|
Net Income (Quarter)
|
23.00M | 1.67M | 1.85M | 31.12M | -9.95M | | 5.54M | -2.16M | 4.05M | 0.64M | 6.84M | -5.48M | -1.16M | -0.17M | -0.17M | | | | -0.88M | 48.65M | 20.35M | 27.36M | 34.53M | 34.15M | -36.62M | -9.94M | 153.97M | -5.27M | -17.84M | -7.08M | -33.97M | -1.57M | -0.62M | -1.30M | -13.61M | -2.34M | -2.43M | -0.86M | -1.26M | | | | | 97.23M | 24.73M | 40.35M | 118.59M | 100.49M | 28.29M | 48.16M | 81.56M | 121.01M | 35.89M | 37.83M | 76.08M | 117.40M | 26.60M | 48.80M | 83.30M | 131.60M | 24.70M | 26.40M | 121.70M | 136.40M | 28.80M | 25.90M | 141.80M |
|
Share-based Compensation (Quarter)
|
| 1.00M | 2.16M | 0.99M | 0.98M | 0.94M | 2.73M | 2.29M | 0.90M | 1.66M | 0.80M | 1.82M | 1.45M | 2.71M | 2.30M | 3.78M | 3.12M | 2.20M | 3.50M | 3.72M | 3.19M | 0.07M | 2.35M | 2.08M | 1.01M | -0.23M | 1.21M | 4.46M | 2.59M | 2.07M | 1.76M | 3.09M | 3.50M | 1.00M | 0.03M | 2.21M | 3.01M | 2.32M | 4.85M | 3.30M | 3.80M | 1.24M | 3.76M | 0.29M | 0.82M | 1.58M | 2.68M | 3.26M | 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 |
|
Deferred Taxes (Quarter)
|
| 5.18M | 40.45M | 3.49M | -9.57M | 38.44M | -15.01M | 25.84M | 3.99M | -8.98M | 12.75M | 18.08M | -6.88M | 17.52M | 22.82M | 20.54M | 16.07M | 18.26M | 10.35M | 26.26M | 9.87M | 12.80M | 21.30M | 14.64M | -20.92M | -14.53M | 95.51M | 32.58M | 0.03M | 5.97M | 44.13M | 41.21M | 11.17M | 13.15M | 15.46M | 49.00M | -70.42M | 7.02M | 23.00M | 19.60M | 2.33M | 2.45M | 13.64M | 21.88M | 4.53M | 2.10M | 7.17M | 0.15M | 0.54M | 5.15M | 1.46M | 14.46M | -0.60M | 2.20M | 9.54M | 14.90M | -5.70M | 6.90M | -47.00M | 16.70M | 19.90M | 3.00M | 12.40M | 33.20M | 4.30M | 3.10M | 13.70M |
|
Cash from Discontinued Operations (Quarter)
|
| 1.67M | -35.97M | | | | -8.81M | 8.85M | 10.67M | -6.21M | -6.30M | 21.18M | | | | | | | -0.88M | | | | | | | | | | | | | 1.17M | 4.07M | 8.74M | 5.25M | -1.46M | 2.36M | -3.06M | -3.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.02M | | | | 0.08M | | | | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| -1.38M | -4.41M | 2.38M | | -3.28M | -8.74M | 3.44M | -4.24M | 0.80M | | -2.24M | -1.58M | 27.00M | 1.80M | -1.03M | -7.94M | | -0.39M | 3.22M | -0.23M | -5.01M | 4.67M | -6.75M | 3.03M | -0.29M | 4.46M | 5.00M | 1.33M | -5.47M | 4.66M | 0.05M | -0.05M | -0.16M | -0.85M | 23.50M | -23.13M | 24.06M | -20.15M | -0.01M | -0.38M | 1.12M | -5.42M | | -3.68M | -2.59M | 0.53M | -0.08M | -1.41M | -12.26M | 0.44M | -5.34M | 14.83M | -9.47M | -2.42M | 2.90M | 3.80M | -24.70M | 23.50M | | -14.70M | 16.20M | -6.30M | -3.30M | -10.60M | 1.00M | 12.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | 27.00M | | 22.70M | | | | | | | | | 22.00M | 94.00M | 62.00M | 70.45M | 14.50M | 11.00M | 12.00M | 54.67M | | | | | | | | | 6.90M | | 20.00M | -7.16M | 6.90M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 25.57M | -0.42M | 88.92M | 55.07M | -18.23M | 30.80M | 102.42M | 60.08M | 44.03M | 10.17M | 74.88M | 80.63M | 114.15M | 26.12M | 109.23M | 88.15M | 54.38M | 72.86M | 98.10M | 75.74M | 65.32M | 76.16M | 151.49M | 102.92M | 111.47M | 58.51M | 133.08M | 50.42M | 25.70M | 111.28M | 145.67M | 117.20M | 42.58M | 122.81M | 169.88M | 140.83M | 68.02M | 115.61M | 175.89M | 113.89M | 96.30M | 119.44M | 191.97M | 117.04M | 110.45M | 122.40M | -386.09M | 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 |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | 1.53M | 1.67M | 1.84M | 0.61M | 2.72M | 1.33M | 1.25M | 0.25M | 1.09M | 1.09M | 1.02M | 3.55M | 0.57M | 0.54M | 0.50M | 0.03M | 0.52M | 0.60M | 1.96M | 3.29M | 1.67M | 1.19M | 1.15M | -0.14M | 1.69M | 2.45M | 2.07M | -2.86M | 1.90M | 1.79M | 1.99M | 2.16M | 2.01M | 2.21M | 2.11M | 1.51M | 2.24M | 2.01M | 1.28M | -2.25M | 2.21M | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
29.39M | 29.82M | 28.40M | 28.39M | 30.26M | 30.04M | 37.91M | 31.91M | 32.25M | 33.28M | 38.16M | 38.56M | 41.43M | 41.41M | 24.52M | 34.78M | 35.15M | 36.13M | 31.26M | 35.25M | 35.88M | 36.63M | 36.99M | 39.00M | 40.05M | 37.77M | 9.71M | 44.41M | 47.30M | 48.92M | 34.90M | 46.70M | 46.83M | 47.11M | 47.61M | 48.59M | 48.71M | 49.05M | 49.98M | 51.03M | 51.59M | 51.88M | 54.61M | 56.40M | 56.66M | 56.35M | 55.04M | 57.27M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | 27.23M | 5.59M | -57.21M | 0.97M | 28.36M | -9.44M | -54.59M | 7.73M | 42.56M | 5.32M | -33.70M | -0.39M | 47.71M | 78.58M | -126.17M | -5.91M | 72.19M | -13.95M | -49.22M | -12.79M | 42.71M | -27.56M | -54.80M | 3.49M | 106.04M | -38.75M | -55.84M | -9.37M | 99.43M | 25.11M | -75.82M | -21.35M | 118.03M | 15.86M | -115.78M | -15.40M | 107.75M | -8.17M | -65.13M | -2.66M | 86.80M | 11.60M | -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 |
|
Change in Inventory (Quarter)
|
| 8.73M | -13.56M | -21.75M | 41.65M | 20.45M | -40.01M | -17.28M | 15.47M | 23.50M | -0.31M | -20.83M | -1.78M | 19.52M | -3.26M | -18.52M | 9.58M | 21.46M | -6.75M | -22.29M | 14.98M | 24.56M | -12.69M | -25.69M | 5.47M | 16.60M | -3.60M | -25.82M | 8.10M | 22.89M | -6.38M | -22.46M | 14.71M | 27.26M | -9.42M | -31.20M | 12.70M | 26.87M | -5.46M | -29.39M | 14.48M | 19.04M | -6.18M | -19.22M | 11.72M | 18.41M | -13.66M | -15.93M | 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 |
|
Change in Accured Expenses (Quarter)
|
| 10.17M | 106.31M | -24.72M | -25.30M | 28.72M | 8.45M | -44.62M | -21.06M | 13.83M | 20.75M | -42.37M | -17.86M | 38.19M | 11.33M | -13.64M | -13.10M | 2.96M | 39.11M | 29.07M | -54.05M | 10.67M | 22.19M | -44.65M | -21.64M | 61.04M | -69.49M | -73.36M | -51.34M | 7.06M | 84.61M | -98.56M | -18.57M | 4.85M | 84.07M | -71.15M | -25.25M | 9.79M | 91.91M | -41.69M | -65.87M | 24.13M | 48.53M | -43.30M | -19.79M | 51.95M | 35.80M | -23.60M | -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 |
|
Other Working Capital Changes (Quarter)
|
| -7.61M | -5.50M | 5.33M | -6.99M | -6.11M | 8.78M | -5.30M | 11.49M | -4.43M | 11.97M | -0.61M | 7.75M | -6.78M | 6.31M | -1.10M | 1.70M | -5.35M | 4.45M | -1.98M | -3.88M | 1.77M | 3.35M | 1.66M | -4.87M | 9.62M | 2.63M | 7.49M | -4.61M | 3.11M | -5.34M | 1.64M | -1.52M | 1.28M | 7.01M | 0.28M | 1.09M | -3.38M | -4.68M | -1.80M | 4.66M | -6.17M | -2.69M | 1.14M | -13.84M | 11.19M | -3.15M | 0.35M | 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 |
|
Capital Expenditures (Quarter)
|
| 81.51M | 101.54M | 81.29M | 89.83M | 152.77M | 148.41M | 121.61M | 101.84M | 103.09M | 114.16M | 67.65M | 81.16M | 112.61M | 87.72M | 63.94M | 83.29M | 92.25M | 115.26M | 83.61M | 93.69M | 113.00M | 108.19M | 117.52M | 88.95M | 143.00M | -83.10M | 83.89M | 115.97M | 134.24M | 120.85M | 66.48M | 87.81M | 84.55M | 87.17M | 69.97M | 86.78M | 121.38M | 179.39M | 56.57M | 261.12M | -231.03M | 4.83M | 53.01M | 6.91M | 26.56M | 680.93M | 51.91M | 2.53M | 1.17M | 13.18M | 136.78M | -87.55M | -6.54M | 16.61M | 119.10M | -69.00M | 2.90M | -0.60M | 37.70M | 35.30M | -9.00M | 680.20M | 86.80M | 285.00M | -250.10M | -2.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.46M | | 6.11M | | 62.00M | 2.25M | | | 0.58M | | | | | -14.69M | | | | | | | | -22.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | -0.93M | 0.93M | -1.95M | -0.41M | -0.82M | | | 108.33M | | | | | | | | | | | | | | | | | -2.83M | -6.64M | -7.82M | 25.18M | 20.18M | -2.15M | | 2.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -74.71M | -118.18M | -78.05M | -84.97M | -90.73M | -135.02M | -121.76M | -100.90M | -102.25M | -122.10M | -66.55M | -78.17M | 135.00M | 20.88M | -62.91M | -82.31M | -91.42M | -112.64M | -86.83M | -93.47M | -90.03M | -130.83M | -117.87M | -89.25M | -149.54M | -119.73M | -1216.53M | -108.21M | -134.46M | -120.56M | -66.53M | -87.53M | -84.62M | -78.44M | -93.73M | -87.82M | -100.22M | -184.08M | -145.03M | -172.27M | -275.98M | -222.94M | -173.08M | -176.64M | -180.00M | -231.94M | -146.22M | -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 |
|
Other financing activities (Quarter)
|
| -1.61M | -0.99M | -0.46M | -7.46M | -1.70M | 7.59M | | -0.16M | 0.13M | -1.64M | -2.76M | 5.59M | -2.83M | | -1.20M | 1.20M | | -15.39M | -2.45M | -1.32M | -0.44M | 21.36M | -1.90M | 1.90M | | | -2.41M | 218.78M | | -239.33M | -6.55M | -0.10M | -0.06M | -0.20M | -1.40M | -0.13M | -8.93M | -0.80M | -1.66M | -0.29M | -0.04M | -14.74M | -1.39M | -5.08M | -0.04M | 11.71M | -0.74M | 1.03M | -3.07M | -1.32M | 2.03M | 5.15M | 2.55M | 9.95M | 1.70M | 2.40M | 1.20M | 19.40M | 1.40M | 2.70M | 2.10M | -0.10M | 1.30M | 2.70M | 2.80M | 12.10M |
|
Cash from Financing Activities (Quarter)
|
| 65.35M | 96.09M | 12.25M | -42.09M | 103.91M | 86.89M | 22.07M | 76.77M | 63.84M | 87.11M | -140.17M | -18.49M | -20.89M | -191.90M | -49.39M | 12.40M | 20.04M | 33.98M | -1.47M | 14.79M | 21.95M | 55.80M | 8.55M | 10.16M | -10.30M | 475.29M | 668.63M | 93.60M | 78.71M | 0.05M | -79.57M | -21.50M | 37.96M | -45.58M | -80.66M | -73.05M | 51.75M | 84.89M | -39.29M | 52.91M | 186.21M | 100.38M | 25.62M | 37.15M | 45.05M | 109.06M | 539.50M | 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 |
|
Dividends Paid - Common (Quarter)
|
| 13.80M | 13.81M | 14.09M | 14.11M | 14.13M | 14.14M | 14.37M | 15.16M | 13.64M | 16.03M | 16.28M | 16.31M | 16.32M | 16.36M | 16.88M | 16.89M | 16.90M | 16.91M | 17.40M | 17.40M | 17.41M | -52.22M | 18.15M | 18.14M | -36.29M | 72.60M | 21.54M | 21.73M | 21.98M | 22.32M | 4.35M | 43.20M | -34.66M | 5.51M | 25.44M | -15.45M | 66.31M | -56.69M | 30.33M | -21.08M | 3.48M | 111.91M | 32.90M | -24.38M | 4.12M | 122.80M | 35.51M | 35.58M | -60.86M | 134.77M | 38.53M | -29.93M | 107.25M | 40.85M | 4.50M | 4.50M | 116.40M | -107.10M | 5.60M | 83.70M | 46.50M | 46.50M | 48.60M | 49.00M | -92.40M | 192.70M |
|
Change in Cash (Quarter)
|
| 15.33M | -24.78M | 23.12M | -71.99M | -5.06M | -26.54M | 11.58M | 44.06M | -13.29M | -16.01M | -2.64M | -16.02M | 207.08M | -231.73M | -3.06M | 18.24M | -17.00M | -5.80M | 9.80M | -2.94M | -2.76M | 1.14M | 42.17M | 23.82M | -48.37M | 414.07M | -414.81M | 35.81M | -30.05M | -17.64M | -2.09M | 0.36M | 2.07M | 2.11M | 15.66M | -22.19M | 1.53M | 10.90M | -8.43M | -5.47M | 6.53M | -3.12M | 44.51M | -22.45M | -24.50M | -0.47M | 7.19M | -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 |
|
Free Cash Flow (Quarter)
|
| -55.94M | -101.96M | 7.63M | -34.75M | -171.00M | -117.61M | -19.19M | -41.76M | -59.06M | -103.99M | 7.23M | -0.52M | 1.54M | -61.59M | 45.29M | 4.86M | -37.87M | -42.40M | 14.49M | -17.96M | -47.67M | -32.03M | 33.96M | 13.97M | -31.53M | 141.61M | 49.20M | -65.55M | -108.55M | -9.58M | 79.19M | 29.38M | -41.96M | 35.64M | 99.90M | 54.05M | -53.36M | -63.79M | 119.32M | -147.23M | 327.32M | 114.61M | 138.96M | 110.13M | 83.89M | -558.53M | -438.00M | 133.38M | 104.24M | 66.98M | 127.34M | 265.46M | 58.80M | 73.90M | 209.60M | 345.40M | 148.00M | 189.00M | 195.70M | 195.30M | 111.10M | -527.00M | 141.00M | -96.40M | 339.00M | 171.00M |
|
Net Cash Flow (Quarter)
|
| 16.21M | -22.51M | 23.12M | -71.99M | -5.06M | -17.33M | 2.73M | 35.95M | 5.61M | -24.82M | -131.83M | -16.02M | 228.27M | -144.90M | -3.06M | 18.24M | -17.00M | -5.80M | 9.80M | -2.94M | -2.76M | 1.14M | 42.17M | 23.82M | -48.37M | 414.07M | -414.81M | 35.81M | -30.05M | -9.23M | -0.43M | 8.17M | -4.08M | -1.21M | -4.51M | -20.04M | 19.55M | 16.42M | -8.43M | -5.47M | 6.53M | -3.12M | 44.51M | -22.45M | -24.50M | -0.47M | 7.19M | -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 |