|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.62M | 120.40M | -351.13M | 90.96M | 102.49M | 100.50M | 391.77M | 104.77M | 109.38M | 147.68M | 266.36M | 125.82M | 141.98M | 146.92M | -425.10M | 149.65M | 131.09M | 139.32M | 303.25M | 139.81M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 5.95M | 13.77M | -7.26M | -8.47M | 5.85M | | 7.54M | 9.53M | 9.44M | 10.99M | 11.34M | 10.69M | 9.52M | 11.76M | 10.38M | 10.97M | 10.32M | 12.92M | 8.79M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 2.27M | | 1.32M | | | -4.58M | -3.44M | -4.16M | -4.59M | -7.32M | -3.76M | -2.49M | -1.28M | -1.59M | -2.29M | -0.41M | 11.96M | -7.97M | 3.32M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.08M | | | | 0.05M | | | | 0.07M | | | | 0.08M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | -0.04M | 78.93M | -0.20M | 0.01M | | 0.67M | 1.55M | -0.13M | -0.14M | 5.96M | 6.70M | 5.17M | 0.02M | 6.96M | 0.02M | 3.88M | 0.01M | 5.54M | 7.78M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.24M | | 1.46M | | | 3.00M | 0.57M | 0.59M | 0.18M | 0.13M | -0.01M | 0.12M | 0.14M | -0.06M | -0.06M | 0.05M | -0.04M | -0.06M | 0.04M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.84M | | | | 99.87M | | | | 0.54M | | | | 56.92M | | | | 0.32M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.56M | 189.19M | | 78.79M | | | -9.28M | 114.68M | 127.61M | 179.84M | 168.73M | 123.46M | 150.69M | 172.73M | 178.02M | 179.08M | 187.78M | 185.40M | 239.81M | 161.96M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 1.33M | | 1.32M | | | -0.12M | 1.29M | 1.29M | 1.28M | 1.64M | 1.27M | 1.21M | 1.21M | 1.61M | 1.21M | 1.21M | 1.35M | 1.98M | 1.49M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.18M | 16.58M | 28.81M | 18.98M | 18.12M | 18.93M | | 18.17M | 18.56M | 18.27M | 25.64M | 19.87M | 20.35M | 20.76M | 26.76M | 20.36M | 20.35M | 20.41M | 27.70M | 20.43M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.96M | 21.70M | -12.69M | | -34.24M | 14.58M | 9.42M | | 0.37M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.60M | 17.49M | | 12.45M | | | 36.58M | 19.03M | 18.95M | 21.29M | 46.12M | 20.18M | 23.50M | 27.12M | 42.08M | 14.74M | 20.49M | 21.44M | 63.89M | 15.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.10M | 7.78M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.43M | -17.48M | | -20.64M | | | 36.66M | -19.60M | -19.59M | -20.82M | -46.90M | -21.49M | -23.47M | -26.93M | 40.67M | -15.97M | 30.77M | -20.86M | -64.13M | -8.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 5.73M | -13.34M | 0.79M | 1.61M | 0.37M | | 1.55M | 1.51M | 2.17M | -5.24M | 6.70M | 2.56M | 1.45M | -0.00M | 8.16M | 0.31M | 2.39M | 0.15M | 12.56M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.10M | -126.93M | | -62.10M | | | -287.80M | -45.28M | -147.70M | -144.21M | -139.16M | -34.79M | -35.86M | -242.34M | -219.22M | -51.89M | -209.42M | -296.93M | -193.85M | -88.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.37M | 34.79M | | 0.05M | | | 86.31M | 0.09M | 42.84M | 42.63M | 84.21M | 0.34M | 52.76M | 52.91M | 103.93M | 0.62M | 59.64M | 59.25M | 117.36M | 1.46M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.24M | | 0.37M | | | -1.02M | -0.19M | 0.68M | -0.80M | 0.64M | -0.67M | -0.32M | 0.40M | -1.56M | 0.30M | 1.55M | -0.36M | 0.29M | -0.11M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.17M | 44.54M | | -3.57M | | | -261.44M | 49.61M | -39.00M | 14.00M | -16.69M | 66.51M | 91.03M | -96.15M | -2.11M | 111.51M | 10.68M | -132.75M | -17.88M | 65.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.96M | 171.70M | | 66.33M | | | -45.87M | 95.65M | 108.66M | 158.55M | 122.61M | 103.28M | 127.18M | 145.61M | 135.93M | 164.33M | 167.30M | 163.96M | 175.91M | 146.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.03M | 44.78M | | -3.94M | | | -260.42M | 49.80M | -39.68M | 14.80M | -17.33M | 67.18M | 91.35M | -96.55M | -0.54M | 111.21M | 9.13M | -132.39M | -18.17M | 65.49M |