|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.47M | 176.19M | 15.65M | 11.33M | 5.75M | 99.94M | -3.78M | -91.45M | -102.00M | -25.05M | -67.99M | -15.23M | -86.15M | 125.97M | -24.01M | -96.25M | -42.50M | 381.31M | -90.08M | -95.51M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 5.83M | 0.79M | 0.84M | 0.83M | 16.79M | 2.79M | 2.43M | 0.75M | 7.74M | 0.64M | 0.66M | 2.28M | 1.53M | 2.73M | 2.41M | 2.39M | 21.05M | 2.72M | 2.50M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.23M | 0.24M | 0.31M | 0.36M | 0.30M | 0.29M | 0.33M | 0.34M | 0.33M | 0.25M | 0.33M | 0.33M | 0.33M | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.74M | 107.37M | 139.47M | 116.02M | 126.18M | 115.22M | 145.47M | 96.25M | 90.49M | 94.75M | 139.02M | 91.86M | 103.70M | 74.10M | 132.64M | 81.29M | 109.77M | 63.16M | 116.94M | 96.15M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.16M | -9.20M | -0.11M | -2.91M | -3.34M | -10.91M | -0.11M | -2.66M | -2.46M | -0.12M | -0.12M | -1.98M | -1.94M | 5.93M | -1.46M | -1.16M | -1.06M | -1.15M | 0.08M | -0.59M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94M | 2.77M | 2.01M | 1.97M | 2.03M | 2.04M | 2.13M | 2.23M | 2.26M | 2.23M | 2.21M | 2.21M | 2.40M | 2.52M | 2.46M | 2.57M | 3.40M | 3.48M | 3.44M | 3.38M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.10M | 91.49M | 89.36M | 93.95M | 96.28M | 93.21M | 93.18M | 121.57M | 122.02M | 123.18M | 95.77M | 95.49M | 97.18M | 95.61M | 97.84M | 101.72M | 101.20M | 98.17M | 97.41M | 99.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.37M | -26.65M | 14.93M | -12.50M | 29.39M | -33.22M | 28.18M | -15.66M | 28.76M | -35.03M | 26.95M | -22.16M | 26.84M | -31.62M | 31.57M | -21.74M | 31.23M | -29.62M | 37.59M | -10.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.34M | -6.82M | -2.15M | -8.61M | 24.27M | -13.95M | -3.70M | -9.52M | 40.24M | -11.09M | -6.31M | -7.93M | 22.75M | -4.83M | -3.14M | -11.29M | 4.81M | 2.47M | 6.92M | -18.84M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.86M | 24.64M | 28.54M | 301.93M | -218.97M | 218.97M | 40.03M | 51.27M | 53.54M | 44.31M | 48.13M | 39.65M | 40.47M | 39.09M | 42.31M | 51.13M | 47.84M | 51.11M | 51.71M | 202.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.15M | 0.79M | 0.32M | 3.17M | 1.44M | 0.53M | 0.61M | 0.55M | 0.49M | 0.47M | 1.87M | 0.92M | 0.32M | 0.28M | 1.88M | 0.29M | 1.47M | 0.26M | 0.55M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.56M | 0.53M | 0.49M | 0.43M | 0.47M | 0.05M | 0.02M | 0.01M | | 0.10M | 0.05M | 0.05M | 0.07M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.23M | -56.31M | -72.94M | -371.87M | -52.19M | -63.95M | -51.40M | -68.53M | -60.44M | -53.22M | -62.45M | -47.78M | -46.34M | -84.19M | -33.95M | -71.23M | -83.78M | -76.38M | -74.82M | -338.45M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | | -78.97M | 0.70M | -0.57M | 5.55M | 0.59M | 0.53M | 0.01M | 1.39M | 3.72M | 3.22M | 6.06M | -3.88M | | 0.27M | 129.73M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.98M | -65.64M | -65.16M | 189.62M | -64.03M | -63.44M | -60.93M | -66.51M | 233.00M | -44.69M | -42.98M | -39.69M | -74.27M | -89.52M | -17.61M | -108.87M | -44.39M | -54.47M | -25.66M | 240.02M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.14M | 155.36M | 15.39M | 49.22M | 49.22M | -88.69M | 33.40M | 31.41M | 31.68M | 33.40M | 31.77M | 31.84M | 31.77M | 31.85M | 31.81M | -17.60M | 81.23M | 31.82M | 31.82M | 31.82M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 38.61M | 154.94M | 48.83M | 114.64M | 7.99M | -19.82M | 71.59M | 31.38M | -37.79M | 38.84M | 12.74M | -29.19M | 25.50M | -6.78M | -0.45M | -1.07M | 0.65M | 11.72M | 11.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.53M | -14.59M | 1.37M | -66.23M | 9.96M | -12.17M | 33.14M | -38.80M | 263.05M | -3.15M | 33.59M | 4.39M | -16.91M | -99.60M | 81.07M | -98.81M | -18.41M | -67.69M | 16.46M | -2.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.88M | 82.73M | 110.93M | -185.91M | 345.15M | -103.76M | 105.44M | 44.98M | 36.95M | 50.44M | 90.90M | 52.21M | 63.24M | 35.01M | 90.33M | 30.16M | 61.93M | 12.04M | 65.23M | -106.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.53M | -14.59M | 1.37M | -66.23M | 9.96M | -12.17M | 33.14M | -38.80M | 263.05M | -3.15M | 33.59M | 4.39M | -16.91M | -99.60M | 81.07M | -98.81M | -18.41M | -67.69M | 16.46M | -2.29M |