|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.28M | 70.33M | 31.35M | 64.72M | 83.37M | 123.82M | -43.93M | 97.94M | 99.94M | 117.16M | -12.64M | 81.86M | 71.42M | 37.28M | -286.39M | 7.94M | 25.90M | -47.06M | 37.81M | 40.48M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | 11.03M | | | | | 5.31M | -2.45M | -1.21M | 75.05M | -0.59M | 0.01M | 7.18M | 56.66M | 1.68M | | | 63.34M | 0.94M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 44.00M | | | | -3.00M | | | 10.50M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.98M | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.51M | 52.11M | 61.16M | 35.37M | 43.97M | 107.79M | 89.64M | 60.54M | 116.88M | 71.26M | 113.98M | 71.42M | 91.37M | 94.17M | 138.33M | 86.96M | 57.93M | 69.60M | 58.37M | 65.08M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 1.29M | 1.11M | 2.18M | 1.74M | 1.59M | 1.44M | 1.40M | 1.40M | 1.88M | 1.69M | 1.16M | 1.38M | 0.95M | 0.93M | 0.89M | 1.13M | 1.00M | 1.12M | 1.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.35M | 33.00M | 33.56M | 32.73M | 30.97M | 32.76M | 32.00M | 36.92M | 36.36M | 36.47M | 35.98M | 34.99M | 35.21M | 35.38M | 37.08M | 33.52M | 34.41M | 33.61M | 42.44M | 41.88M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.66M | -12.48M | 67.31M | -7.87M | -8.34M | -2.48M | 126.72M | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.79M | | 39.60M | 38.71M | | | 15.22M | 6.97M | 5.52M | | | | | | 27.41M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.78M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.42M | 7.50M | | | -7.50M | | | | | 29.96M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.40M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | -12.48M | -15.96M | -0.37M | 1.70M | 6.31M | -287.70M | -95.80M | 34.69M | -6.63M | -2.66M | 41.48M | 3.32M | 1.46M | -246.32M | -4.22M | -4.12M | -35.18M | -5.68M | -48.27M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 2.63M | -1.14M | | -1.06M | 137.51M | | | -3.96M | 90.87M | -1.67M | -2.38M | -2.58M | 6.63M | -3.52M | -2.69M | -2.24M | 8.44M | -0.89M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.19M | -74.20M | -58.77M | 28.42M | -32.14M | -166.61M | 297.51M | -16.86M | -156.32M | -89.86M | -110.78M | -100.10M | -121.57M | -46.97M | 76.99M | -94.96M | -70.87M | -68.50M | -32.15M | -62.63M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.87M | -31.88M | 216.50M | -6.42M | -6.41M | -6.41M | 44.85M | -6.34M | -6.16M | -6.29M | 19.66M | -206.43M | -6.42M | -56.42M | 273.69M | -106.28M | -6.28M | -6.28M | 243.95M | -6.28M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.02M | -34.57M | -13.57M | 63.42M | 13.52M | -52.51M | 99.45M | -52.12M | -4.75M | -25.23M | 0.54M | 12.79M | -26.88M | 48.65M | -31.00M | -12.22M | -17.06M | -34.07M | 20.54M | -45.82M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.17M | 64.60M | -6.15M | 43.24M | 52.31M | 110.28M | -37.07M | 60.54M | 116.88M | 71.26M | 113.98M | 71.42M | 91.37M | 94.17M | 138.33M | 86.96M | 57.93M | 69.60M | 58.37M | 65.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.02M | -34.57M | -13.57M | 63.42M | 13.52M | -52.51M | 99.45M | -52.12M | -4.75M | -25.23M | 0.54M | 12.79M | -26.88M | 48.65M | -31.00M | -12.22M | -17.06M | -34.07M | 20.54M | -45.82M |