|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 2.99M | 3.15M | 2.71M | 4.25M | 3.01M | -4.98M | 2.27M | 3.38M | 3.39M | 3.47M | 3.50M | 2.61M | 2.88M | 3.01M | 2.93M | 3.29M | 3.26M | 3.26M | 3.61M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.53M | 5.30M | -1.66M | 2.47M | -0.06M | 1.32M | 0.18M | | 2.04M | 4.12M | 1.15M | 2.94M | 7.58M | -4.97M | -11.61M | 4.05M | 2.56M | 0.65M | -0.70M | 0.43M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.99M | | | | | | | | | | | | | 4.25M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.33M | 52.34M | 73.77M | 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 | 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 | 0.83M | 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 | 0.93M | 1.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.73M | 26.94M | 27.18M | 26.24M | 26.22M | 25.45M | -56.16M | 25.89M | 25.39M | 25.37M | -55.93M | 33.86M | 34.17M | 35.38M | 35.28M | 37.15M | 36.61M | 37.10M | 40.12M | 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 | 34.03M | -44.11M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48M | 11.85M | -23.68M | 1.92M | 23.79M | 20.03M | -45.75M | 0.37M | 71.46M | 48.24M | 68.13M | | | | 76.13M | 10.30M | 17.30M | -23.22M | 1.48M | 20.84M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.27M | -8.13M | 10.03M | | 14.61M | -14.61M | 9.51M | 3.07M | 0.75M | -0.40M | -3.43M | 1.88M | -1.88M | | | 1.04M | 15.60M | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 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 | -117.00M | 262.00M | | 160.00M | 45.00M | 65.00M | 59.00M | 250.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 84.00M | 113.00M | 78.00M | | 21.00M | 92.00M | 97.00M | 75.00M | 44.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 113.00M | 78.00M | | 21.00M | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.22M | 6.09M | | 0.01M | | | -0.04M | 0.01M | 0.03M | 0.61M | 88.21M | 0.44M | 0.10M | 0.63M | 113.38M | 0.04M | 0.01M | 68.84M | 0.43M | 0.43M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.22M | 51.68M | 22.47M | 19.32M | -19.32M | | | 0.25M | 50.21M | -47.09M | 105.00M | 1.22M | 1.38M | 1.21M | 1.29M | 1.28M | 64.09M | 33.14M | -93.10M | 1.38M |
|
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 | 3.35M | 189.69M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.85M | 40.50M | 97.45M | 16.93M | 46.43M | 13.63M | 136.97M | 25.20M | 1.89M | 4.95M | 9.37M | 31.08M | 72.78M | 65.17M | 15.51M | 31.14M | 64.71M | 97.51M | 96.20M | 15.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.10M | 35.56M | 18.18M | -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 | 189.75M |