|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.49M | 4.36M | 6.27M | 7.42M | 47.89M | 6.25M | 12.86M | 24.53M | -4.13M | 11.21M | 17.72M | 14.81M | 19.10M | 26.51M | 17.79M | 18.39M | 15.78M | -18.24M | 23.38M | 24.67M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | 1.98M | 1.98M | 1.93M | 2.01M | 2.01M | 2.01M | 2.09M | 2.14M | 2.12M | -4.73M | 2.20M | 2.32M | 2.27M | 2.26M | 2.25M | 2.79M | 2.14M | -1.98M | 5.88M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.26M | 0.26M | 0.11M | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.96M | 0.35M | 0.30M | 0.80M | 0.24M | 0.43M | 0.19M | 0.19M | 3.27M | 0.02M | 0.70M | 0.21M | -0.20M | 3.05M | 0.39M | 0.20M | 0.87M | -0.68M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.50M | 2.05M | 1.64M | 1.55M | 1.58M | 2.40M | 2.08M | 2.51M | 4.01M | 0.68M | 2.22M | 1.92M | 2.99M | 3.27M | 2.95M | 4.16M | -0.01M | 2.64M | 1.92M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.39M | 20.94M | 21.60M | 18.57M | 29.88M | 24.33M | 32.81M | 18.04M | 28.50M | 32.40M | 25.56M | 21.07M | 36.96M | 33.97M | 33.88M | 29.57M | 30.03M | 38.44M | 37.94M | 30.76M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.34M | 0.26M | 0.28M | 0.29M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.27M | 0.27M | 0.26M | 0.27M | 0.27M | 0.51M | 0.41M | 0.43M | 0.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.51M | 9.46M | 9.45M | 9.44M | 9.38M | 9.38M | 9.29M | 9.21M | 9.38M | 9.50M | 9.33M | 9.10M | 9.02M | 9.05M | 9.19M | 9.16M | 8.78M | 8.99M | 10.95M | 11.98M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | -0.92M | 0.57M | -0.66M | 0.86M | -0.83M | 2.11M | -1.11M | -0.25M | 0.02M | -0.03M | 1.00M | 0.14M | -1.24M | -0.66M | -0.17M | -0.04M | 1.13M | -0.20M | -0.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.12M | -3.82M | 2.18M | 4.55M | -3.30M | -0.93M | -2.43M | 8.51M | -1.06M | -7.13M | 3.84M | 9.83M | -6.80M | 0.49M | -3.85M | 5.42M | -4.92M | -0.03M | -0.21M | 6.64M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.79M | 1.46M | 1.07M | 1.84M | 58.76M | 0.09M | 2.61M | 0.62M | 1.82M | 107.66M | 1.33M | 2.31M | 6.27M | 3.77M | 1.33M | 1.17M | -1.72M | 0.89M | 2.67M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.77M | 7.10M | -0.00M | | | 0.27M | -0.01M | 31.62M | 5.94M | 13.86M | 14.86M | 25.31M | 0.36M | 7.98M | 5.23M | 1.51M | 1.67M | 2.53M | 120.99M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | | | 8.14M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 1.29M | 5.33M | | 0.23M | 5.18M | 0.79M | 1.11M | 0.15M | 2.29M | | 10.97M | 0.17M | 0.24M | 0.65M | 17.15M | 0.18M | 0.06M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.84M | -1.99M | -97.54M | -35.47M | -10.34M | -64.69M | -9.44M | -132.23M | -55.17M | -6.85M | 19.34M | 21.21M | -22.22M | 41.39M | 50.30M | 11.63M | -38.33M | -290.40M | 47.16M | -56.78M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.01M | 3.43M | 0.03M | 1.09M | 0.04M | -1.17M | 0.02M | | -0.00M | 0.05M | 0.40M | 0.01M | 0.10M | 0.05M | -0.01M | | | 6.40M | 0.04M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.16M | 15.00M | 7.00M | 68.00M | -31.84M | 31.84M | 7.00M | 4.00M | 33.16M | 5.00M | 6.00M | 4.00M | 34.16M | 5.00M | 7.00M | 5.50M | 32.00M | 105.00M | 5.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 51.50M | 90.90M | 47.00M | 52.00M | 54.90M | 21.00M | 162.70M | -134.10M | 245.85M | -102.20M | 35.50M | 4.20M | -20.50M | -177.10M | 4.50M | 24.90M | | 79.11M | 30.10M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 28.69M | 1.78M | | | 52.00M | 4.45M | 6.52M | 54.66M | 9.54M | 8.48M | 5.30M | 45.53M | 41.24M | 43.41M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.44M | 22.44M | -67.69M | 0.10M | 1.00M | 67.11M | 23.31M | 0.41M | 46.76M | -45.95M | 93.55M | 0.11M | 49.29M | 25.28M | 25.85M | 27.26M | 26.30M | 26.46M | 27.38M | 29.17M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.71M | 20.80M | 35.64M | 16.14M | -17.52M | 40.44M | -19.47M | 109.35M | 28.16M | -21.27M | -35.92M | -53.55M | -17.58M | -46.49M | -109.80M | -27.32M | -7.39M | 262.29M | -88.64M | 33.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.49M | 39.74M | -40.30M | -0.77M | 2.01M | 0.08M | 3.90M | -4.84M | 1.49M | 4.28M | 8.98M | -11.28M | -2.84M | 28.87M | -25.63M | 13.88M | -15.69M | 10.32M | -3.55M | 7.28M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.38M | 18.14M | 20.14M | 17.50M | 28.04M | -34.43M | 32.73M | 15.43M | 27.87M | 30.57M | -82.10M | 19.74M | 34.65M | 27.70M | 30.11M | 28.25M | 28.86M | 40.16M | 37.05M | 28.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.49M | 39.74M | -40.30M | -0.77M | 2.01M | 0.08M | 3.90M | -4.84M | 1.49M | 4.28M | 8.98M | -11.28M | -2.84M | 28.87M | -25.63M | 13.88M | -15.69M | 10.32M | -3.55M | 7.28M |