|
Net Income (Quarter)
|
14.24M | 17.86M | -9.36M | 1.32M | 12.32M | 22.98M | 1.15M | 3.42M | 2.86M | 7.71M | 20.92M | 3.69M | 12.61M | 33.24M | 7.48M | -2.18M | 13.54M | 27.79M | 4.04M | -5.64M | 20.56M | 33.78M | -4.78M | 4.85M | 9.44M | 25.26M | -18.05M | 3.11M | 10.55M | 27.19M | 28.16M | 3.28M | 8.74M | 17.14M | -14.75M | 1.89M | 12.96M | 24.97M | 3.90M | 0.42M | 15.27M | 47.55M | -0.95M | -14.46M | 10.56M | 89.20M | 21.17M | -7.60M | 28.56M | 65.17M | 5.36M | -2.87M | 15.95M | 57.69M | 8.40M | -26.44M | 0.66M | 25.68M | 15.80M | 59.04M | 32.83M | 51.21M | 55.09M | 17.18M | 32.59M | 66.20M | -16.19M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | 0.03M | -0.01M | -9.01M | 0.06M | | | -2.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 1.73M | 0.55M | 0.60M | -0.68M | 1.39M | 1.33M | 0.45M | -0.41M | -2.87M | 0.95M | 1.71M | -0.08M | 0.61M | 0.26M | 0.51M | -0.01M | 0.64M | 0.73M | 0.16M | 0.56M | -0.22M | 0.49M | 0.16M | -0.21M | -0.71M | 0.54M | -0.04M | 0.38M | 0.58M | 0.11M | 0.32M | 0.89M | 0.66M | 1.19M | -1.14M | 0.32M | 0.69M | -2.21M | 2.25M | 0.89M | 0.29M | -3.43M | -4.72M | 3.85M | 1.49M | 3.67M | 2.90M | -0.62M | -0.18M | 1.56M | -2.92M | -4.25M | -2.15M | 9.32M | 1.64M | 0.98M | -1.91M | -0.71M | 1.67M | -1.72M | 4.97M | -4.97M | -0.21M | | 3.31M | 0.79M |
|
Non-cash Items (Quarter)
|
| 27.01M | -11.19M | 20.11M | 0.35M | 24.22M | -6.83M | 21.86M | 10.90M | 29.12M | 11.68M | 21.83M | -3.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 46.60M | -4.74M | 22.13M | 10.73M | 44.61M | -1.96M | 24.58M | 23.09M | 50.06M | 13.55M | 22.92M | 9.18M | 67.31M | 32.51M | 19.55M | 17.23M | 65.12M | 22.27M | 10.47M | 32.71M | 56.98M | 27.97M | 26.89M | 21.46M | 68.17M | 28.45M | 31.49M | 28.12M | 64.22M | 36.62M | 14.30M | 21.43M | 74.06M | 38.05M | 28.25M | 21.32M | 69.93M | 59.52M | 20.14M | 23.25M | 84.95M | 40.45M | 4.07M | 15.94M | 76.66M | 21.26M | 29.98M | 37.67M | 111.51M | 52.56M | 54.19M | 35.72M | 109.93M | 43.93M | 20.97M | 16.55M | 105.99M | 74.31M | 26.52M | 94.42M | 101.84M | 68.08M | 38.42M | 48.95M | 167.29M | 47.91M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 10.56M | 9.46M | 11.40M | 11.45M | 11.73M | 10.68M | 13.01M | 12.82M | 13.18M | 12.97M | 14.41M | 14.14M | 14.17M | 14.14M | 15.11M | 14.98M | 14.98M | 15.18M | 16.56M | 16.60M | 15.32M | 14.84M | 15.74M | 15.92M | 15.75M | 15.78M | 16.45M | 16.25M | 16.25M | 16.26M | 19.66M | 19.67M | 19.69M | 19.58M | 21.21M | 21.38M | 21.55M | 21.58M | 22.89M | 22.85M | 22.78M | 22.77M | 25.09M | 25.16M | 25.30M | 25.39M | 27.67M | 28.06M | 27.94M | 27.91M | 29.48M | 29.45M | 29.56M | 28.88M | 30.43M | 30.31M | 30.39M | 31.99M | 33.40M | 33.53M | 33.61M | 33.60M | 36.49M | 36.57M | 36.66M | 36.80M |
|
Change in Receivables (Quarter)
|
| 19.38M | -21.89M | -8.07M | 10.16M | 7.17M | -8.40M | 0.89M | 10.60M | 14.00M | -17.27M | -3.52M | 24.23M | 13.76M | -33.07M | 1.65M | 18.04M | 4.95M | -17.43M | -6.01M | 23.17M | -3.38M | -18.76M | -0.60M | 8.11M | 10.90M | -20.27M | -7.13M | 7.69M | 12.79M | -13.01M | 4.56M | 30.97M | 17.42M | -21.08M | -5.44M | 19.87M | 4.04M | -38.89M | -5.15M | 21.77M | 12.82M | -24.86M | -7.26M | 13.48M | 35.16M | -23.03M | -6.26M | 29.45M | 20.03M | -30.39M | 10.08M | 21.43M | 35.76M | -26.59M | -17.09M | 19.28M | 3.88M | -48.77M | -21.52M | 38.38M | 47.39M | -21.98M | 2.54M | 38.01M | -7.05M | -12.67M |
|
Change in Account Payables (Quarter)
|
| 5.64M | -14.22M | -0.77M | 6.09M | -1.09M | -4.02M | -4.15M | 14.41M | 4.76M | -10.40M | 0.33M | 8.54M | 4.19M | -12.19M | -0.73M | 9.52M | -1.07M | -3.91M | 0.18M | 12.62M | -5.56M | -8.61M | -0.42M | 1.88M | 5.79M | -8.06M | -5.13M | 9.87M | 4.20M | -5.10M | -5.54M | 8.78M | 3.47M | -5.15M | -7.01M | 13.43M | 11.72M | -13.43M | -4.23M | 10.16M | 10.81M | -6.02M | -7.38M | 10.78M | 3.79M | -6.83M | -10.22M | 5.36M | 1.95M | -0.02M | -11.62M | 0.50M | 12.17M | -8.68M | -11.23M | 10.39M | 9.70M | 1.03M | -20.04M | 9.50M | 20.60M | -8.31M | -21.04M | 12.02M | 16.25M | -27.05M |
|
Change in Accured Expenses (Quarter)
|
| 13.83M | -12.96M | 2.87M | -4.22M | 10.56M | -9.81M | 8.68M | -4.95M | 16.56M | -12.02M | 5.84M | 3.87M | 0.86M | -4.36M | 10.16M | -1.97M | 12.37M | -21.43M | 7.46M | -23.79M | 23.24M | -12.33M | 7.63M | -3.96M | 8.28M | -13.04M | 10.45M | -10.10M | 13.63M | -9.93M | 5.08M | -5.83M | 11.69M | -8.78M | 6.38M | -10.55M | 12.93M | -13.14M | 5.27M | -5.66M | 11.99M | -10.31M | 3.32M | -4.29M | 17.27M | -22.40M | 12.37M | -9.29M | 13.47M | -15.40M | 12.66M | -12.34M | 22.13M | -14.51M | 10.02M | -16.85M | 21.62M | -15.14M | 17.41M | -10.10M | 29.26M | -33.80M | 14.26M | -17.92M | 31.53M | -16.73M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | -8.00M | -7.03M | | | | -1.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| -5.78M | 1.07M | 4.69M | -3.18M | 0.61M | -1.61M | 3.35M | -0.26M | -10.68M | 8.73M | 3.37M | 1.74M | -2.62M | -4.55M | 1.73M | 4.87M | -5.84M | -2.24M | -8.58M | 33.66M | -18.58M | -2.34M | 4.60M | -3.59M | 0.64M | 0.71M | -10.72M | 15.48M | -12.59M | 6.55M | 10.37M | 29.71M | -0.14M | -36.23M | -3.08M | 7.29M | -11.24M | 7.62M | 5.03M | 0.72M | -0.71M | -1.50M | 3.77M | 2.99M | -6.22M | 3.11M | 0.15M | 2.43M | -4.24M | 4.40M | 0.07M | -0.49M | -2.88M | 8.40M | 1.34M | 0.21M | -1.20M | -1.01M | 6.03M | 0.65M | -0.37M | -0.92M | 4.79M | 0.74M | -3.39M | -2.81M |
|
Capital Expenditures (Quarter)
|
| 33.48M | 24.20M | 26.12M | 34.34M | 38.88M | 24.59M | 24.47M | 27.80M | 37.25M | 29.03M | 28.66M | 33.32M | 37.62M | 28.08M | 32.10M | 34.09M | 28.59M | 28.21M | 24.62M | 32.43M | 29.21M | 45.76M | 35.05M | 40.78M | 42.48M | 58.52M | 56.46M | 59.69M | 50.25M | 62.53M | 51.85M | 56.86M | 71.73M | 78.75M | 70.65M | 63.25M | 78.96M | 58.85M | 59.88M | 62.05M | 73.01M | -154.15M | 65.27M | 68.27M | 87.72M | -166.27M | 66.82M | -13.49M | 154.42M | 85.45M | 57.73M | 86.86M | -82.64M | -10.43M | 42.04M | 7.41M | 224.68M | -219.75M | 109.81M | -57.98M | 5.59M | 413.38M | 110.10M | 119.42M | 135.18M | -296.87M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.06M | | | | 0.00M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 0.94M | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -33.58M | -27.34M | -27.66M | -34.51M | -35.94M | -24.50M | -26.14M | -27.94M | -37.23M | -31.96M | -29.92M | -33.41M | -37.91M | -27.68M | -33.53M | -33.19M | -30.12M | -28.36M | -25.88M | -32.56M | -30.67M | -45.66M | -35.07M | -40.92M | -44.41M | -57.85M | -57.39M | -59.98M | -51.93M | -61.60M | -52.24M | -57.24M | -73.35M | -23.74M | -70.65M | -63.25M | -80.39M | -58.79M | -59.88M | -62.05M | -75.22M | -78.80M | -65.27M | -105.92M | -91.95M | -82.93M | -68.72M | -75.26M | -71.56M | -85.34M | -68.68M | -82.23M | -77.50M | -107.12M | -82.08M | -95.21M | -102.33M | -109.79M | -109.81M | -104.56M | -120.51M | -139.99M | -109.90M | -119.42M | -138.55M | -152.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | 4.85M | | 0.23M | 0.02M | | | | | | | | -1.20M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | | 2.00M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -6.94M | -5.63M | 7.02M | 18.08M | -4.58M | 58.99M | 0.16M | -3.14M | 1.00M | -1.10M | -4.18M | 29.04M | -33.24M | 17.00M | 102.87M | -73.05M | -24.82M | -15.26M | 9.64M | 7.82M | -26.53M | 7.79M | 21.91M | 10.67M | 2.54M | -12.58M | 47.94M | 31.81M | -21.77M | 29.06M | 24.70M | 53.26M | -1.39M | 51.52M | -17.62M | 40.86M | 43.28M | -20.05M | 52.91M | 32.99M | -12.99M | 29.82M | 158.90M | 63.89M | 14.34M | -7.15M | 78.76M | 19.93M | 33.95M | -27.96M | 5.68M | 38.89M | 16.78M | 34.77M | 62.53M | 81.88M | -24.27M | 51.40M | 86.59M | 4.55M | 41.19M | 62.40M | 65.92M | 76.49M | -3.29M | 80.14M |
|
Dividends Paid - Common (Quarter)
|
| 6.12M | 6.12M | 6.18M | 6.19M | 6.19M | 6.20M | 6.41M | 6.42M | 6.42M | 6.43M | 6.59M | 6.60M | 6.60M | 6.60M | 6.71M | 7.64M | 7.64M | 7.64M | 7.76M | 7.77M | 7.77M | 7.77M | 8.01M | 8.02M | 8.02M | 8.02M | 8.26M | 8.27M | 8.28M | 8.27M | 8.63M | 8.64M | 8.64M | 8.64M | 9.00M | 9.01M | 9.01M | 9.01M | 9.49M | 9.51M | 9.51M | 9.52M | 10.31M | 10.36M | 10.51M | -31.18M | 11.58M | -11.58M | 35.15M | -35.15M | 13.43M | 13.45M | -26.53M | 53.84M | 14.46M | -14.17M | 43.74M | -43.56M | | 32.34M | -31.85M | 64.97M | 20.23M | 17.87M | 17.88M | -55.18M |
|
Change in Cash (Quarter)
|
| 6.08M | -37.72M | 1.49M | -5.71M | 4.09M | 32.54M | -1.41M | -7.99M | 13.83M | -19.51M | -11.19M | 4.80M | -3.85M | 21.82M | 88.89M | -89.01M | 10.18M | -21.34M | -5.76M | 7.96M | -0.22M | -9.90M | 13.72M | -8.80M | 26.31M | -41.99M | 22.04M | -0.05M | -9.47M | 4.08M | -13.24M | 17.45M | -0.68M | 65.84M | -60.02M | -1.07M | 32.83M | -19.32M | 13.18M | -5.81M | -3.26M | -8.53M | 97.70M | -26.09M | -0.95M | -68.82M | 40.02M | -17.66M | 73.90M | -60.74M | -8.80M | -7.62M | 49.21M | -28.42M | 1.41M | 3.23M | -20.61M | 15.92M | 3.30M | -5.59M | 22.52M | -9.51M | -5.55M | 6.02M | 25.45M | -24.24M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | 0.03M | | | | 0.14M | -0.43M | | | 0.01M | -8.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| 13.12M | -28.94M | -3.99M | -23.61M | 5.73M | -26.54M | 0.11M | -4.71M | 12.81M | -15.48M | -5.75M | -24.14M | 29.69M | 4.43M | -12.55M | -16.86M | 36.53M | -5.93M | -14.15M | 0.28M | 27.77M | -17.79M | -8.16M | -19.32M | 25.69M | -30.08M | -24.97M | -31.57M | 13.97M | -25.92M | -37.56M | -35.43M | 2.33M | -40.70M | -42.40M | -41.93M | -9.02M | 0.67M | -39.74M | -38.80M | 11.95M | 194.60M | -61.20M | -52.33M | -11.06M | 187.53M | -36.84M | 51.16M | -42.91M | -32.89M | -3.54M | -51.14M | 192.57M | 54.36M | -21.07M | 9.14M | -118.69M | 294.06M | -83.29M | 152.41M | 96.25M | -345.30M | -71.68M | -70.47M | 32.11M | 344.78M |
|
Net Cash Flow (Quarter)
|
| 6.08M | -37.72M | 1.49M | -5.71M | 4.09M | 32.54M | -1.41M | -7.99M | 13.83M | -19.51M | -11.19M | 4.80M | -3.85M | 21.82M | 88.89M | -89.01M | 10.18M | -21.34M | -5.76M | 7.96M | -0.22M | -9.90M | 13.72M | -8.80M | 26.31M | -41.99M | 22.04M | -0.05M | -9.47M | 4.08M | -13.24M | 17.45M | -0.68M | 65.84M | -60.02M | -1.07M | 32.83M | -19.32M | 13.18M | -5.81M | -3.26M | -8.53M | 97.70M | -26.09M | -0.95M | -68.82M | 40.02M | -17.66M | 73.90M | -60.74M | -8.80M | -7.62M | 49.21M | -28.42M | 1.41M | 3.23M | -20.61M | 15.92M | 3.30M | -5.59M | 22.52M | -9.51M | -5.55M | 6.02M | 25.45M | -24.24M |