|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 1.41M | 29.57M | | | | | | | | 33.60M | 36.38M | 37.31M | 36.25M | 35.86M | 39.81M | 41.93M | 39.13M | 38.73M | 48.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.65M | 2.11M | -1.43M | | 8.11M | 6.70M | | 0.02M | 1.83M | 2.65M | 2.56M | 2.62M | 2.62M | 2.85M | -2.55M | 8.44M | -8.44M | 3.19M | 3.38M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.80M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.89M | 49.24M | 52.71M | 86.01M | 48.41M | 78.69M | 58.74M | 82.17M | 68.72M | 66.64M | 70.99M | 93.83M | 65.05M | 101.08M | 72.08M | 87.90M | 68.64M | 81.32M | 96.41M | 91.06M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.25M | 1.20M | 1.15M | 1.15M | 1.23M | 1.25M | 1.25M | 1.39M | 1.69M | 1.70M | 1.70M | 1.70M | 1.71M | 1.72M | 1.72M | 1.73M | 2.10M | 2.05M | 1.87M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.20M | 36.97M | 34.87M | 35.36M | 35.85M | 37.51M | 37.60M | 38.21M | 38.23M | 37.35M | 38.96M | 38.73M | 38.92M | 39.41M | 39.90M | 40.04M | 41.06M | 42.70M | 43.10M | 42.76M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.22M | 6.93M | 1.99M | -11.37M | 7.28M | 4.53M | 2.80M | 1.23M | -7.14M | 8.73M | 1.30M | -3.17M | -4.64M | 0.01M | 3.63M | -2.06M | -4.99M | 19.36M | -6.47M | 0.83M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.29M | 6.75M | -7.29M | 3.81M | 0.98M | -8.64M | -16.81M | 20.83M | -9.46M | 2.54M | -4.65M | 5.34M | 5.65M | -10.43M | -19.42M | 6.18M | 6.02M | 7.77M | -7.78M | -0.34M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 1.46M | 2.06M | 0.74M | 0.47M | -1.80M | -1.79M | -3.36M | 6.00M | 0.38M | 2.33M | 1.63M | -4.51M | 2.08M | 2.46M | 0.95M | -2.29M | 0.58M | 4.38M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.17M | -155.07M | 7.99M | 13.60M | 0.96M | 13.83M | 22.57M | 122.83M | -132.09M | 53.80M | 39.93M | 27.01M | -44.37M | 31.12M | 14.48M | -4.18M | -10.30M | 176.16M | 60.79M | 47.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | 29.07M | 220.81M | -0.03M | 0.03M | 60.26M | 189.32M | 0.18M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | -0.07M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -81.39M | -90.98M | 104.22M | -69.31M | -117.34M | -1.02M | 85.18M | -101.62M | -85.41M | -67.78M | -78.91M | -53.33M | -96.88M | -61.89M | -69.55M | -79.03M | -34.54M | -106.63M | -82.30M | -103.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 3.47M | -2.73M | -4.14M | -0.55M | 1.12M | -2.90M | -1.32M | -1.83M | 7.08M | -3.55M | -1.44M | -1.41M | 6.40M | -2.44M | -1.64M | -1.79M | 16.46M | -3.22M | -1.94M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -382.37M | -4.63M | 244.00M | -244.00M | 451.00M | -326.00M | 15.90M | 221.10M | 99.38M | | | | 27.65M | -27.65M | 87.00M | -87.00M | 313.00M | -291.07M | 212.00M | 194.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 200.00M | -200.00M | 100.00M | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.88M | 30.89M | 30.90M | 30.91M | 30.92M | 30.94M | 32.09M | 32.08M | 32.08M | 30.92M | 33.26M | 33.24M | 33.26M | 33.26M | 33.28M | 34.45M | 34.44M | 33.25M | 34.55M | 36.29M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.87M | 40.90M | -150.40M | -14.89M | 59.68M | -77.56M | -143.53M | 18.86M | 205.71M | -34.77M | -36.42M | -62.98M | -35.11M | -35.16M | -16.18M | -11.53M | -32.69M | 276.94M | -260.17M | 5.92M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.63M | -0.83M | 6.53M | 1.80M | -9.25M | 0.11M | 0.40M | -0.59M | 189.02M | -35.91M | -44.34M | -22.48M | -66.93M | 4.03M | -13.65M | -2.66M | 1.41M | 251.64M | -246.06M | -6.22M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -102.28M | 204.31M | 44.72M | 72.41M | 47.45M | 64.86M | 36.18M | -40.66M | 200.81M | 12.84M | 31.06M | 66.82M | 109.42M | 69.96M | 57.59M | 92.08M | 78.94M | -94.84M | 35.62M | 44.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.63M | -0.83M | 6.53M | 1.80M | -9.25M | 0.11M | 0.40M | -0.59M | 189.02M | -35.91M | -44.34M | -22.48M | -66.93M | 4.03M | -13.65M | -2.66M | 1.41M | 251.64M | -246.06M | -6.22M |