|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.68M | | | 21.13M | 25.32M | 25.41M | 37.88M | 13.83M | 13.90M | 10.38M | 10.11M | 4.59M | 4.67M | 4.75M | 7.19M | 4.70M | 4.80M | 4.85M | 7.74M | 5.54M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.53M | 0.73M | 0.79M | 0.71M | 1.40M | 1.40M | 0.91M | 0.91M | 0.82M | 0.83M | 0.83M | 0.81M | 0.73M | 0.56M | 0.72M | 0.65M | 0.50M | 0.77M | 0.51M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 312.08M | 0.28M | 511.07M | 407.26M | 0.37M | 352.60M | 305.45M | 300.54M | 0.28M | 328.89M | 424.87M | 442.13M | -1195.45M | 449.60M | 433.28M | 392.82M | 0.07M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | -1.71M | 5.65M | 5.86M | 0.34M | 4.20M | 4.87M | 6.96M | 8.72M | -9.69M | 10.60M | 1.90M | 4.02M | 0.91M | 0.09M | 3.59M | 1.02M | 4.46M | 3.38M | 3.09M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.80M | -463.13M | 1,103.33M | 1.06M | 711.34M | -708.40M | 1,407.01M | | 657.65M | -657.65M | | 280.92M | 756.18M | 416.82M | | 1.60M | 1.61M | 1,277.49M | -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 |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.12M | | 9.69M | | | | 7.77M | | | | 6.06M | | | | 6.10M | | | | | |
|
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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -232.60M | -259.67M | -276.96M | 68.03M | -459.70M | -362.19M | 50.82M | -287.46M | -249.93M | -239.28M | 55.78M | -276.19M | -381.58M | -372.36M | 1,263.45M | -375.73M | -378.82M | -307.90M | 75.69M | -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 |