|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.27M | 48.12M | 74.26M | 121.01M | 35.89M | 37.83M | 76.08M | 117.40M | 26.60M | 48.80M | 83.30M | 131.60M | 24.70M | 26.40M | 101.10M | 136.40M | 28.80M | 25.90M | 141.80M | 133.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 2.20M | 2.46M | 3.64M | 0.20M | 2.94M | 1.82M | 1.80M | 2.50M | 0.30M | 2.40M | 2.40M | 3.00M | 2.80M | 2.40M | 2.60M | 3.10M | 2.30M | 3.80M | 3.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 5.15M | 1.46M | 14.46M | -0.60M | 2.20M | -39.26M | 14.90M | -5.70M | 6.90M | 9.30M | 16.70M | 19.90M | 3.00M | -86.80M | 33.20M | 4.30M | 3.10M | -93.40M | 31.80M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.02M | | | | 0.02M | | | | 0.10M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.42M | 7.79M | -4.29M | 1.06M | 8.42M | -10.23M | -0.05M | -17.60M | 17.60M | -0.10M | 5.60M | 0.30M | -2.00M | -12.90M | 18.70M | 2.30M | -16.20M | 1.00M | 21.30M | -14.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.91M | 105.41M | 80.16M | 264.12M | 177.91M | 52.26M | 90.51M | 328.70M | 276.40M | 150.90M | 188.40M | 233.40M | 230.60M | 102.10M | 153.20M | 227.80M | 188.60M | 88.90M | 168.10M | 176.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | -0.49M | 3.11M | 2.48M | 2.48M | 2.48M | 2.37M | 2.40M | 2.50M | 2.00M | 3.20M | 2.70M | 2.80M | 2.70M | 2.50M | 2.40M | 1.90M | 2.90M | 2.50M | 2.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.44M | 59.16M | 61.13M | 60.46M | 64.13M | 64.02M | 62.29M | 61.60M | 64.70M | 64.90M | 65.60M | 65.90M | 66.60M | 69.30M | 68.30M | 69.20M | 69.80M | 71.50M | 73.30M | 74.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.11M | -8.84M | 140.55M | 71.24M | -126.88M | -8.64M | 248.78M | -28.70M | -238.10M | -36.00M | 98.30M | 11.30M | -128.40M | -6.80M | 149.60M | 42.60M | -127.40M | -6.00M | 135.80M | -20.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.96M | 33.92M | 5.75M | -34.99M | 41.99M | 81.41M | -13.01M | -76.10M | 3.10M | 29.50M | -7.90M | -30.40M | 1.40M | 18.10M | -2.30M | -25.30M | 16.90M | 27.40M | -1.20M | -24.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.04M | 39.55M | 30.69M | -8.42M | -15.71M | 30.09M | 83.44M | -127.20M | -74.20M | 14.90M | 76.60M | -59.60M | -17.80M | 15.60M | 90.60M | -56.00M | -37.30M | 22.90M | 94.40M | -119.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | -1.42M | -1.52M | -1.69M | 8.49M | 5.09M | 3.20M | 1.80M | 6.10M | 8.30M | 11.70M | 2.90M | 9.40M | 3.70M | 5.20M | 0.80M | 0.80M | 10.70M | 6.50M | 3.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | 1.17M | 621.88M | 136.78M | -87.55M | -6.54M | 16.61M | 42.10M | 219.60M | -208.70M | 502.60M | 176.20M | 166.20M | -278.40M | 680.20M | 86.80M | -8.30M | 43.20M | 698.10M | 87.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -163.51M | -174.37M | -180.09M | -137.84M | -153.54M | -174.94M | -137.58M | -101.50M | -143.90M | -158.40M | -132.90M | -176.90M | -163.80M | -191.30M | -214.00M | -155.20M | -221.00M | -180.20M | -271.80M | -270.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | -3.07M | -1.32M | 2.03M | 5.15M | 2.55M | 9.95M | 1.70M | 2.40M | 1.20M | -0.80M | 1.40M | 2.70M | 2.10M | 16.90M | 1.30M | 2.70M | 2.80M | -3.30M | 0.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.41M | 78.16M | 98.84M | -118.74M | -30.35M | 124.41M | 56.98M | -209.10M | -19.00M | 449.40M | -563.00M | -19.80M | 435.20M | -522.90M | 64.60M | -81.90M | 34.10M | 104.60M | 265.00M | -65.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.45M | -60.86M | 5.47M | 38.53M | -29.93M | 107.25M | -98.45M | 41.40M | -32.40M | 3.90M | 5.40M | 44.40M | 44.90M | 46.50M | -118.40M | 3.80M | 93.80M | 49.20M | 51.10M | 2.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.19M | 9.20M | -1.09M | 7.54M | -5.99M | 1.73M | 9.92M | 18.10M | 113.50M | 441.90M | -507.50M | 36.70M | 502.00M | -612.10M | 3.80M | -9.30M | 1.70M | 13.30M | 161.30M | -159.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.38M | 104.24M | -541.72M | 127.34M | 265.46M | 58.80M | 73.90M | 286.60M | 56.80M | 359.60M | -314.20M | 57.20M | 64.40M | 380.50M | -527.00M | 141.00M | 196.90M | 45.70M | -530.00M | 88.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.19M | 9.20M | -1.09M | 7.54M | -5.99M | 1.73M | 9.92M | 18.10M | 113.50M | 441.90M | -507.50M | 36.70M | 502.00M | -612.10M | 3.80M | -9.30M | 1.70M | 13.30M | 161.30M | -159.00M |