|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.36M | 0.29M | 0.62M | 0.31M | 0.30M | 0.29M | 0.55M | 0.29M | 0.29M | 0.22M | 0.51M | 0.61M | 0.39M | 0.43M | 0.48M | 0.52M | 0.55M | 0.55M | 0.63M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.44M | 1.03M | 1.32M | 1.12M | -3.14M | 2.72M | 0.20M | 1.13M | -1.14M | 0.23M | 1.14M | 1.19M | -8.47M | 5.86M | 2.96M | 2.35M | -5.69M | 0.57M | 2.65M | 1.36M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.37M | 29.41M | 39.97M | 26.51M | 25.52M | 29.14M | 36.10M | 32.59M | 16.35M | 32.69M | 33.83M | 32.13M | 26.49M | 28.78M | 30.37M | 26.60M | 20.63M | 22.19M | 29.29M | 30.77M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.47M | 0.48M | 0.47M | 0.49M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.58M | 0.58M | 0.63M | 0.63M | 0.62M | 0.86M | 0.85M | 0.86M | 0.88M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.47M | 12.42M | 12.33M | 12.38M | 12.20M | 12.07M | 12.02M | 12.11M | 12.10M | 12.20M | 12.03M | 12.00M | 12.07M | 14.40M | 14.52M | 14.10M | 14.11M | 16.06M | 15.92M | 16.04M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | -3.19M | -2.28M | -0.79M | 3.07M | -2.43M | -3.81M | -0.60M | 5.13M | -0.49M | -1.88M | -0.31M | 6.51M | -8.55M | 0.03M | 2.09M | 6.65M | 2.81M | 0.62M | 1.94M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39M | -2.67M | 6.39M | -1.73M | -0.57M | -3.56M | 2.50M | 1.38M | -0.52M | -1.47M | 2.56M | 0.41M | -2.50M | -1.16M | 2.91M | 0.61M | 0.36M | -3.41M | 4.15M | -1.38M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.47M | 3.70M | 12.13M | -5.12M | 6.94M | 87.15M | 38.14M | -24.03M | 19.39M | 143.99M | 34.57M | 44.91M | -46.60M | 4.34M | 15.70M | 3.99M | 1.86M | -10.57M | 11.43M | -3.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.27M | -17.13M | -16.83M | -35.09M | -32.59M | -32.38M | -43.16M | -56.21M | -47.90M | -56.41M | -45.57M | -44.62M | -54.82M | -43.72M | -24.48M | -30.08M | -19.54M | -21.70M | -7.01M | -9.05M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.57M | | | 199.75M | | | 28.42M | -13.12M | -15.30M | 31.53M | 68.47M | 70.00M | -49.00M | | 34.44M | 8.40M | 18.17M | 2.86M | 145.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 2.00M | 8.00M | | 111.00M | -22.00M | 11.00M | 12.00M | 90.00M | -65.00M | 27.00M | 24.00M | 34.00M | 127.00M | 16.00M | 25.00M | 55.50M | 23.00M | 31.00M | 76.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 5.71M | 3.26M | 3.72M | 0.65M | 0.54M | 0.54M | 0.54M | 0.56M | 0.60M | 0.60M | 0.56M | 0.62M | 0.62M | 0.60M | 0.53M | 0.64M | 1.39M | 1.33M | 1.56M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 13.04M | 13.58M | 13.62M | 14.16M | 14.16M | 14.17M | 14.16M | 14.19M | 14.20M | 14.21M | 14.22M | 14.21M | 14.25M | 6.18M | 14.26M | 14.34M | 14.27M | 6.54M | 21.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.03M | -9.60M | -25.42M | 7.43M | 6.19M | 6.22M | 5.59M | 23.28M | 26.67M | 25.55M | 10.41M | 12.28M | 28.66M | 18.05M | -9.70M | 2.29M | 5.39M | -3.53M | -21.69M | -10.86M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.94M | 2.68M | -2.28M | -1.15M | -0.88M | 2.99M | -1.47M | -0.34M | -4.89M | 1.82M | -1.33M | -0.22M | 0.33M | 3.10M | -3.81M | -1.19M | 6.49M | -3.05M | 0.58M | 10.87M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.89M | 25.71M | 27.84M | 31.63M | 18.58M | -58.01M | -2.04M | 56.62M | -3.04M | -111.30M | -0.74M | -12.78M | 73.09M | 24.43M | 14.68M | 22.62M | 18.77M | 32.76M | 17.86M | 34.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.94M | 2.68M | -2.28M | -1.15M | -0.88M | 2.99M | -1.47M | -0.34M | -4.89M | 1.82M | -1.33M | -0.22M | 0.33M | 3.10M | -3.81M | -1.19M | 6.49M | -3.05M | 0.58M | 10.87M |