|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.91M | 81.93M | 73.05M | 63.15M | 66.56M | 73.55M | -215.53M | 59.76M | 78.77M | 80.82M | 71.37M | 101.24M | 9.06M | 37.94M | 38.32M | -1177.24M | 4.46M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.03M | 8.90M | 12.53M | 7.92M | 6.58M | 7.24M | 7.89M | 7.63M | 7.35M | 8.16M | 9.20M | 8.68M | 8.87M | 9.47M | 10.10M | 8.68M | 10.50M | 6.03M | 6.40M | 8.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.30M | 4.34M | 3.27M | 1.90M | 2.00M | -10.37M | 0.21M | 2.00M | 2.20M | -72.33M | 17.48M | -2.40M | -2.60M | 11.57M | -5.62M | -2.90M | -1.00M | -2.21M | 10.34M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.37M | 0.29M | 0.52M | 0.37M | 0.52M | 1.41M | 1.41M | 0.37M | 1.41M | 0.19M | 0.10M | 0.34M | 0.37M | 0.07M | 0.07M | 0.43M | 0.07M | 0.06M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 1.13M | 4.50M | 3.91M | 0.31M | 0.33M | 1.12M | 0.79M | 2.64M | 0.99M | 0.23M | 0.02M | 0.77M | 2.10M | 0.04M | 1.21M | 3.16M | 3.42M | -1.77M | 0.54M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.21M | 1.08M | | | | | | | 8.69M | | 1.10M | | 1.00M | 10.46M | 5.82M | | 1.45M | | 1,006.44M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 20.81M | 0.32M | 16.48M | 0.39M | 0.32M | 35.30M | 24.01M | 22.71M | 20.82M | 18.64M | 0.45M | 0.42M | 0.39M | 0.39M | 0.48M | 0.42M | 0.40M | 0.39M | 0.43M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.48M | 109.86M | 98.10M | 76.79M | 149.20M | 41.04M | 113.54M | 44.41M | 163.77M | 137.86M | 116.30M | -321.29M | 171.15M | 163.13M | 116.70M | 11.48M | 133.50M | 73.21M | -86.29M | 61.53M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.80M | 0.81M | 0.81M | 0.81M | 0.82M | 0.82M | 0.82M | 0.83M | 0.83M | 0.84M | 1.02M | 1.02M | 1.03M | 1.03M | 1.06M | 1.22M | 1.24M | 1.35M | 1.25M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.65M | 27.80M | 28.37M | 28.93M | 29.13M | 29.57M | 30.14M | 31.57M | 32.01M | 33.39M | 35.38M | 36.35M | 36.07M | 37.64M | 39.54M | 47.03M | 48.99M | 47.47M | 45.75M | 52.43M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.48M | -4.36M | -11.06M | 18.22M | 1.54M | 15.78M | 6.44M | 23.97M | -0.57M | 16.83M | -1.22M | 22.93M | 3.18M | -5.18M | -18.61M | 30.99M | 11.67M | 22.30M | 10.07M | 31.15M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.03M | -2.46M | -0.19M | 0.25M | 7.68M | -0.20M | -2.56M | 13.63M | -27.52M | 10.85M | 20.44M | -403.34M | 413.14M | -414.75M | 417.06M | -19.80M | 40.76M | 12.62M | -6.91M | -34.57M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.13M | -29.30M | -4.73M | 16.64M | 1.47M | 10.59M | -11.07M | 23.43M | -14.69M | 68.42M | -86.05M | 15.63M | -1.45M | -10.85M | 4.13M | 9.02M | -5.22M | 13.79M | 29.62M | -27.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.27M | 43.67M | 88.19M | 50.53M | 81.92M | 76.35M | 87.36M | 66.53M | 90.83M | 128.05M | 138.72M | 142.41M | 154.24M | 190.24M | 203.49M | 174.63M | 167.75M | 136.24M | 93.19M | 76.56M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.89M | 1.70M | 1.29M | 0.38M | 0.11M | 5.29M | 0.41M | 0.21M | 0.01M | 28.79M | 9.06M | 1.15M | 0.02M | 0.21M | 0.04M | 16.58M | 6.53M | 0.70M | 16.38M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.35M | 0.37M | 2.83M | | 8.59M | -0.43M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | | 1.50M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.28M | -74.23M | -230.00M | -49.69M | -86.09M | -78.02M | -92.02M | -66.91M | -90.77M | -129.37M | -110.17M | -184.61M | -155.48M | -193.05M | -203.33M | -183.24M | -150.78M | -129.75M | -92.44M | -60.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | 6.16M | 0.01M | 7.99M | 5.17M | -13.13M | 1.66M | 0.86M | 0.02M | 0.42M | 1.52M | 1.45M | -1.45M | | -0.02M | 18.64M | | -9.98M | -0.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.57M | -25.12M | 69.66M | -20.54M | -75.11M | 2.04M | -17.29M | -11.32M | -24.66M | -21.07M | -5.65M | 483.13M | -15.80M | 34.90M | 80.79M | 186.69M | 57.46M | 43.82M | 193.28M | 23.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.29M | 0.66M | 0.45M | 0.40M | 0.16M | | | | 1.50M | 1.63M | 1.02M | 0.48M | 1.47M | | | | 1.89M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | 10.77M | -62.50M | 6.55M | -12.00M | -34.95M | 4.23M | -33.82M | 48.34M | -12.58M | 0.48M | -22.77M | -0.14M | 4.98M | -5.84M | 14.93M | 40.19M | -12.73M | 14.55M | 25.23M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.21M | 66.19M | 9.91M | 26.26M | 67.28M | -35.31M | 26.19M | -22.12M | 72.94M | 9.81M | -22.42M | -463.69M | 16.91M | -27.11M | -86.79M | -163.15M | -34.24M | -63.03M | -179.48M | -15.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | 10.51M | -62.25M | 6.55M | -12.00M | -34.95M | 4.23M | -33.82M | 48.34M | -12.58M | 0.48M | -22.77M | -0.14M | 4.98M | -5.84M | 14.93M | 40.19M | -12.73M | 14.55M | 25.23M |