|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.10M | 18.91M | 58.19M | 45.83M | 44.78M | 93.64M | 56.19M | 59.55M | 55.48M | 12.02M | 11.62M | 28.31M | 21.84M | 7.22M | 81.47M | 48.05M | -0.15M | 0.69M | 8.16M | 3.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.52M | 0.52M | 0.14M | 1.03M | 1.02M | 1.61M | 0.93M | 0.94M | 0.95M | 0.97M | 2.58M | 0.94M | 0.95M | 2.45M | 1.58M | 1.59M | 1.61M | 1.61M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.91M | 14.95M | 12.81M | 15.80M | 11.47M | -0.69M | 1.06M | 2.98M | 5.89M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | 0.25M | | | | 0.25M | | | | 0.43M | | | | 0.35M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.38M | | 21.40M | | | | 0.00M | | | | 0.50M | | -15.19M | | 0.18M | | | | 1.05M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.84M | 32.92M | 36.24M | 48.38M | 42.32M | 46.78M | -39.04M | 38.60M | 52.92M | -26.76M | 21.01M | 32.34M | 43.22M | 52.51M | 56.75M | 57.01M | 58.41M | 63.54M | 53.85M | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.96M | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.64M | 2.43M | 2.96M | 2.99M | 3.03M | -2.51M | 1.51M | 0.01M | -4.39M | -1.14M | 3.34M | 3.53M | 4.50M | 5.68M | 5.11M | 5.43M | 5.49M | 6.55M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 0.35M | 1.24M | 0.57M | 0.48M | 1.19M | -0.84M | 0.89M | 0.60M | -0.05M | 0.31M | 0.67M | 0.73M | 0.83M | 0.80M | 0.99M | 1.00M | 0.93M | 0.82M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.43M | 10.47M | -0.94M | 1.36M | 9.06M | 8.61M | -1.15M | 1.80M | 11.21M | 14.06M | -1.39M | -0.44M | 19.55M | 4.71M | 4.00M | -4.19M | 10.45M | 10.53M | 1.38M | 20.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.07M | 10.31M | 2.78M | 0.59M | 11.38M | 14.01M | 3.17M | 2.04M | 39.13M | 30.13M | -0.98M | 5.68M | 38.98M | 7.96M | -11.43M | 0.76M | 37.23M | 39.50M | -1.31M | 47.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.17M | 367.05M | 0.54M | 0.15M | 0.14M | 0.83M | 4.33M | 7.88M | -8.10M | 332.23M | 3.67M | 0.93M | -0.29M | 1,196.66M | 3.99M | -0.20M | -0.80M | 312.12M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 94.56M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -116.87M | 92.74M | 179.07M | -4.82M | 181.07M | 120.68M | -0.88M | -7.60M | 117.99M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.22M | -65.77M | -171.53M | -2.84M | -30.25M | 127.70M | 7.74M | -335.22M | -120.57M | 6.82M | 134.41M | -245.24M | -890.32M | 2,331.05M | -2396.68M | 51.03M | -181.78M | 311.22M | -495.24M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.01M | 6.79M | -0.11M | -0.01M | -2.34M | -10.16M | -2.35M | -1.09M | -28.35M | 87.69M | -39.93M | -51.40M | -3.99M | 108.23M | | | -3.99M | 5.45M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.46M | -13.73M | 100.67M | -26.95M | -27.16M | -61.86M | 93.50M | 241.61M | 72.46M | 5.20M | -68.15M | 98.70M | 650.10M | 82.35M | -77.27M | -42.20M | 126.39M | -198.47M | 17.12M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.88M | -1.86M | 13.25M | -2.96M | -3.10M | -2.99M | -3.10M | -3.09M | -3.06M | -3.05M | -3.04M | -8.31M | -8.44M | -8.31M | 8.76M | -9.00M | -8.81M | -0.65M | 53.93M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.60M | -46.58M | -34.62M | 18.58M | -15.09M | 112.62M | 7.34M | -55.01M | 4.82M | 3.83M | 68.71M | 114.19M | -425.39M | 290.17M | -241.46M | 83.78M | -183.30M | 95.30M | -36.06M | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.99M | | | | 154.85M | | | | | | -0.00M | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.95M | 33.09M | -330.81M | 47.84M | 42.16M | 46.64M | -39.87M | 34.28M | 45.04M | -18.67M | -311.22M | 28.67M | 42.28M | 52.80M | -1139.91M | 53.02M | 58.61M | 64.34M | -258.27M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.60M | -46.58M | -34.62M | 18.58M | -15.09M | 112.62M | 62.20M | -55.01M | 4.82M | -14.74M | 87.27M | -114.19M | -197.00M | 2,465.91M | -2417.20M | 65.84M | 3.02M | 176.29M | -424.26M | |