -69.91M | 162.40M | 175.88M | -23.67M | 23.90M | -5.58M | -23.02M | -127.20M | -3.34M | -16.19M | 12.66M | -38.05M | -160.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.12M | 2.31M | 23.77M | 22.74M | 31.03M | 58.50M | -22.04M | 20.67M | 18.68M | 44.34M | -2.44M | 43.86M | 14.35M | 7.79M | -8.69M | 20.86M | 7.70M | 36.95M | -13.62M | 21.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.64M | -11.46M | 0.71M | 13.73M | 7.97M | -161.97M | -45.11M | -69.91M | 162.40M | 175.88M | -23.67M | 23.90M | -5.58M | -23.02M | -127.20M | -3.34M | -16.19M | 12.66M | -38.05M | -160.03M |