|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.22M | 14.24M | -11.09M | 43.40M | 19.33M | -45.68M | 3.37M | -8.65M | 21.84M | -14.46M | 17.92M | 26.85M | 23.89M | 29.57M | 46.79M | 40.09M | 64.71M | 21.29M | 25.50M | 38.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.43M | 0.93M | 2.46M | 0.79M | 2.12M | 2.09M | 2.23M | 1.00M | 2.23M | 2.43M | 2.52M | 1.34M | 2.59M | 2.55M | 2.71M | 2.70M | 2.88M | 3.07M | 3.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.10M | -163.07M | 0.54M | 0.55M | 0.55M | -1.09M | 57.78M | 0.37M | 0.02M | 1.32M | -1.33M | 1.48M | -1.49M | 3.77M | 1.69M | 2.37M | -2.38M | 5.92M | -5.92M | 1.66M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 9.00M | | -0.27M | 60.86M | 0.15M | 7.06M | 0.43M | | -6.87M | -0.14M | -0.16M | -0.15M | -0.12M | | 4.10M | -0.24M | -7.72M | 0.44M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.73M | 106.19M | 97.93M | 63.11M | 76.57M | 108.46M | 67.59M | 68.29M | 70.33M | 83.22M | 78.74M | 52.80M | 80.13M | 97.65M | 79.97M | 80.26M | 80.96M | 99.96M | 87.43M | 98.36M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.70M | 3.00M | 2.70M | 2.80M | 2.80M | 2.80M | 3.01M | 3.10M | 3.10M | 3.09M | 3.10M | 3.10M | 2.60M | 1.68M | 1.70M | 1.70M | 2.20M | 2.37M | 2.37M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.49M | 45.05M | 45.08M | 45.26M | 45.17M | 47.43M | 49.93M | 52.83M | 44.14M | 43.24M | 42.88M | 42.91M | 41.68M | 42.72M | 42.31M | 43.49M | 43.59M | 48.51M | 51.41M | 53.13M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | 6.37M | 19.88M | -20.97M | -4.93M | 28.06M | -15.41M | -5.84M | -2.18M | 11.03M | 5.33M | -21.35M | 0.36M | 18.77M | -4.87M | -4.71M | -2.19M | 10.44M | -1.95M | 2.11M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.45M | -32.83M | 13.37M | 10.80M | 9.77M | 63.41M | 8.22M | 19.54M | 18.45M | 1.64M | 45.23M | 12.94M | 12.43M | 13.83M | 15.52M | 7.85M | 53.28M | -36.95M | 17.34M | 96.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.18M | 6.68M | -15.07M | | 40.00M | -40.00M | | 152.26M | 16.64M | -162.90M | 241.62M | | 6.16M | 34.38M | 55.46M | | 1.04M | 42.05M | 45.55M | 0.11M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 1.30M | 0.52M | 0.70M | 3.77M | 0.42M | 0.39M | 6.14M | 1.92M | 0.61M | -8.67M | 0.39M | 0.80M | 1.59M | 0.78M | 1.13M | 3.33M | 10.98M | 5.23M | 1.94M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.85M | -0.16M | -258.83M | -37.24M | -90.86M | -56.99M | -31.16M | 113.17M | -8.19M | 59.93M | -61.78M | -13.22M | -57.31M | -57.03M | 18.56M | -16.44M | -45.13M | -199.84M | -116.55M | -105.09M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 7.44M | 1.87M | 0.01M | | | 0.01M | 18.13M | 0.00M | 0.01M | 0.01M | 0.08M | | -0.08M | 0.09M | 0.08M | | 1.96M | 2.37M | 0.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 782.20M | | | | | | 12.19M | 0.00M | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.58M | 125.78M | 5.00M | 56.69M | -118.44M | 19.59M | -66.48M | 61.00M | 52.40M | -15.46M | 21.88M | -44.22M | -23.88M | 79.03M | 119.66M | -65.00M | 137.80M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.04M | -0.51M | 136.53M | -3.75M | -0.06M | -0.59M | -0.42M | -1.85M | -0.31M | -0.04M | -0.49M | -2.61M | 39.01M | 34.96M | 14.76M | -5.39M | 29.60M | 164.14M | 39.43M | -8.25M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.83M | 66.26M | 68.61M | 69.28M | 69.29M | 69.30M | 69.30M | 69.35M | 69.36M | 69.37M | 69.37M | 69.44M | 69.45M | 70.28M | 70.98M | 71.37M | 71.38M | 71.94M | 74.81M | 75.66M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 371.57M | -274.63M | -112.52M | 55.95M | -91.62M | -13.52M | -196.07M | -68.47M | -136.39M | -9.36M | -20.23M | -46.41M | -13.96M | -100.96M | -101.24M | 36.73M | 206.17M | -100.89M | 52.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.12M | -0.01M | 0.04M | 0.58M | -0.23M | -0.12M | -0.64M | 0.03M | -0.27M | 0.27M | -0.13M | -0.03M | 0.00M | -0.20M | -0.02M | 0.20M | -0.43M | 0.64M | -0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.35M | 477.61M | -435.53M | -86.65M | 41.66M | -40.15M | 22.91M | -14.61M | -6.34M | 6.75M | 7.59M | 19.34M | -23.59M | 26.66M | -2.44M | -37.42M | 72.55M | 106.30M | -130.01M | 45.37M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.28M | 139.02M | 84.56M | 52.31M | 66.80M | 45.05M | 59.37M | 48.75M | 51.87M | 81.58M | 33.51M | 39.86M | 67.70M | 83.82M | 64.44M | 72.41M | 27.68M | 136.92M | 70.09M | 2.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.35M | 477.61M | -435.53M | -86.65M | 41.66M | -40.15M | 22.91M | -14.61M | -6.34M | 6.75M | 7.59M | 19.34M | -23.59M | 26.66M | -2.44M | -37.42M | 72.55M | 106.30M | -130.01M | 45.37M |