|
Net Income (Quarter)
|
4.89M | 12.30M | 11.80M | 12.81M | 13.97M | 10.21M | 13.81M | 15.55M | 13.99M | 12.57M | 1.10M | 12.45M | 12.90M | 18.35M | 14.70M | 8.38M | 10.12M | 4.61M | 20.42M | 18.22M | 23.34M | 29.97M | 31.84M | 28.18M | 28.34M | 23.84M | 27.78M | 36.51M | 33.66M | 34.15M | | 4.10M | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | 0.80M | 1.19M | 1.77M | 0.73M | 0.70M | 1.02M | 0.93M | 0.88M | 0.99M | 1.50M | 1.88M | 0.93M | 0.93M | 1.40M | 1.48M | 1.35M | 1.23M | 1.98M | 2.15M | 2.47M | 2.49M | 2.49M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.12M | | 0.16M | 0.16M | | | | | 0.16M | | 0.19M | 0.19M | 0.21M | 0.09M | 0.09M | 0.09M | 0.07M | | | |
|
Gains from Investment Securities (Quarter)
|
0.34M | 2.98M | -0.10M | -0.13M | 5.48M | 4.05M | -9.07M | 3.34M | 4.26M | 2.02M | 0.88M | 1.40M | | | 13.14M | -0.19M | 1.05M | -6.36M | 8.05M | 0.20M | 0.20M | 1.06M | -1.31M | -2.27M | 4.07M | 0.06M | -3.47M | 0.19M | 0.05M | 15.16M | 6.27M | 0.20M | 0.83M | 2.44M | 8.20M | -0.47M | 0.57M | 3.26M | -1.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | 2.61M | | | | 2.06M | | 1.02M | | 2.44M | | 2.13M | 0.53M | 14.73M | 1.68M | 2.01M | | 25.99M | 0.21M | | 1.38M | 4.16M | | 1.47M | | | 29.80M | 26.40M | 3.85M | 1.06M | 17.69M | 16.13M | 11.94M | 7.00M | 4.67M |
|
Cash from Operations (Quarter)
|
| 22.83M | 15.04M | 23.99M | 21.32M | 27.06M | 25.57M | 32.24M | 26.44M | 34.84M | 34.49M | 31.64M | 33.08M | 46.21M | 36.42M | 40.32M | 39.14M | 53.51M | 46.06M | 51.78M | 47.23M | 88.30M | 57.62M | 59.10M | 58.85M | 77.52M | 60.44M | 74.38M | 62.23M | 73.89M | 60.58M | 70.87M | 74.17M | 67.30M | 63.91M | 71.46M | 79.28M | 64.19M | 84.57M |
|
Amortization of Deferred Charges (Quarter)
|
0.44M | 0.40M | 0.49M | 0.38M | 0.43M | 0.49M | 0.55M | 0.42M | 0.47M | 0.48M | 0.47M | 0.55M | 0.60M | 0.61M | 0.89M | 0.85M | 0.82M | 0.82M | 1.02M | 0.91M | 0.96M | 0.96M | 1.13M | 0.86M | 0.90M | 0.95M | 1.07M | 0.96M | 0.99M | 0.98M | 0.98M | 0.98M | 0.98M | 0.98M | 0.98M | 1.24M | 1.33M | 1.36M | 1.56M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 12.01M | 12.94M | 14.79M | 14.92M | 15.74M | 17.30M | 19.38M | 20.52M | 21.61M | 22.18M | 23.57M | 24.57M | 27.52M | 29.75M | 30.08M | 40.94M | 31.52M | 29.03M | 29.98M | 30.59M | 35.74M | 32.58M | 33.13M | 34.34M | 38.22M | 44.30M | 39.09M | 37.95M | 37.48M | 38.26M | 36.75M | 36.31M | 36.71M | 41.99M | 38.43M | 41.38M | 39.05M | 40.75M |
|
Change in Accured Expenses (Quarter)
|
| -0.18M | 0.93M | 1.23M | -0.39M | 0.06M | 0.81M | 1.33M | -0.28M | -1.94M | 0.12M | -0.32M | 2.85M | 2.70M | 3.05M | 6.17M | -5.62M | 5.31M | 0.79M | -3.89M | 0.53M | 9.24M | -2.98M | -6.05M | -0.03M | 10.16M | -3.49M | 3.42M | 0.96M | -8.07M | -4.54M | -7.08M | 15.41M | -4.39M | -4.84M | 3.56M | 0.33M | -2.58M | 6.36M |
|
Other Working Capital Changes (Quarter)
|
| 0.15M | -0.84M | 0.40M | 0.55M | -0.50M | -0.43M | 0.59M | 0.98M | -0.77M | 0.14M | 0.44M | -0.43M | 0.38M | -0.26M | -0.29M | 0.53M | 4.52M | -0.88M | -1.07M | -0.02M | -0.60M | 1.34M | -0.80M | -0.24M | 2.00M | -1.15M | 0.21M | -0.02M | -0.12M | 0.28M | -2.84M | 1.32M | 1.45M | -0.41M | 0.04M | 0.90M | 1.64M | -5.04M |
|
Capital Expenditures (Quarter)
|
28.48M | | 511.29M | 2.29M | 25.99M | | -345.24M | 100.53M | | | 0.83M | 0.26M | 1.29M | 2.50M | 1.01M | 0.05M | 3.78M | 3.81M | 3.18M | 14.14M | 1.28M | 59.34M | -510.11M | 99.59M | 29.50M | 0.88M | 12.20M | 15.58M | 8.01M | 5.86M | 16.80M | 3.13M | 213.92M | 69.18M | -269.44M | 14.35M | 146.91M | 64.33M | 236.46M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 12.14M | 19.28M | 5.93M | 23.00M | 26.37M | 8.01M | 15.74M | 14.55M | 11.04M | 12.66M | 10.61M | 23.02M | 56.51M | 78.62M | 35.38M | 10.54M | 9.82M | 22.70M | 22.11M | 22.28M | 16.00M | 11.91M | 5.21M | 11.89M | 1.73M | 38.42M | 50.41M | 69.39M | 62.30M | 15.77M | 247.06M | 23.76M | 31.18M | 52.35M | 7.52M | 12.80M | 38.24M | 34.99M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | 30.86M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -123.31M | -110.48M | -87.68M | -76.07M | -134.29M | -313.80M | -87.52M | -100.20M | -86.87M | -235.87M | -64.64M | -56.26M | -749.33M | 38.52M | 4.47M | 6.26M | 5.47M | -76.44M | -67.66M | -175.05M | -205.67M | -133.93M | -207.68M | -172.29M | -205.19M | -274.49M | 29.63M | 1.71M | 42.53M | -49.54M | 204.28M | -225.71M | -65.62M | 27.34M | -85.33M | -131.26M | -174.05M | -284.63M |
|
Other financing activities (Quarter)
|
| | | 0.35M | 8.12M | 1.42M | | | | 2.18M | | | | | | 0.81M | 0.24M | | | | | | | | | | | | | | | | | | 1.00M | 12.28M | -11.60M | 1.06M | 2.65M |
|
Cash from Financing Activities (Quarter)
|
| 116.47M | 85.45M | 80.23M | 58.88M | 78.09M | 283.70M | 69.94M | 69.83M | 59.23M | 192.34M | 27.17M | 22.73M | 734.52M | -98.75M | 31.61M | -132.27M | 40.17M | 32.12M | -76.50M | 196.47M | 50.43M | 84.00M | 186.35M | 76.87M | 181.06M | 191.72M | -144.74M | -46.99M | -102.18M | -40.91M | -73.01M | -51.35M | -10.36M | -86.47M | 8.92M | 62.92M | 171.21M | 150.38M |
|
Dividends Paid - Common (Quarter)
|
| 22.51M | 50.90M | 1.94M | 19.16M | 46.66M | -60.18M | 26.95M | 28.00M | 28.42M | 106.34M | 31.98M | 33.23M | 34.88M | -35.97M | 37.40M | 12.52M | 20.48M | 57.25M | 39.65M | 43.48M | 43.42M | 59.11M | 48.12M | 49.51M | 49.08M | 66.84M | 54.89M | 55.42M | 54.27M | 66.00M | 57.29M | 57.71M | 56.35M | 2.55M | 58.87M | 57.87M | 55.40M | 66.28M |
|
Change in Cash (Quarter)
|
| 15.99M | -9.99M | 16.53M | 4.13M | -29.15M | -4.52M | 14.65M | -3.93M | 7.21M | -9.04M | -5.83M | -0.44M | 31.40M | -23.80M | 76.40M | -86.87M | 99.14M | 1.74M | -92.38M | 68.66M | -66.93M | 7.69M | 37.78M | -36.57M | 53.38M | -22.32M | -40.73M | 16.95M | 14.23M | -29.86M | 202.15M | -202.88M | -8.68M | 4.78M | -4.96M | 10.94M | 61.34M | -49.68M |
|
Free Cash Flow (Quarter)
|
-28.48M | 22.83M | -496.25M | 21.70M | -4.67M | 27.06M | 370.81M | -68.29M | 26.44M | 34.84M | 33.67M | 31.38M | 31.79M | 43.71M | 35.42M | 40.27M | 35.36M | 49.70M | 42.89M | 37.64M | 45.96M | 28.96M | 567.73M | -40.48M | 29.36M | 76.63M | 48.24M | 58.79M | 54.22M | 68.03M | 43.78M | 67.73M | -139.75M | -1.88M | 333.35M | 57.11M | -67.63M | -0.14M | -151.89M |
|
Net Cash Flow (Quarter)
|
| 15.99M | -9.99M | 16.53M | 4.13M | -29.15M | -4.52M | 14.65M | -3.93M | 7.21M | -9.04M | -5.83M | -0.44M | 31.40M | -23.80M | 76.40M | -86.87M | 99.14M | 1.74M | -92.38M | 68.66M | -66.93M | 7.69M | 37.78M | -36.57M | 53.38M | -22.32M | -40.73M | 16.95M | 14.23M | -29.86M | 202.15M | -202.88M | -8.68M | 4.78M | -4.96M | 10.94M | 61.34M | -49.68M |