|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87M | 95.03M | 39.25M | 10.70M | -7.87M | 4.36M | -46.46M | 52.49M | 56.15M | 88.44M | -25.07M | -1.95M | -0.92M | 13.72M | -36.79M | -216.23M | 32.14M | -65.17M | -43.55M | 31.98M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -2.31M | 25.60M | 78.18M | 0.02M | -0.02M | 0.04M | -0.34M | -12.51M | 13.13M | -0.26M | 7.96M | 0.03M | -19.46M | 25.13M | 3.04M | -0.15M | -14.80M | 17.83M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.26M | 51.02M | | | -19.14M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.54M | 33.68M | -85.21M | -44.07M | 145.17M | -166.97M | 144.27M | -111.85M | 100.07M | -68.40M | -13.25M | -7.56M | 10.06M | -25.22M | 58.68M | -49.80M | 68.72M | -39.41M | -8.23M | -28.67M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.91M | | | | 26.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 3.29M | -3.23M | 7.58M | | 0.67M | 12.01M | 1.62M | 0.88M | 3.36M | | 2.88M | 0.32M | 14.67M | 7.24M | -13.09M | | 3.17M | 4.09M | 2.24M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.08M | 11.06M | 10.95M | 10.98M | 0.00M | -0.00M | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |