|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 25.98M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.21M | 7.96M | -7.46M | 2.71M | 4.25M | 3.01M | -9.64M | 5.65M | 0.00M | 1.31M | 0.33M | 3.50M | 7.03M | -1.54M | -1.59M | 7.26M | | 2.21M | -4.25M | 8.27M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 2.29M | 2.18M | 2.47M | 2.30M | 2.02M | 1.92M | 2.01M | 1.71M | 2.43M | 2.22M | 1.60M | 1.97M | 1.97M | 3.17M | 4.05M | 2.56M | 1.25M | 5.68M | 4.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.99M | | | | | | | | | | | | | 4.25M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 91.56M | 41.44M | 82.01M | 74.30M | 97.63M | 36.34M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.23M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 0.85M | 0.85M | 0.76M | 0.78M | 0.76M | 0.82M | 0.81M | 0.79M | 0.80M | 0.81M | 0.83M | 0.86M | 0.91M | 0.89M | 0.94M | 0.92M | 0.94M | 0.90M | 1.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.73M | 26.94M | 27.18M | 26.24M | 26.22M | 25.45M | 34.00M | 25.89M | 25.39M | 25.37M | -55.93M | 33.86M | 34.17M | 35.38M | 35.28M | 37.15M | 36.61M | 37.10M | -91.26M | 40.35M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 5.62M | 21.79M | -32.53M | 12.08M | 4.34M | 17.58M | -35.35M | 16.98M | 0.71M | 11.15M | -37.31M | 14.49M | 2.26M | 23.76M | -22.93M | 12.00M | 3.83M | 34.31M | -44.11M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48M | -10.17M | 43.52M | 5.87M | -1.69M | 1.60M | 1.67M | 0.37M | 71.46M | -64.70M | 252.56M | | 5.74M | 1.03M | 69.36M | 164.19M | 2.41M | -117.78M | 134.18M | 20.84M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.27M | | 1.90M | | 1.73M | -1.73M | 9.51M | 3.07M | 0.75M | -0.40M | -3.43M | 1.88M | 0.67M | 2.80M | -5.36M | 1.04M | 2.00M | 13.60M | -0.01M | 0.63M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.11M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.61M | 19.50M | 17.58M | 9.90M | 3.96M | 1.45M | 5.53M | 2.21M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -41.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.10M | 8.57M | 0.01M | 0.01M | 0.03M | 0.04M | 0.01M | -0.01M | | 0.13M | 0.08M | | | | 0.04M | -0.04M | | 0.43M | 0.43M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 192.35M | 172.84M | 1.08M | 1.10M | 1.12M | -3.30M | | | | 70.00M | 84.00M | 113.00M | 65.00M | -256.87M | 21.00M | -20.26M | 0.38M | 327.88M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 113.00M | 78.00M | | 21.00M | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.22M | 6.09M | | | | | | | | | 86.39M | | | | 90.47M | | | | 0.43M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 51.68M | 19.04M | 0.87M | -0.87M | 2.77M | 81.44M | 0.25M | | 76.05M | -76.05M | 1.22M | 58.45M | 30.10M | 30.47M | 32.23M | 33.14M | -61.35M | 128.18M | 35.05M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 194.69M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -0.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.11M | 35.50M | 18.14M | -8.41M | 41.34M | -13.48M | 31.41M | -9.30M | 10.18M | -24.54M | -175.77M | -4.64M | 0.92M | 1.99M | 35.94M | -36.84M | -0.41M | 40.49M | 3.30M | 189.69M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.85M | 62.52M | 30.22M | 12.99M | 71.91M | 32.07M | 89.55M | 25.20M | 1.89M | 117.90M | -175.07M | 31.08M | 67.04M | 64.14M | 22.20M | -122.75M | 79.60M | 192.08M | -36.55M | 15.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 36.05M | -36.65M | -0.54M | 40.25M | 3.15M | 189.75M |