|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.71M | 27.46M | 3.62M | 17.54M | 47.43M | 19.18M | -22.99M | 1.45M | 25.67M | 58.42M | 56.79M | 42.57M | 60.50M | 48.95M | 15.90M | 38.47M | 40.89M | -20.93M | 10.33M | 35.55M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 49.39M | 63.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 40.29M | 30.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 10.01M | 34.55M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.15M | 16.24M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 12.63M | -18.32M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 6.66M | -0.58M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.72M | -5.28M | 68.50M | 76.09M | -82.64M | -10.43M | 42.04M | 135.15M | -125.75M | 332.31M | 37.50M | 14.33M | 5.59M | 413.38M | 48.09M | 12.34M | 0.08M | 7.32M | 129.46M | 146.98M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 4.96M | | | | | | | 1.43M | | | | | | | 0.21M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -129.46M | -146.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | | 2.00M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 86.44M | 68.78M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.90M | 69.22M | 0.56M | 30.20M | 27.44M | 48.03M | 18.84M | 95.08M | 0.55M | 0.63M | 0.77M | 52.61M | 35.08M | 0.57M | 0.74M | 0.60M | 0.56M | 2.14M | 6.88M | 88.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.86M | 12.25M | 13.43M | -13.08M | | | 14.46M | 14.57M | -28.74M | 0.18M | 16.16M | 16.17M | 16.47M | -48.32M | | 38.10M | -37.31M | 73.06M | 6.95M | 20.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 6.37M | -14.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.79M | 57.84M | -14.30M | -40.38M | 192.57M | 54.36M | -21.07M | -118.60M | 231.74M | -258.00M | -10.98M | 80.10M | 96.25M | -345.30M | -9.67M | 36.61M | 167.21M | 40.59M | -80.07M | -83.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 6.37M | -14.60M |