|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.04M | 73.95M | 47.70M | 45.56M | 124.35M | 64.64M | -93.61M | 70.52M | 55.77M | 57.89M | 48.51M | 72.16M | 50.03M | 51.22M | 55.02M | 54.93M | 62.32M | 60.61M | 66.12M | 67.45M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 1.59M | | | | | | | | | | | 1.60M | | | | 13.90M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.42M | 16.13M | 10.97M | 29.55M | -5.78M | 9.82M | 4.72M | 10.85M | 36.21M | 26.96M | 0.17M | 28.88M | -23.89M | 20.17M | 23.89M | -9.23M | 2.54M | 28.96M | -10.16M | 11.39M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.76M | 65.88M | 58.66M | 75.11M | 53.28M | 74.46M | 70.89M | 70.12M | 91.98M | 84.85M | 48.68M | 77.47M | 26.15M | 71.39M | 74.75M | 41.88M | 53.11M | 81.54M | 44.88M | 62.39M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.13M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.99M | -11.32M | | | | -20.25M | -35.69M | | | 0.06M | -69.90M | | | -3.63M | -6.78M | | | -1.94M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.20M | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -233.63M | -231.97M | 32.48M | -75.66M | 96.08M | 77.38M | 302.42M | -138.71M | -37.32M | -30.03M | 25.73M | -132.28M | -90.45M | -111.38M | -18.64M | -173.17M | -6.44M | 110.59M | 225.28M | -56.43M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | -0.02M | 2.40M | 1.12M | 1.19M | 1.75M | 1.30M | 0.34M | 2.01M | 0.53M | 1.64M | 0.17M | 1.78M | 1.21M | 1.98M | 0.68M | 0.85M | 0.84M | 1.70M | 1.15M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | -2.71M | | | | | | | | | | | | | 21.35M | | | 0.61M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.00M | -658.00M | 658.00M | -658.00M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.12M | 102.01M | -100.72M | 3.10M | -1.87M | -34.82M | 45.02M | | 45.83M | -43.33M | 99.26M | 0.88M | 39.23M | 21.55M | 22.38M | 0.90M | 51.66M | -22.55M | 73.92M | -32.29M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.74M | -146.76M | -894.60M | -330.31M | -445.91M | -185.82M | -214.93M | 232.58M | 148.92M | 162.00M | -7.22M | 231.03M | 202.90M | 457.90M | -39.08M | 273.07M | 84.07M | -189.18M | -378.27M | 166.42M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 632.21M | -967.74M | 1,312.97M | 0.72M | 0.24M | -253.99M | -966.09M | 0.07M | 0.00M | -488.63M | -1015.81M | 182.12M | -182.08M | 349.27M | -11.77M | 53.31M | -27.27M | -25.69M | 120.07M | 0.48M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | -2.28M | | | 995.00M | 410.00M | 90.00M | -375.00M | 950.00M | -75.00M | -195.00M | -1300.00M | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.86M | 81.37M | -17.19M | -43.48M | -96.08M | -34.98M | 97.59M | -75.20M | -37.86M | -182.82M | 2.09M | 4.08M | -6.89M | 125.69M | -132.63M | 14.28M | 127.99M | 47.10M | 39.34M | 3.66M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | 0.32M | | | | 0.39M | | | | 0.43M | | | | 0.41M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.47M | 24.47M | 24.39M | 24.40M | 25.48M | 26.61M | 27.96M | 28.09M | 27.86M | 27.87M | 27.87M | 28.03M | 27.93M | 27.94M | 27.94M | 27.94M | 27.99M | 27.57M | 27.50M | 27.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 607.06M | 310.37M | 7.12M | 175.69M | -563.69M | -266.81M | 28.97M | -278.63M | 149.91M | -624.51M | -0.87M | 359.80M | -334.44M | -920.03M | -284.43M | 9.44M | 72.37M | 152.92M | -74.14M | -152.81M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.57M | 229.50M | -828.82M | -79.51M | -956.33M | -378.17M | -115.08M | 24.07M | 390.82M | -377.66M | 40.59M | 668.30M | -105.39M | -390.73M | -248.76M | 324.39M | 209.55M | 45.28M | -407.53M | 76.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.12M | 65.90M | 56.26M | 73.99M | 52.09M | 72.71M | 69.58M | 69.78M | 89.98M | 84.32M | 47.04M | 77.31M | 24.37M | 70.18M | 72.78M | 41.20M | 52.26M | 80.71M | 43.18M | 61.25M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.57M | 229.50M | -828.82M | -79.51M | -956.33M | -378.17M | -115.08M | 24.07M | 390.82M | -377.66M | 40.59M | 668.30M | -105.39M | -390.73M | -248.76M | 324.39M | 209.55M | 45.28M | -407.53M | 76.00M |