|
Net Income (Quarter)
|
17.56M | 13.16M | 15.32M | 17.15M | 11.95M | 9.49M | 10.81M | 21.70M | 25.18M | 16.89M | 14.64M | 31.83M | 25.69M | 17.00M | 17.26M | 34.08M | 33.37M | 14.11M | 4.75M | 64.82M | 54.34M | 44.46M | 56.71M | 71.98M | 60.85M | 45.45M | 42.59M | 42.35M | 49.04M | 23.38M | 83.33M | 55.19M | 50.02M | 15.15M | 41.45M | 57.12M | 70.54M | 43.91M | 60.53M | -33.01M | -93.10M | -29.14M | -28.84M | 6.87M | 95.03M | 39.23M | 10.70M | -7.88M | 4.33M | -46.46M | 52.48M | 56.12M | 88.44M | -25.07M | -1.96M | -0.92M | 13.70M | -36.74M | -216.19M | 32.14M | -65.17M | -43.57M | 31.94M |
|
Share-based Compensation (Quarter)
|
| 1.20M | 1.10M | 1.08M | 1.31M | 1.18M | 1.16M | 0.99M | 1.14M | 1.14M | 0.80M | 2.31M | 2.90M | 2.72M | 1.89M | 2.19M | 2.30M | 9.33M | 2.91M | 5.03M | 1.25M | 4.45M | -0.26M | 2.29M | 0.71M | 1.34M | 5.05M | 4.35M | 2.90M | 3.60M | 3.01M | 3.80M | 2.31M | 4.94M | 4.05M | 4.54M | 4.59M | 4.43M | 4.66M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| 5.58M | -4.04M | 6.29M | -0.35M | -1.60M | 9.64M | -0.85M | 0.27M | 5.36M | 1.59M | 4.21M | -1.29M | -3.90M | -0.96M | 2.05M | 5.96M | -6.68M | -8.69M | 1.99M | -0.27M | 0.94M | 6.32M | 2.23M | 0.52M | -0.42M | 28.24M | 2.51M | 49.65M | 12.63M | -22.10M | 12.73M | 12.51M | -3.48M | 16.46M | 16.10M | 19.53M | 12.16M | 20.67M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| -0.11M | 1.52M | 0.10M | 3.72M | 0.18M | 0.79M | 0.06M | 1.42M | 0.69M | 1.93M | 1.31M | 1.62M | 2.03M | 3.03M | 1.35M | 1.43M | 1.19M | 3.13M | 2.82M | -1.18M | 1.41M | 1.59M | -1.95M | 1.48M | 3.98M | 1.47M | 2.55M | 2.35M | 1.72M | 2.71M | -0.13M | -1.36M | 3.77M | 0.09M | -6.70M | -1.60M | -0.26M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.75M | -0.59M | -0.09M | 3.23M | -1.07M | -2.07M | 37.94M | -37.69M | 2.56M | 35.12M | 0.71M | 0.20M | 1.40M | 50.91M | 0.76M | -2.59M | 1.08M | 56.25M | -0.14M | 54.05M | -54.59M | 112.09M | 27.85M | -31.62M | 83.59M | -79.82M | 0.37M | -1.73M | 0.01M | -3.78M | -0.52M | -40.76M | 168.91M | -169.24M | -6.97M | 3.63M | 5.55M | -0.06M | -2.28M | -0.02M | -92.95M | 123.02M | 0.02M | 13.82M | 9.32M | 78.18M | 68.21M | -68.86M | 0.68M | -0.34M | 0.01M | -16.08M | 16.43M | 7.96M | 0.03M | 0.12M | -5.26M | 6.48M | | -35.07M | 20.14M | 17.81M |
|
Non-cash Items (Quarter)
|
| | | | | | 9,374.81M | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | 1.08M | 0.16M | 0.60M | 2.71M | 18.92M | 22.75M | 18.47M | -54.61M | 67.89M | 13.74M | 7.71M | -70.21M | 8.32M | 9.87M | 8.59M | -12.00M | 6.16M | 7.50M | -4.45M | | 1.59M | 34.40M | -4.71M | | 15.75M | -15.14M | -23.95M | | -4.57M | -16.27M | -16.30M | |
|
Cash from Operations (Quarter)
|
| -2.80M | 47.45M | 79.69M | 24.58M | -4.77M | 30.41M | 82.89M | 33.75M | 12.15M | 47.98M | 107.82M | 33.26M | 9.35M | 46.46M | 107.36M | 39.84M | 47.95M | 74.63M | 162.96M | 67.78M | 36.87M | 97.76M | 160.44M | 95.66M | 51.99M | 40.06M | 146.56M | 116.36M | 39.16M | 88.59M | 172.93M | 110.31M | 6.89M | 66.49M | 160.10M | 117.42M | 43.91M | 120.78M | 106.32M | 170.35M | 0.06M | -42.10M | 167.99M | 236.98M | -31.38M | 164.60M | 176.00M | 51.78M | -5.96M | 81.23M | 215.40M | 131.21M | 22.85M | 53.63M | 167.81M | 68.93M | 17.34M | 84.38M | 191.41M | 92.24M | -6.05M | 112.17M |
|
Amortization of Deferred Charges (Quarter)
|
| | | 0.03M | 0.12M | 0.12M | 0.14M | 0.14M | 0.14M | 0.14M | 0.17M | 0.18M | 0.18M | 0.12M | 0.13M | 0.15M | 2.53M | -4.89M | 4.42M | 0.24M | 0.46M | 0.25M | 0.15M | 0.36M | 0.39M | 0.41M | 0.53M | 0.36M | 0.41M | 0.28M | 0.30M | 0.49M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
8.35M | 8.78M | 9.14M | 9.89M | 10.16M | 10.68M | 11.25M | 11.97M | 13.16M | 15.70M | 16.67M | 16.89M | 17.89M | 17.11M | 17.37M | 18.43M | 19.75M | 22.17M | 23.05M | 24.35M | 24.90M | 24.35M | 24.50M | 24.68M | 25.40M | 25.88M | 29.25M | 30.55M | 30.13M | 31.89M | 29.14M | 28.15M | 29.83M | 34.66M | 36.71M | 36.18M | 38.49M | 39.44M | 41.74M | 43.70M | 43.30M | 45.29M | 43.98M | 43.17M | 44.52M | 46.40M | 46.94M | 46.34M | 49.18M | 50.09M | 51.92M | 54.68M | 53.93M | 55.82M | 58.70M | 63.84M | 65.36M | 63.92M | 65.13M | 63.31M | 68.52M | 58.95M | 58.40M |
|
Change in Receivables (Quarter)
|
| 0.33M | 0.68M | 1.49M | 0.09M | -0.39M | 3.82M | 0.94M | 0.50M | 2.26M | 2.07M | -4.02M | 2.30M | -0.33M | 0.27M | 1.79M | 1.80M | -3.95M | -4.36M | | -0.21M | 1.71M | 0.20M | -5.58M | 5.81M | 9.73M | 8.24M | -23.16M | 6.59M | -1.14M | 48.28M | -6.71M | -40.16M | 8.87M | 2.38M | -1.80M | 1.89M | -4.65M | -5.93M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| 0.55M | 5.45M | 2.58M | 1.18M | -2.52M | 0.15M | 0.98M | -1.10M | 5.30M | -0.81M | -2.75M | 2.51M | 3.42M | -1.36M | -1.49M | 1.48M | -2.06M | 0.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| -1.88M | 0.46M | 10.51M | 4.01M | -0.70M | -10.75M | 7.28M | -0.45M | 0.91M | -6.84M | 5.12M | -1.05M | -5.24M | 4.31M | 7.43M | -3.40M | 2.17M | -5.34M | 4.61M | -3.49M | -2.90M | -4.66M | 4.27M | -0.76M | 0.71M | 4.99M | 9.39M | -7.13M | 1.41M | 1.13M | 9.96M | -2.33M | -10.07M | 11.07M | -0.37M | 4.82M | -8.10M | 1.55M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| -3.58M | 11.78M | -5.88M | 0.58M | -0.97M | 5.36M | 12.35M | -4.71M | -5.95M | 0.36M | 5.33M | 0.46M | -4.59M | 2.50M | 5.20M | 0.67M | 2.47M | 0.91M | 12.49M | 1.42M | -16.14M | 16.90M | 3.85M | 20.04M | -0.81M | -15.49M | -10.56M | 20.94M | -21.57M | 20.43M | 14.27M | 6.59M | -14.90M | 6.04M | 7.88M | 6.80M | -22.84M | 29.49M | | | | | | | | | | | | | | | | | | | -8.26M | 51.02M | | | -19.14M | |
|
Other Working Capital Changes (Quarter)
|
| -0.66M | 17.43M | 6.00M | -3.95M | 1.12M | -2.39M | 14.51M | -4.46M | -2.89M | -7.65M | 2.29M | -3.83M | -1.37M | 2.25M | 3.47M | -0.58M | -7.82M | 6.00M | -2.05M | 2.68M | 4.08M | -10.74M | -1.61M | 3.08M | -3.66M | 4.96M | -1.41M | 10.88M | -0.65M | -1.17M | 2.39M | 8.12M | -10.18M | 3.81M | 64.01M | -85.33M | 76.76M | -45.12M | -189.51M | -7.43M | 281.05M | -79.95M | 12.35M | 3.82M | 27.84M | -44.07M | -13.93M | 157.56M | -21.16M | -50.47M | 4.74M | 26.93M | -13.25M | -29.70M | 79.07M | -94.24M | 11.42M | -2.55M | 31.84M | -2.52M | -11.93M | -52.98M |
|
Capital Expenditures (Quarter)
|
| 18.94M | 16.26M | 40.53M | 10.71M | 17.72M | 17.62M | 31.63M | 29.47M | 27.75M | 16.24M | 13.10M | 63.95M | 84.52M | 15.96M | 11.07M | 103.92M | 73.14M | -188.13M | 64.13M | 68.36M | -132.49M | | | 105.18M | 158.91M | -64.34M | 58.54M | 4.93M | 270.28M | 246.50M | 69.17M | 118.29M | 86.54M | 60.77M | 122.55M | -116.51M | 0.05M | 500.75M | 134.48M | -112.38M | 176.46M | 82.59M | 66.20M | 64.98M | 32.02M | 80.41M | 71.66M | 133.50M | 99.80M | 129.73M | 129.88M | 153.04M | 124.31M | 121.09M | 131.86M | 61.90M | 46.05M | 60.34M | 74.48M | 102.74M | 115.68M | 21.76M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.11M | 0.16M | 0.07M | 0.36M | 0.36M | 0.11M | 0.29M | 0.17M | 1.05M | 0.24M | 0.16M | 0.09M | -0.02M | 0.06M | 0.16M | 0.08M | 0.10M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.91M | | | | 26.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | 0.15M | | 23.18M | -24.58M | | | 73.40M | -73.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 19.64M | 9.05M | 9.02M | 94.92M | 60.16M | 63.14M | 82.70M | 66.49M | 55.47M | 86.01M | 95.63M | 61.35M | 62.41M | 105.98M | 79.80M | 66.20M | 58.30M | 93.66M | 79.43M | 88.59M | 125.16M | 80.64M | 91.53M | 88.55M | 87.96M | 93.05M | 79.38M | 74.95M | 85.59M | 80.00M | 97.22M | 102.07M | 156.03M | 81.26M | 124.47M | 133.60M | 154.96M | 41.77M | 130.72M | 128.03M | 162.91M | 82.94M | 194.53M | 241.83M | 243.22M | 275.38M | 311.33M | 364.32M | 349.20M | 276.43M | 288.59M | 214.48M | 250.03M | 223.71M | 246.66M | 204.91M | 154.89M | 157.38M | 210.42M | 177.24M | 210.09M | 246.30M |
|
Cash from Investing Activities (Quarter)
|
| -4.46M | -34.86M | -190.30M | 33.68M | -85.88M | 34.28M | -92.82M | -16.29M | -25.39M | -74.33M | -55.46M | -53.66M | -51.53M | -32.18M | 1.95M | -38.48M | -232.46M | -46.26M | -66.89M | -59.94M | -26.20M | -81.19M | -66.09M | -52.85M | -165.07M | -117.83M | -125.40M | -144.12M | -96.76M | -252.24M | -65.36M | -93.20M | -28.58M | -81.85M | -59.55M | -37.27M | -227.19M | -152.46M | -106.86M | -51.74M | -50.55M | -156.55M | 35.68M | -405.08M | -143.93M | -79.94M | -109.75M | -142.53M | -83.34M | -155.80M | -114.24M | -403.57M | -19.63M | -184.44M | -93.58M | -16.17M | 68.91M | 46.42M | -121.90M | -119.94M | 32.01M | -10.60M |
|
Other financing activities (Quarter)
|
| -0.07M | 1.55M | 2.27M | 0.06M | 0.01M | 0.07M | | | | 0.31M | 0.05M | -0.05M | 0.20M | 0.39M | -0.30M | -0.37M | 4.38M | -5.40M | -1.69M | 2.21M | 1.93M | -1.15M | -0.23M | 0.53M | -0.45M | -0.44M | -0.51M | 0.70M | -0.59M | 3.75M | -0.68M | 2.21M | 4.30M | 3.37M | -2.62M | 33.37M | 1.83M | 0.74M | 2.53M | 0.32M | 1.76M | 2.11M | 0.65M | -0.04M | 3.33M | 4.12M | 0.31M | 0.36M | 4.06M | 3.21M | 0.88M | 0.55M | 2.81M | 2.88M | 0.32M | 14.67M | 7.24M | -13.09M | 1.76M | 1.41M | 4.09M | 2.24M |
|
Cash from Financing Activities (Quarter)
|
| -40.54M | -5.62M | 113.24M | -1.97M | 5.79M | -1.29M | -1.26M | 13.97M | -0.62M | -41.21M | -25.31M | -9.83M | -11.21M | 50.45M | -116.90M | 243.78M | -64.56M | -24.96M | -78.58M | -21.48M | -25.59M | -8.00M | -79.33M | -39.26M | 56.11M | 95.06M | -21.53M | -16.76M | 117.49M | 142.92M | -115.06M | -38.02M | 140.52M | -49.80M | 61.32M | 130.24M | -176.31M | 59.87M | 17.79M | 15.00M | 48.31M | 83.50M | -47.17M | 292.66M | -40.11M | 80.08M | -37.64M | 79.50M | -57.56M | 48.82M | -11.88M | 106.25M | 134.85M | -16.30M | -23.53M | -30.90M | -27.50M | -119.37M | -69.03M | -47.19M | 90.97M | -255.65M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | 41.79M | 41.79M | | | | 48.05M | 4.24M | 5.09M | -10.95M | 32.78M | 11.57M | 11.54M | 11.64M | 11.67M | 11.53M | 11.26M | 11.26M | 11.29M | 11.31M | 11.31M | 11.33M | 11.39M | -11.41M | -11.41M | 11.34M | 11.48M | 0.12M | | | | | | | | | | | | | 11.08M | 11.06M | 10.95M | 10.98M | 0.00M | -0.00M | | | | |
|
Change in Cash (Quarter)
|
| -47.80M | 6.97M | 2.62M | 56.29M | -84.87M | 63.40M | -11.19M | 31.43M | -13.86M | -67.57M | 27.05M | -30.23M | -53.39M | 64.72M | -7.59M | 245.15M | -249.07M | 3.41M | 17.50M | -13.64M | -14.93M | 8.57M | 15.02M | 3.55M | -56.97M | 17.28M | -0.37M | -44.52M | 59.90M | -20.72M | -7.49M | -20.91M | 118.83M | -65.16M | 161.87M | 210.39M | -359.58M | 28.20M | 17.25M | 133.61M | -2.17M | -115.15M | 156.51M | 124.56M | -215.43M | 164.74M | 28.60M | -11.25M | -146.85M | -25.75M | 89.28M | -166.11M | 138.07M | -147.10M | 50.69M | 21.86M | 58.75M | 11.43M | 0.47M | -74.89M | 116.93M | -154.07M |
|
Free Cash Flow (Quarter)
|
| -21.74M | 31.19M | 39.16M | 13.87M | -22.49M | 12.80M | 51.26M | 4.28M | -15.60M | 31.74M | 94.73M | -30.69M | -75.16M | 30.50M | 96.30M | -64.08M | -25.19M | 262.76M | 98.83M | -0.58M | 169.35M | 97.76M | 160.44M | -9.52M | -106.91M | 104.40M | 88.02M | 111.43M | -231.12M | -157.91M | 103.76M | -7.98M | -79.66M | 5.71M | 37.55M | 233.92M | 43.87M | -379.97M | -28.17M | 282.73M | -176.40M | -124.69M | 101.79M | 172.00M | -63.40M | 84.19M | 104.34M | -81.72M | -105.76M | -48.51M | 85.52M | -21.82M | -101.46M | -67.46M | 35.94M | 7.03M | -28.71M | 24.04M | 116.93M | -10.50M | -121.73M | 90.41M |
|
Net Cash Flow (Quarter)
|
| -47.80M | 6.97M | 2.62M | 56.29M | -84.87M | 63.40M | -11.19M | 31.43M | -13.86M | -67.57M | 27.05M | -30.23M | -53.39M | 64.72M | -7.59M | 245.15M | -249.07M | 3.41M | 17.50M | -13.64M | -14.93M | 8.57M | 15.02M | 3.55M | -56.97M | 17.28M | -0.37M | -44.52M | 59.90M | -20.72M | -7.49M | -20.91M | 118.83M | -65.16M | 161.87M | 210.39M | -359.58M | 28.20M | 17.25M | 133.61M | -2.17M | -115.15M | 156.51M | 124.56M | -215.43M | 164.74M | 28.60M | -11.25M | -146.85M | -25.75M | 89.28M | -166.11M | 138.07M | -147.10M | 50.69M | 21.86M | 58.75M | 11.43M | 0.47M | -74.89M | 116.93M | -154.07M |