|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.24M | -18.06M | 1.15M | 39.45M | 109.87M | 125.13M | 198.29M | 322.77M | 110.53M | 0.41M | 16.58M | 146.36M | 112.93M | 149.59M | 218.36M | 508.15M | 342.13M | 199.11M | 102.93M | 51.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.38M | -15.84M | -0.16M | 12.13M | 9.54M | -1.32M | 0.78M | 7.64M | 17.37M | 0.32M | 5.54M | 7.63M | -23.16M | -14.61M | 0.78M | -0.92M | 26.32M | 13.68M | 0.80M | 14.64M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.09M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.04M | 0.07M | 0.06M | 0.06M | 0.16M | | 34.89M | | | | 426.17M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.41M | -24.11M | 8.62M | 36.32M | 105.39M | 172.81M | 171.97M | 361.72M | 156.50M | 23.68M | 49.97M | 163.95M | 213.79M | 117.45M | 122.70M | 571.58M | 413.01M | 278.60M | 94.75M | 103.56M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.09M | 17.39M | 16.58M | 17.03M | 17.40M | 17.31M | 17.42M | 18.47M | 19.04M | 19.34M | 20.05M | 19.76M | 21.09M | 22.05M | 23.77M | 23.61M | 24.59M | 29.66M | 30.11M | 30.52M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.70M | -7.64M | -8.95M | -29.07M | 36.56M | 31.69M | -44.52M | 12.85M | -1.51M | 3.61M | 7.79M | -9.79M | -8.52M | -39.58M | -120.21M | 40.73M | 103.63M | 36.15M | -39.08M | 7.28M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.27M | 11.23M | 17.41M | 20.52M | 23.23M | 27.66M | 32.05M | 26.46M | 50.40M | 26.67M | 39.11M | 30.20M | 51.15M | 35.77M | 29.82M | 49.81M | 45.86M | 45.30M | 46.83M | 31.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 1.17M | 4.17M | 0.04M | -4.69M | 0.08M | 0.01M | 0.03M | 0.46M | 0.07M | 0.08M | 0.09M | 0.03M | 3.95M | 0.06M | -0.35M | 0.23M | 0.05M | 0.08M | 0.06M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.82M | | | | | | | | | 53.75M | | | 111.52M | | 4.67M | | 275.29M | 23.72M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.40M | | | | | | | 1.50M | | | 1.00M | 2.00M | | | 0.80M | 2.50M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.91M | 39.39M | 28.48M | 8.51M | 16.33M | 20.30M | 44.98M | 67.41M | 159.15M | 135.77M | 60.34M | 77.81M | 85.02M | 209.67M | 216.83M | 227.89M | 253.25M | 181.15M | 309.25M | 169.33M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.27M | -16.48M | -9.77M | -35.05M | -55.71M | -59.12M | -87.58M | -250.92M | 22.51M | 80.88M | -48.08M | -151.24M | -294.15M | -135.87M | -111.55M | -137.70M | -190.34M | -409.71M | 163.73M | -20.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | -0.07M | -0.05M | -1.16M | -6.18M | -36.75M | -41.78M | -67.83M | -107.80M | -37.05M | -0.45M | -7.37M | -48.89M | -37.79M | -52.52M | -76.93M | -219.49M | -114.18M | -141.22M | -60.39M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | 5.52M | 6.12M | 36.65M | 59.71M | 10.55M | 83.43M | 36.98M | 0.56M | 5.69M | 40.60M | 37.76M | 65.91M | 73.03M | 169.49M | 66.46M | 34.22M | 16.81M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43M | -40.67M | -1.20M | 0.10M | 43.49M | 76.94M | 42.61M | 42.98M | 71.21M | 67.52M | 1.44M | 5.34M | -129.25M | -56.21M | -41.37M | 356.94M | 3.18M | -245.29M | 117.26M | 22.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.87M | -35.34M | -8.79M | 15.79M | 82.16M | 145.15M | 139.93M | 335.26M | 106.10M | -2.98M | 10.86M | 133.76M | 162.65M | 81.68M | 92.88M | 521.77M | 367.15M | 233.30M | 47.92M | 71.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43M | -40.67M | -1.20M | 0.10M | 43.49M | 76.94M | 42.61M | 42.98M | 71.21M | 67.52M | 1.44M | 5.34M | -129.25M | -56.21M | -41.37M | 356.94M | 3.18M | -245.29M | 117.26M | 22.68M |