|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.37M | 53.86M | 71.56M | 11.45M | -5.80M | 103.22M | 47.65M | 9.22M | 10.78M | 38.13M | 71.00M | 24.00M | 18.00M | 90.00M | 99.00M | 14.00M | 31.00M | 35.00M | 115.00M | 11.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 1.54M | 1.84M | 1.80M | 3.14M | 1.21M | 2.22M | 3.24M | 1.64M | 0.90M | 2.00M | 4.00M | 2.00M | 1.00M | 3.00M | 4.00M | 1.00M | | 3.00M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.56M | -7.42M | -7.20M | -5.73M | -6.56M | 1.49M | -10.15M | -10.41M | 4.61M | -21.04M | -19.00M | -4.00M | -2.00M | 20.00M | -11.00M | 6.00M | 3.00M | 4.00M | 6.00M | 8.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.85M | 38.42M | 161.85M | 44.09M | 4.47M | -86.41M | 94.25M | 175.31M | 123.75M | 53.69M | 190.00M | 127.00M | 127.00M | 90.00M | 184.00M | 40.00M | 170.00M | 75.00M | 179.00M | 122.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.54M | 0.54M | 0.50M | 0.46M | 0.49M | 1.13M | 0.85M | 0.45M | 0.57M | 1.00M | | | 1.00M | 1.00M | | 1.00M | | 1.00M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.75M | 62.94M | 62.61M | 62.84M | 63.52M | 64.04M | 65.22M | 66.15M | 66.91M | 66.73M | 68.00M | 68.00M | 68.00M | 70.00M | 71.00M | 72.00M | 73.00M | 73.00M | 67.00M | 68.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 70.63M | -7.76M | -25.44M | 0.86M | 88.35M | -37.74M | -73.69M | -8.48M | 82.91M | 4.00M | -64.00M | -8.00M | 65.00M | 16.00M | -44.00M | -14.00M | 66.00M | -23.00M | -39.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.42M | -2.47M | -8.33M | 29.39M | 17.66M | -15.71M | -5.90M | 14.03M | 29.37M | 14.50M | 4.00M | 11.00M | 11.00M | 14.00M | 9.00M | 15.00M | 12.00M | 7.00M | 5.00M | 23.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 34.26M | -21.83M | 8.30M | -8.62M | 88.14M | -87.19M | -8.88M | -0.71M | 30.79M | -27.00M | -7.00M | 1.00M | 25.00M | -18.00M | -1.00M | 1.00M | 43.00M | -41.00M | 5.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.13M | -4.85M | 27.25M | 0.88M | 21.85M | -27.99M | -7.26M | -12.63M | 23.32M | 11.56M | 15.00M | -28.00M | 31.00M | -5.00M | 31.00M | -44.00M | 26.00M | 2.00M | 17.00M | -23.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.40M | 6.97M | 5.88M | -4.59M | -5.37M | 11.07M | 17.54M | 2.69M | 2.71M | 3.06M | 4.00M | -4.00M | -14.00M | -2.00M | 46.00M | -2.00M | -28.00M | 7.00M | -14.00M | 15.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.35M | -299.81M | 96.40M | 115.00M | 120.66M | 119.94M | 100.49M | 126.26M | 132.53M | 139.72M | 119.00M | 133.00M | 154.00M | -381.00M | 103.00M | 143.00M | 133.00M | 191.00M | 150.00M | 176.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | | | | | | -0.20M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -116.09M | -117.99M | -95.68M | -123.74M | -120.89M | -119.69M | -106.25M | -127.82M | -134.50M | -141.42M | -118.00M | -136.00M | -156.00M | -129.00M | -103.00M | -145.00M | -125.00M | -191.00M | -148.00M | -186.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.98M | -0.43M | -5.74M | -0.33M | -0.06M | -0.86M | -2.90M | -1.78M | -0.42M | -0.90M | -2.00M | -1.00M | | -1.00M | -2.00M | | -1.00M | -1.00M | -1.00M | -3.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.44M | 82.51M | 115.26M | -102.33M | 109.17M | 204.91M | 9.18M | -42.38M | 3.69M | 114.52M | -95.00M | 12.00M | 23.00M | 60.00M | -94.00M | 97.00M | -10.00M | 91.00M | -32.00M | 71.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.66M | 28.65M | 37.89M | 22.90M | 32.20M | 44.03M | 29.91M | 29.60M | 28.60M | 24.84M | | 18.00M | 18.10M | 32.00M | 16.00M | 19.00M | 10.00M | 33.00M | 14.00M | 44.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.51M | 30.01M | 31.97M | 32.11M | 32.20M | 32.72M | 35.03M | 34.91M | 35.22M | 35.84M | 38.00M | 37.00M | 37.00M | 38.00M | 40.00M | 39.00M | 40.00M | 40.00M | 41.00M | 40.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.80M | 2.94M | 181.43M | -181.98M | -7.26M | -1.20M | -2.83M | 5.11M | -7.07M | 26.80M | -23.00M | 3.00M | -6.00M | 21.00M | -13.00M | -8.00M | 35.00M | -25.00M | -1.00M | 7.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.50M | 338.23M | 65.45M | -70.91M | -116.19M | -206.35M | -6.24M | 49.06M | -8.79M | -86.03M | 71.00M | -6.00M | -27.00M | 471.00M | 81.00M | -103.00M | 37.00M | -116.00M | 29.00M | -54.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.80M | 2.94M | 181.43M | -181.98M | -7.26M | -1.20M | -2.83M | 5.11M | -7.07M | 26.80M | -23.00M | 3.00M | -6.00M | 21.00M | -13.00M | -8.00M | 35.00M | -25.00M | -1.00M | 7.00M |