|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.11M | 17.38M | 18.66M | 30.43M | 13.27M | 26.46M | 13.84M | 13.52M | 15.94M | -3.76M | 16.12M | 16.53M | 15.13M | 22.23M | 14.69M | 13.96M | 23.30M | 28.46M | 26.19M | 22.63M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 1.03M | 1.08M | 1.23M | 1.23M | 1.26M | 1.30M | 1.42M | 1.48M | 1.40M | 1.40M | 1.53M | 1.57M | 1.43M | 1.61M | 1.79M | 1.80M | 1.72M | 1.00M | 1.73M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.67M | 1.04M | 0.39M | 0.80M | 1.32M | 0.52M | 2.50M | 1.00M | 1.24M | 1.30M | 0.51M | 0.70M | 1.47M | 1.17M | 0.46M | 0.65M | 0.52M | 1.52M | 2.46M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.68M | 28.13M | 20.83M | 22.58M | 24.46M | 25.21M | 22.42M | 26.11M | 25.95M | 30.82M | 29.95M | 29.73M | 34.63M | 36.19M | 28.68M | 34.73M | 30.54M | 33.50M | 33.11M | 41.68M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.43M | 0.44M | 0.38M | 0.21M | 0.26M | 0.20M | 0.10M | 0.12M | 0.18M | 0.12M | 0.08M | 0.09M | 0.11M | 0.10M | 0.10M | 0.04M | 0.07M | 0.10M | 0.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.26M | 0.25M | 0.25M | 0.46M | 0.56M | 0.56M | 0.56M | 0.56M | 1.41M | 0.36M | 0.36M | 0.36M | 0.39M | 0.41M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.89M | 9.54M | 9.63M | 9.92M | 9.96M | 10.39M | 10.43M | 10.86M | 11.29M | 12.72M | 12.65M | 13.37M | 13.96M | 15.00M | 16.04M | 14.92M | 15.04M | 15.94M | 16.27M | 16.76M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | -0.76M | -0.72M | 0.90M | 0.70M | -0.09M | -0.05M | 0.16M | 2.31M | -1.32M | -2.25M | 1.64M | -1.99M | 0.10M | -0.52M | 0.56M | -0.59M | 0.40M | -0.19M | 0.93M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.17M | 5.17M | -3.10M | -0.14M | 0.57M | 0.54M | -1.49M | -0.28M | 1.06M | 0.23M | -2.79M | 0.32M | -0.60M | 3.63M | -3.10M | 6.83M | 0.17M | 3.66M | -1.07M | 5.74M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.12M | 67.65M | 7.04M | 47.16M | 9.09M | 73.99M | 48.10M | 1.97M | 119.70M | 55.07M | 85.33M | 65.61M | 53.56M | 85.60M | 10.01M | 77.22M | 52.77M | 137.75M | 28.50M | 122.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 13.74M | 10.37M | 0.33M | 0.91M | 12.59M | 2.64M | -0.01M | 1.71M | 6.85M | 1.09M | 0.14M | 4.38M | 7.38M | 0.25M | 3.12M | 1.72M | 8.93M | 3.68M | 7.36M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.57M | -50.07M | -7.92M | -39.72M | -13.28M | -78.14M | -49.88M | -49.50M | -153.52M | -57.81M | -36.79M | -60.85M | -28.36M | -74.46M | -10.79M | -57.16M | -52.72M | -121.22M | -26.39M | -122.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.04M | | | | | | | | 150.00M | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.50M | 105.00M | 75.00M | | 5.00M | 10.00M | 90.00M | 23.50M | 67.00M | 110.00M | 60.00M | 22.50M | 57.50M | 96.00M | 300.00M | 75.00M | 85.00M | 156.00M | 286.00M | 71.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.43M | 43.29M | -0.03M | -0.06M | 21.90M | 92.21M | 82.96M | 7.21M | 71.50M | 23.75M | | 10.94M | 23.90M | 19.92M | 11.01M | 10.90M | 27.55M | 12.24M | 19.92M | 39.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.04M | 19.47M | 19.62M | 19.62M | 19.62M | 20.58M | 20.97M | 22.26M | 23.21M | 24.85M | 24.95M | 25.05M | 25.42M | 26.54M | 26.85M | 27.39M | 27.93M | 29.83M | 30.23M | 30.93M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.11M | 39.36M | 19.32M | -19.82M | -19.80M | 51.05M | 39.73M | 10.11M | 124.19M | 25.41M | 14.49M | 25.27M | -6.33M | 44.87M | -21.12M | 23.62M | 20.21M | 90.90M | -11.36M | 82.24M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.77M | 17.42M | 32.23M | -36.96M | -8.62M | -1.87M | 12.27M | -13.28M | -3.37M | -1.58M | 7.64M | -5.85M | -0.06M | 6.59M | -3.23M | 1.20M | -1.98M | 3.17M | -4.64M | 1.13M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.44M | -39.52M | 13.79M | -24.58M | 15.37M | -48.77M | -25.68M | 24.14M | -93.75M | -24.25M | -55.38M | -35.88M | -18.93M | -49.41M | 18.66M | -42.48M | -22.24M | -104.25M | 4.61M | -80.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.77M | 17.42M | 32.23M | -36.96M | -8.62M | -1.87M | 12.27M | -13.28M | -3.37M | -1.58M | 7.64M | -5.85M | -0.06M | 6.59M | -3.23M | 1.20M | -1.98M | 3.17M | -4.64M | 1.13M |