|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.30M | 17.57M | 13.08M | | | | | | | | | | 10.42M | 33.28M | 51.95M | 65.19M | 67.90M | 74.93M | 112.26M | 79.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.80M | 5.63M | 1.52M | 1.39M | 1.38M | 1.50M | 0.94M | 0.92M | 1.52M | 1.82M | 2.12M | 1.41M | 1.14M | 1.46M | 3.91M | 3.03M | 2.49M | 2.47M | 3.45M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -1.33M | | 2.77M | 1.70M | -4.47M | 1.17M | 0.37M | -0.55M | 0.55M | 1.41M | 0.42M | -0.42M | 52.00M | -49.52M | 3.33M | -1.86M | 0.96M | 27.58M | 10.49M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.68M | 1.70M | 12.32M | -73.71M | 1.89M | 21.39M | 8.23M | -31.51M | 2.74M | 4.40M | 8.42M | -36.59M | | | 0.45M | 2.09M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.61M | 47.81M | 38.51M | 34.58M | 33.72M | 42.37M | 33.74M | 35.12M | 31.87M | 45.11M | 42.67M | 48.82M | 52.98M | 67.25M | 75.21M | 71.38M | 100.78M | 100.91M | 120.96M | 90.36M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.54M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.97M | 0.91M | 0.98M | 1.12M | 1.12M | 1.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.84M | 13.97M | 14.07M | 13.59M | 12.56M | 12.26M | 11.99M | 12.25M | 12.72M | 13.03M | 13.27M | 13.46M | 13.86M | 14.01M | 15.46M | 17.84M | 21.21M | 26.69M | 27.19M | 29.47M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 1.68M | -1.21M | -0.34M | -0.24M | -0.07M | 0.04M | 0.03M | -0.05M | 0.00M | 0.02M | 0.01M | 0.70M | -0.20M | 0.29M | 0.79M | -1.36M | 1.33M | -0.57M | 0.51M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | 10.55M | -1.33M | -2.04M | -2.04M | 9.52M | -6.49M | -0.50M | -3.12M | 7.81M | -1.77M | 1.86M | 2.41M | 12.25M | 7.53M | -4.32M | 7.58M | 9.06M | 15.71M | -15.30M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.22M | 0.89M | 0.14M | 0.14M | 5.14M | 15.14M | 0.14M | 0.42M | 10.82M | | | 0.10M | 4.41M | 4.58M | 5.28M | 0.33M | 64.93M | 0.34M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.96M | | 45.16M | 11.00M | 3.23M | 13.23M | | 1.85M | 0.05M | 0.09M | 2.80M | 8.86M | 44.40M | | 38.21M | 34.89M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.74M | -36.92M | -10.67M | -24.07M | -101.57M | -16.11M | 14.36M | -0.82M | -175.83M | -55.66M | -35.51M | -123.24M | -345.40M | -359.45M | -685.60M | -35.91M | -789.40M | -75.74M | -560.29M | -105.25M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 8.49M | -14.07M | | | | | 0.02M | -0.02M | 0.02M | 1.93M | 0.02M | 0.55M | 0.63M | 18.61M | 1.41M | 2.78M | 0.41M | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 230.00M | -180.00M | 25.00M | 100.00M | 20.00M | 15.00M | 10.00M | -10.00M | 185.00M | | | 75.00M | -75.00M | 75.00M | 425.00M | 75.00M | 150.00M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | | | | 45.00M | 70.00M | | | | -310.00M | | | | | | | -422.62M | 547.62M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93M | | | | | | 47.24M | -0.50M | -0.13M | 323.89M | 315.41M | 269.79M | 306.53M | 500.08M | 487.01M | 15.56M | 353.91M | | -0.15M | 127.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.71M | 25.71M | 27.67M | 26.66M | 26.68M | 26.68M | -79.48M | 27.74M | 27.74M | 32.40M | -83.05M | 41.19M | 44.72M | 49.72M | 0.01M | 63.05M | 67.10M | 74.81M | -178.81M | 74.81M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.62M | -304.13M | -25.66M | -3.82M | 71.53M | -51.66M | -39.78M | -19.41M | 117.03M | 12.89M | 283.80M | 231.15M | 336.38M | 174.17M | 447.11M | 383.22M | 361.84M | 381.24M | -75.28M | 40.53M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.02M | 0.18M | -0.48M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.49M | -293.24M | 2.18M | 6.69M | 3.68M | -25.41M | 8.32M | 14.89M | -26.93M | 2.34M | 290.96M | 156.72M | 43.96M | -118.03M | -163.28M | 418.69M | -326.46M | 406.43M | -514.44M | 25.16M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.61M | 47.81M | 38.51M | 34.58M | 33.72M | 42.37M | 33.74M | 35.12M | 31.87M | 45.11M | 42.67M | 48.82M | 52.98M | 67.25M | 75.21M | 71.38M | 100.78M | 100.91M | 120.96M | 90.36M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.49M | -293.24M | 2.18M | 6.69M | 3.68M | -25.41M | 8.32M | 14.89M | -26.93M | 2.34M | 290.96M | 156.72M | 43.96M | -118.03M | -163.28M | 418.69M | -326.78M | 406.41M | -514.62M | 25.65M |