|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.06M | 139.51M | -0.07M | 0.03M | -0.02M | 0.05M | -0.00M | | 0.51M | -0.00M | 0.10M | -0.00M | | | | | | | -0.05M | 9.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 1.50M | 2.75M | 2.54M | 2.23M | 2.61M | 3.56M | 2.80M | 2.85M | 2.76M | 4.34M | 3.53M | 3.40M | 3.52M | 6.04M | 3.70M | 3.37M | 3.34M | 6.02M | 3.67M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 2.46M | 1.92M | 1.24M | 1.42M | 0.81M | 1.30M | 0.73M | 0.84M | 0.80M | 0.79M | 0.76M | 0.91M | 1.16M | 0.75M | 0.59M | -0.03M | 0.15M | 0.23M | 1.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.60M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.90M | 90.89M | 24.12M | 133.56M | 114.66M | 92.82M | 26.49M | 134.58M | 116.45M | 90.84M | 28.29M | 125.52M | 117.39M | 129.04M | 44.76M | 122.55M | 120.49M | 114.47M | 40.46M | 156.53M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.08M | 0.05M | -0.18M | -0.19M | 0.22M | 1.02M | 1.04M | 1.04M | 1.04M | 1.04M | 0.97M | 1.01M | 1.00M | 1.11M | 0.99M | 1.21M | 1.18M | 1.22M | 1.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.07M | 73.69M | 70.74M | 69.86M | 79.12M | 75.87M | 75.77M | 80.27M | 79.49M | 79.37M | 86.23M | 95.42M | 89.78M | 93.62M | 102.11M | 100.89M | 105.27M | 107.08M | 108.41M | 104.84M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.10M | -4.45M | -57.98M | 31.10M | 16.79M | 0.92M | -57.24M | 40.95M | 24.34M | 0.42M | -55.51M | 35.07M | 17.99M | 26.66M | -55.54M | 20.11M | 18.13M | 13.62M | -63.54M | 44.67M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.56M | -2.32M | 12.03M | -9.57M | -2.95M | -1.24M | 8.41M | 1.02M | -2.44M | 0.75M | 5.61M | 6.42M | -6.30M | -3.60M | 8.77M | -1.77M | -1.14M | 2.90M | 4.11M | -1.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 372.23M | 299.57M | 77.78M | 94.43M | 90.62M | -262.82M | 69.86M | 64.42M | 63.98M | 81.27M | | | 184.12M | 68.61M | 0.59M | 125.68M | 54.19M | 67.39M | 317.26M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.80M | | | | | | | | | | | | | | | | | | 37.68M | 39.44M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.19M | -27.72M | | 10.75M | 28.08M | -22.03M | | | 0.02M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.76M | -139.66M | -93.47M | -99.88M | -55.09M | -86.07M | -93.85M | -55.82M | -62.42M | -83.64M | -83.95M | -97.32M | -72.60M | -1051.52M | 87.12M | -112.53M | -310.10M | -90.15M | -322.98M | -36.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | -2.03M | | 2.52M | -0.36M | 0.70M | 0.03M | 0.04M | 1.37M | -1.37M | | | 0.02M | 8.20M | 0.01M | -0.01M | 5.80M | 0.00M | 4.47M | 7.21M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.41M | 52.17M | 67.40M | -36.63M | -58.12M | -8.34M | 65.79M | -74.31M | -55.13M | -8.08M | 55.06M | -27.69M | 25.41M | 853.69M | -133.89M | 401.48M | -222.56M | -23.28M | 283.09M | -119.72M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | | | | | | | | | 282.40M | -0.32M | | | 0.36M | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 0.14M | 46.09M | 47.60M | -93.59M | 192.17M | 0.17M | 97.10M | 48.59M | 48.49M | 0.24M | 0.35M | 0.41M | 194.42M | 0.37M | 107.93M | 53.75M | 53.75M | 55.30M | 52.65M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.28M | 3.40M | -1.94M | -2.94M | 1.45M | -1.59M | -1.56M | 4.45M | -1.10M | -0.88M | -0.59M | 0.50M | 70.19M | -68.79M | -2.02M | 411.51M | -412.17M | 1.04M | 0.58M | 0.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -241.34M | -208.68M | -53.65M | 39.14M | 24.04M | 355.64M | -43.37M | 70.16M | 52.47M | 9.58M | 28.29M | 125.52M | -66.73M | 60.43M | 44.16M | -3.13M | 66.30M | 47.09M | -276.80M | 156.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.28M | 3.40M | -1.94M | -2.94M | 1.45M | -1.59M | -1.56M | 4.45M | -1.10M | -0.88M | -0.59M | 0.50M | 70.19M | -68.79M | -2.02M | 411.51M | -412.17M | 1.04M | 0.58M | 0.40M |