|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.68M | -8.94M | -2.42M | 21.13M | 25.32M | 25.44M | 14.10M | 13.83M | 13.90M | 10.42M | 13.21M | 4.56M | 4.67M | 4.80M | 7.19M | 4.69M | 4.80M | 4.83M | 4.98M | 5.53M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.53M | 0.70M | 0.79M | 0.73M | 1.40M | 1.46M | 0.91M | 0.91M | 0.82M | 0.86M | 0.83M | 0.81M | 0.73M | 0.59M | 0.72M | 0.65M | 0.50M | 0.77M | 0.51M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 6.04M | 5.26M | | 4.80M | 9.18M | 2.21M | 0.03M | 4.61M | -0.25M | -0.84M | 0.03M | 9.22M | 0.31M | 2.25M | -0.07M | 5.38M | 1.42M | 0.10M | 0.08M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30M | | 13.10M | | | | 7.77M | | | | 36.10M | | | | 5.09M | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.67M | -0.66M | -0.60M | -0.29M | -0.61M | -0.13M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.06M | 50.67M | 35.12M | 68.30M | 51.37M | 45.07M | 51.19M | 65.14M | 55.52M | 61.26M | 56.06M | 52.70M | 43.29M | 69.76M | 68.00M | 73.87M | 54.46M | 84.92M | 75.75M | 83.78M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 1.76M | 1.75M | 1.78M | 1.85M | 2.23M | 2.35M | 2.40M | 2.40M | 2.46M | 2.43M | -0.67M | 5.71M | 2.70M | 2.83M | 2.87M | 3.16M | 3.30M | 3.26M | 3.44M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.41M | 0.42M | 0.42M | 0.39M | 0.41M | 0.41M | 0.23M | 0.21M | 0.20M | 0.20M | 0.21M | 0.22M | 0.21M | 0.21M | 0.25M | 0.25M | 0.21M | 0.18M | 0.23M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | -0.22M | -1.32M | 13.34M | 5.43M | -4.94M | -3.46M | 4.40M | -2.44M | 4.92M | 1.40M | 16.58M | -12.73M | 6.23M | -0.62M | 5.14M | -7.36M | -0.89M | -3.06M | 5.02M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.98M | -55.90M | -50.73M | -43.84M | -36.41M | -29.65M | -23.84M | -24.75M | -18.15M | -14.09M | -11.18M | -9.43M | -6.81M | -5.24M | -3.53M | -3.11M | -1.97M | -1.41M | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.66M | 310.34M | 0.43M | 393.41M | 511.07M | 407.26M | 1,671.39M | 0.03M | 305.45M | 300.54M | -958.03M | 328.89M | 424.87M | 442.13M | 1,652.68M | 0.47M | 433.28M | 392.82M | -1274.99M | 524.90M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.42M | 191.46M | 196.83M | 209.84M | 215.93M | 209.63M | 190.38M | 206.63M | 215.31M | 203.78M | 197.72M | | | | | 252.86M | | | | 275.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.15M | -62.92M | -65.18M | -139.52M | -258.88M | -168.13M | -147.38M | -121.16M | -71.90M | -82.69M | -83.78M | -108.63M | -209.19M | -219.02M | -232.88M | -194.11M | -166.72M | -131.42M | -97.87M | -250.68M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 1.88M | 2.06M | 3.03M | 3.17M | 4.20M | 1.89M | 2.07M | 1.99M | 1.92M | 1.90M | 1.90M | 7.78M | 4.60M | 1.59M | 3.59M | 2.86M | 2.63M | 3.38M | 3.09M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.80M | 291.00M | 349.20M | 1.06M | 711.34M | 391.60M | -1100.00M | 324.77M | -324.77M | | | 280.92M | 756.18M | -1028.32M | 2.25M | 1.60M | 860.77M | 418.33M | -1276.04M | 0.27M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 20.47M | 7.59M | 42.17M | 82.44M | 14.87M | 42.39M | -0.01M | -41.02M | -5.38M | -6.85M | 17.18M | -167.84M | 25.09M | 306.14M | -45.81M | 29.25M | -55.73M | -15.69M | 141.50M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 1.04M | 3.88M | 5.86M | 8.56M | 0.28M | 0.58M | 6.96M | 8.72M | 0.15M | 0.75M | 0.70M | 5.21M | 0.91M | 0.09M | 0.25M | 4.37M | 0.09M | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 2.38M | 21.72M | 14.10M | 20.18M | 7.25M | 4.56M | 7.29M | 11.17M | 0.65M | 1.16M | 1.70M | 9.47M | 1.66M | | | 5.14M | 0.98M | 2.55M | 1.24M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.60M | -12.89M | 32.85M | 80.94M | 189.60M | 127.39M | 86.27M | 62.31M | 2.44M | 8.38M | 11.06M | 81.45M | 281.55M | 161.70M | 23.23M | 166.32M | 88.95M | 38.23M | 42.43M | 180.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.31M | -25.14M | 2.78M | 9.73M | -17.91M | 4.34M | -9.92M | 6.29M | -13.94M | -13.05M | -16.66M | 25.52M | 115.66M | 12.44M | -141.66M | 46.08M | -23.31M | -8.27M | 20.31M | 13.21M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -232.60M | -259.67M | 34.69M | -325.11M | -459.70M | -362.19M | -1620.20M | 65.11M | -249.93M | -239.28M | 1,014.09M | -276.19M | -381.58M | -372.36M | -1584.68M | 73.40M | -378.82M | -307.90M | 1,350.74M | -441.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.31M | -25.14M | 2.78M | 9.73M | -17.91M | 4.34M | -9.92M | 6.29M | -13.94M | -13.05M | -16.66M | 25.52M | 115.66M | 12.44M | -141.66M | 46.08M | -23.31M | -8.27M | 20.31M | 13.21M |