|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | -0.13M | -13.33M | 11.54M | 18.95M | 18.59M | 22.29M | 17.41M | 22.93M | 23.59M | 26.49M | 22.64M | 20.79M | 22.94M | 23.62M | 24.12M | 17.60M | 28.30M | 29.13M | 30.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | 2.76M | 2.99M | 3.15M | 2.71M | 4.25M | 3.01M | 3.00M | 2.27M | 3.38M | 3.39M | 3.47M | 3.50M | 2.61M | 2.88M | -4.72M | 2.93M | 3.29M | 3.26M | -9.14M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.64M | 5.28M | -13.24M | 11.60M | -1.69M | 4.10M | | 4.87M | | 2.04M | 4.93M | -4.78M | 10.52M | | -4.97M | -6.20M | 7.26M | | -0.04M | 0.85M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.99M | | | | | | | | | | | | | 4.20M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.28M | 60.33M | 52.34M | 73.75M | 18.85M | 70.22M | 33.67M | 91.22M | 25.57M | 73.34M | 53.19M | 77.50M | 31.08M | 72.78M | 65.17M | 91.64M | 41.44M | 82.01M | 74.30M | 97.68M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.08M | 0.12M | 0.11M | 0.12M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | 0.24M | 0.09M | 0.17M | 0.18M | 0.19M | 0.20M | 0.20M | 0.21M | -3.80M | -0.23M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.15M | 0.85M | 0.83M | 0.76M | 0.78M | 0.76M | 0.80M | 0.81M | 0.79M | 0.80M | 0.81M | 0.83M | 0.86M | 0.91M | 0.89M | 0.94M | 0.92M | 0.94M | 0.93M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.15M | 27.73M | 26.94M | 27.18M | 26.24M | 26.22M | 25.45M | -56.16M | 25.89M | 25.39M | 25.37M | 32.23M | 33.86M | 34.17M | 35.38M | 35.28M | 37.15M | 36.61M | 37.10M | 40.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.93M | 0.46M | 5.62M | 21.79M | -32.53M | 12.08M | 4.34M | 17.25M | -35.35M | 16.98M | 0.71M | 11.15M | -37.31M | 14.49M | 2.26M | 23.76M | -22.93M | 12.00M | 3.83M | 34.31M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.36M | 4.48M | 11.85M | 21.50M | 5.87M | 19.85M | 20.03M | 31.56M | 25.94M | 45.89M | -64.70M | 181.07M | 24.82M | -19.08M | 67.69M | 2.70M | 10.30M | 156.30M | -117.78M | -42.96M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | -9.40M | | 10.03M | | 14.61M | -14.61M | 20.50M | 3.07M | 0.75M | -0.40M | | 1.88M | -1.88M | 5.36M | -5.36M | 1.04M | 0.01M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.63M | 5.73M | 2.66M | 3.55M | 3.35M | 3.18M | 1.56M | 3.94M | 2.56M | 1.52M | 0.02M | 3.08M | 1.00M | 0.61M | 1.22M | 0.93M | 1.30M | 0.97M | 1.62M | -0.67M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | 17.58M | 9.90M | 3.96M | 1.45M | 5.53M | 2.21M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | 1.29M | -5.94M | -20.81M | -3.34M | -4.75M | -23.28M | -67.45M | -1.87M | -33.16M | -52.10M | -322.42M | -26.30M | -21.34M | -19.71M | -110.66M | -175.70M | -9.83M | -36.08M | -41.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.05M | 8.58M | 0.05M | 0.23M | -0.23M | | | | | | 0.13M | 0.08M | | | 6.80M | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.21M | -394.21M | | | | | | | | | 117.00M | 102.00M | 43.00M | | 160.00M | 45.00M | 65.00M | 59.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 84.00M | 113.00M | 78.00M | | 21.00M | 92.00M | 97.00M | 75.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 113.00M | 78.00M | | 21.00M | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.66M | 52.22M | 6.09M | | 0.01M | | | -0.04M | 0.01M | 0.03M | 0.61M | 88.21M | 0.44M | 0.10M | 23.54M | 90.47M | 0.04M | 0.01M | 0.32M | 68.96M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 34.02M | 18.51M | 19.04M | 0.87M | -0.87M | 61.19M | 23.02M | 24.62M | -24.38M | 76.05M | -76.05M | 29.57M | 30.10M | 30.10M | 35.58M | 32.23M | -29.57M | 1.36M | 1.39M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.96M | -155.72M | -10.85M | -34.77M | -23.91M | -24.10M | -23.81M | 7.66M | -33.01M | -29.64M | -25.68M | 69.05M | -9.34M | -50.82M | -43.33M | 55.15M | 97.61M | -72.71M | 2.03M | -52.56M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.01M | -0.06M | -0.05M | -0.01M | -0.02M | -0.07M | -0.02M | 0.01M | -0.36M | 0.04M | 0.20M | -0.09M | 0.30M | -0.14M | -0.20M | -0.19M | 0.13M | 0.24M | 0.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.89M | -94.11M | 35.50M | 18.14M | -8.41M | 41.34M | -13.48M | 31.42M | -9.30M | 10.18M | -24.54M | -175.77M | -4.64M | 0.92M | 1.99M | 35.85M | -36.84M | -0.41M | 40.49M | 3.35M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.92M | 55.85M | 40.50M | 52.24M | 12.99M | 50.37M | 13.63M | 59.66M | -0.37M | 27.45M | 117.90M | -103.58M | 6.26M | 91.86M | -2.52M | 88.94M | 31.14M | -74.29M | 192.08M | 140.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.95M | -94.10M | 35.56M | 18.16M | -8.40M | 41.36M | -13.42M | 31.43M | -9.31M | 10.54M | -24.58M | -175.88M | -4.55M | 0.62M | 2.13M | 36.14M | -36.65M | -0.54M | 40.25M | 3.20M |