|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.79M | 83.57M | 76.08M | 175.75M | 60.44M | 31.49M | -73.12M | 18.63M | 26.30M | 19.34M | -270.76M | 23.24M | 32.18M | 30.64M | -225.31M | 46.80M | 58.72M | 74.66M | 76.66M | 86.24M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.65M | 3.85M | 5.43M | 3.92M | 5.12M | 3.19M | 3.17M | 4.05M | 3.87M | 3.09M | 2.84M | 3.36M | 4.64M | 3.74M | 2.28M | 3.42M | 5.28M | 4.34M | 5.22M | 4.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.79M | -3.41M | 43.88M | 2.81M | 0.89M | -1.57M | 44.28M | 1.37M | 1.42M | -1.83M | -56.87M | 0.17M | -0.98M | 2.53M | -24.00M | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.85M | 63.02M | 91.06M | 54.53M | 44.00M | 56.35M | 55.80M | 35.91M | 26.71M | 53.59M | 36.78M | 50.98M | 35.71M | 45.93M | 23.54M | 45.28M | 9.52M | 81.58M | 16.81M | 82.33M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.05M | 14.14M | 12.38M | 11.83M | 11.65M | 11.66M | 11.29M | 10.87M | 10.70M | 11.20M | 8.97M | 7.85M | 7.46M | 8.16M | 8.97M | 7.34M | 7.31M | 7.17M | 6.93M | 6.86M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.76M | 22.63M | -7.60M | -8.83M | -29.12M | -8.12M | 15.08M | -8.12M | 6.62M | -10.11M | 1.16M | 5.74M | 10.99M | 14.36M | 25.32M | 7.40M | -33.56M | 52.50M | -29.99M | 35.28M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | 9.22M | -32.83M | 51.20M | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | 6.00M | 8.43M | 4.79M | 4.48M | 5.05M | 4.48M | -1.84M | 2.83M | -2.94M | -0.30M | 0.89M | 1.66M | 6.65M | 8.69M | 1.74M | 5.31M | 0.19M | 0.42M | 4.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.56M | 13.81M | 633.12M | 7.08M | 4.86M | 557.10M | 221.54M | 4.88M | 4.62M | 762.60M | -747.29M | 6.86M | 7.39M | 830.62M | -815.86M | 362.71M | 362.68M | -706.05M | 6.93M | 4.86M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.28M | 250.47M | 216.44M | 215.31M | 191.43M | 161.04M | 141.40M | 166.68M | 175.34M | 162.65M | 153.46M | 195.03M | 224.80M | 222.15M | 217.93M | 259.59M | 293.81M | 292.89M | 290.70M | 328.39M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.43M | 72.11M | 27.09M | 37.23M | -2.12M | -75.78M | -89.56M | -130.72M | -83.53M | -56.48M | -131.22M | -90.88M | -41.00M | -43.82M | -264.73M | -100.28M | -69.37M | -45.90M | -27.04M | -27.41M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.41M | -2.68M | 36.89M | 1.46M | 0.20M | | -24.02M | -10.68M | 18.84M | 0.07M | -2.55M | 23.56M | -6.60M | -5.27M | 9.72M | 0.26M | -16.46M | 20.10M | 6.32M | 1.11M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.45M | | -353.75M | | 446.85M | -446.85M | | 230.00M | 214.81M | -444.81M | 230.00M | 696.35M | 303.65M | 292.58M | 738.89M | 185.83M | 363.77M | -549.61M | 500.00M | 304.19M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.15M | 0.00M | | | 192.46M | | 20.02M | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -209.54M | -195.03M | -91.02M | -118.02M | -37.58M | 14.91M | 33.25M | 110.37M | 80.25M | -31.75M | 109.43M | 55.79M | 83.70M | -9.01M | 187.29M | 40.34M | 46.89M | -36.67M | -5.70M | 18.61M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.82M | 19.62M | 4.27M | -3.17M | -10.22M | -2.73M | -2.61M | -0.71M | 2.67M | -5.51M | -1.34M | -1.27M | -0.78M | 3.63M | 6.41M | 1.91M | -1.26M | 0.58M | 0.22M | -3.11M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.74M | -59.89M | 27.13M | -26.26M | 4.29M | -4.53M | -0.51M | 15.57M | 23.43M | -34.65M | 14.99M | 15.89M | 78.41M | -6.90M | -53.89M | -14.66M | -12.96M | -0.99M | -15.93M | 73.53M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.29M | 49.21M | -542.05M | 47.45M | 39.14M | -500.75M | -165.73M | 31.03M | 22.09M | -709.01M | 784.07M | 44.12M | 28.32M | -784.69M | 839.40M | -317.43M | -353.15M | 787.63M | 9.88M | 77.47M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.74M | -59.89M | 27.13M | -26.26M | 4.29M | -4.53M | -0.51M | 15.57M | 23.43M | -34.65M | 14.99M | 15.89M | 78.41M | -6.90M | -53.89M | -14.66M | -12.96M | -0.99M | -15.93M | 73.53M |