|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.16M | 74.26M | 121.01M | 35.89M | 37.82M | 76.10M | 117.40M | 26.60M | 48.80M | 112.30M | 131.60M | 24.70M | 26.40M | 121.70M | 136.40M | 28.80M | 25.90M | 141.80M | 133.10M | 40.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 0.76M | 2.03M | 5.15M | 2.55M | 4.82M | 1.70M | 2.40M | 1.20M | 2.60M | 1.40M | 2.70M | 2.10M | 0.40M | 1.30M | 2.70M | 2.80M | 1.50M | 3.20M | 3.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3.30M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 195.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 2.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 75.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -107.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 10.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -26.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 13.18M | 39.56M | 9.67M | -6.54M | 561.71M | 119.10M | 142.60M | 160.10M | -369.40M | 37.70M | 35.30M | -9.00M | 16.20M | 86.80M | -8.30M | 471.70M | 269.60M | 267.40M | 218.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -222.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.07M | -1.32M | -0.88M | 2.56M | -0.04M | -0.75M | -5.00M | -0.10M | -7.10M | -0.80M | -1.00M | -7.30M | 0.00 | -0.10M | -1.20M | -0.10M | -1.30M | -3.30M | -2.50M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 75.10M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.94M | 56.02M | 3.79M | 16.30M | -0.07M | 70.07M | 27.40M | 27.30M | 52.70M | 10.90M | 31.20M | 41.80M | 108.60M | -0.20M | 45.60M | 19.40M | 154.20M | | 40.70M | 9.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.86M | 5.47M | 38.53M | -29.93M | 3.07M | 145.02M | 41.40M | -32.40M | 116.40M | -107.10M | 5.60M | 83.70M | -76.80M | 169.80M | 48.60M | 49.00M | -92.40M | 4.60M | 53.10M | 53.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 48.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.24M | 66.98M | 224.56M | 168.24M | 58.80M | -471.20M | 209.60M | 133.80M | -9.20M | 557.80M | 195.70M | 195.30M | 111.10M | 137.00M | 141.00M | 196.90M | -382.80M | -101.50M | -91.20M | -23.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 48.10M |