|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.85M | 102.68M | -6.05M | 37.82M | 21.39M | 229.32M | -10.33M | 34.87M | 1.30M | 82.05M | -6.58M | 36.53M | -34.68M | 1.21M | -10.54M | -46.58M | 63.70M | 89.91M | -13.82M | 186.56M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.54M | | 0.95M | 1.35M | 3.72M | | 1.60M | 1.52M | 1.44M | | 1.46M | 1.64M | 1.60M | | 2.15M | 2.42M | 2.38M | | 2.57M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.33M | 65.60M | | 6.86M | -0.88M | 29.26M | | -0.81M | 1.34M | -1.11M | | 3.24M | -15.25M | -15.44M | | -0.24M | -0.64M | 4.07M | | 41.04M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00 | | | | 0.23M | | | | 0.28M | | | | 0.01M | | | | 0.01M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -112.59M | 178.40M | 0.77M | 45.00M | -44.94M | 45.00M | 0.95M | 2.06M | -3.12M | 0.07M | 1.50M | 1.51M | -1.41M | 0.12M | 2.07M | -0.80M | 12.74M | 13.07M | 0.02M | 0.16M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | | | | | | | 3.60M | | | | 5.00M | | | | 11.10M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.61M | 265.43M | | 98.10M | 79.03M | 192.83M | | 25.68M | 38.18M | 107.81M | | 37.05M | 43.72M | 129.45M | | 48.62M | 44.07M | 142.42M | | 35.28M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | | 3.81M | 4.96M | 6.50M | | 6.40M | 6.40M | 6.50M | | 6.50M | 6.50M | 6.60M | | 6.60M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | 6.78M | | 0.38M | 0.55M | 1.49M | | 0.52M | 0.51M | 1.55M | | 0.53M | 0.52M | 1.58M | | 0.54M | 0.54M | 1.53M | | 0.36M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | 10.38M | | 3.50M | 3.59M | 12.51M | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | | 6.09M | -0.21M | 1.35M | | -0.32M | 12.64M | 16.09M | | -3.72M | 4.25M | 9.78M | | -0.96M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | | 0.60M | 4.10M | 3.80M | | 3.54M | 2.69M | 5.60M | | 9.15M | 7.99M | 10.30M | | 1.31M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | | 0.20M | 2.52M | 0.96M | | 2.99M | -1.34M | 0.84M | | -5.83M | 1.15M | -2.55M | | 2.57M | 0.68M | 4.11M | | 1.55M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -2.48M | | -2.75M | 9.69M | -1.71M | | -3.53M | 2.59M | -3.53M | | -2.59M | 2.59M | -2.59M | | -2.59M | 2.58M | -14.57M | | -9.80M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.80M | | 0.05M | 0.05M | 0.15M | | 0.05M | 0.49M | 2.77M | | 2.38M | -0.46M | 2.65M | | 1.06M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | | -1.34M | 1.34M | | | -5.44M | -3.58M | -0.55M | | -0.29M | -12.86M | -0.59M | | -5.65M | 1.20M | -1.00M | 0.00M | 8.37M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.03M | | 0.03M | | 0.26M | | | | 0.27M | | | | 1.12M | | 0.49M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.10M | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.07M | | 23.07M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.02M | 63.63M | | -143.16M | -2.52M | -47.96M | | -35.72M | | -61.61M | | -43.04M | | -48.31M | | -34.67M | 33.12M | 16.86M | | 37.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | | 0.21M | 0.07M | -0.01M | | -0.02M | 0.08M | -0.01M | | 0.40M | 0.14M | 0.21M | | 0.18M | 1.25M | 0.17M | | 0.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -414.26M | -440.43M | | 60.33M | -9.73M | -45.57M | | -136.96M | -9.21M | -157.25M | | -9.16M | -5.07M | -14.03M | | 0.18M | 1.25M | 12.27M | | -20.15M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.16M | 46.36M | | 6.51M | 9.55M | 69.81M | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -239.62M | -111.37M | | 15.28M | 66.78M | 99.30M | | -147.00M | 28.98M | -111.05M | | -15.16M | 38.65M | 67.12M | | 14.13M | 78.44M | 171.55M | | 52.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.61M | 265.43M | | 98.09M | 79.02M | 192.79M | | 25.65M | 38.18M | 107.55M | | 37.05M | 43.72M | 129.18M | | 48.62M | 44.07M | 141.30M | | 34.79M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -239.62M | -111.37M | | 15.28M | 66.78M | 99.30M | | -147.00M | 28.98M | -111.05M | | -15.16M | 38.65M | 67.12M | | 14.13M | 78.44M | 171.55M | | 52.14M |