|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 24.60M | 23.50M | 23.70M | 10.80M | -18.50M | -1.50M | -1.00M | -1.20M | -1.30M | -8.50M | -1.30M | -1.20M | -0.70M | 0.40M | -0.50M | -0.90M | -0.40M | 0.80M | 15.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 4.80M | 9.50M | 6.10M | 7.70M | 7.30M | 8.10M | 7.90M | 15.60M | 13.70M | 13.40M | 9.30M | 13.60M | 12.90M | 12.50M | 9.50M | 14.30M | 14.30M | 18.40M | 11.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.50M | -4.60M | 15.80M | 2.30M | -8.80M | -1.20M | 35.60M | 4.00M | -3.70M | -3.20M | 6.80M | 6.50M | -2.30M | -2.10M | 8.60M | 8.80M | -3.50M | -2.10M | 19.10M | 8.50M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | 134.10M | 17.60M | 36.40M | 39.50M | -19.90M | -3.70M | -1.30M | -1.60M | -1.70M | -11.40M | -0.70M | -2.00M | -1.00M | 0.60M | -0.70M | -1.20M | -0.60M | 1.10M | 21.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -3.40M | -20.60M | 7.20M | 10.00M | -13.50M | 15.50M | 4.40M | 3.20M | 21.40M | 0.30M | 6.30M | 18.60M | 0.70M | -18.40M | -2.30M | 22.20M | -2.20M | 6.20M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.60M | 141.80M | 31.60M | 132.50M | 184.80M | -15.40M | 53.20M | 113.60M | 88.30M | 100.50M | 73.40M | 98.70M | 69.70M | 120.00M | 115.00M | 91.60M | 84.40M | 95.80M | 143.70M | 80.80M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.90M | 177.60M | 123.80M | 218.90M | 244.60M | 70.10M | 172.20M | 227.90M | 206.70M | 215.20M | 201.00M | 238.80M | 217.40M | 267.80M | 278.80M | 288.60M | 270.20M | 270.80M | 346.00M | 313.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.40M | 55.50M | 56.70M | 57.70M | 60.50M | 62.10M | 63.30M | 63.90M | 72.60M | 67.30M | 70.10M | 70.30M | 72.90M | 78.40M | 78.00M | 79.20M | 79.90M | 82.40M | 86.40M | 87.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | -27.20M | 28.60M | -7.50M | -8.90M | -6.00M | 39.30M | -23.70M | 12.20M | -9.20M | 43.10M | 7.70M | -8.60M | -28.20M | 26.10M | 24.70M | -9.00M | 3.10M | -3.60M | 53.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 5.90M | 9.40M | -4.70M | -5.00M | 2.60M | 1.20M | 2.80M | -4.20M | 12.00M | -3.80M | 5.60M | -0.40M | 1.60M | -2.10M | -0.40M | -30.20M | 10.10M | -2.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 5.70M | -46.40M | -8.50M | 75.90M | -41.00M | -57.60M | 16.70M | 17.60M | 3.20M | 1.70M | 25.90M | 6.40M | 21.40M | -33.30M | 18.60M | 4.70M | 47.50M | -54.90M | 33.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | 9.30M | 15.30M | -13.60M | 8.70M | -0.10M | -3.00M | 3.70M | 4.70M | -4.30M | -10.20M | 16.00M | 32.40M | -5.10M | 14.00M | -0.70M | 17.20M | 3.00M | 11.70M | 11.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.80M | 1.90M | 533.80M | 112.90M | 112.70M | 149.30M | 209.20M | 99.80M | 121.90M | 149.70M | 211.70M | 139.40M | 156.90M | 147.50M | 198.70M | 163.10M | 156.90M | 187.10M | 229.30M | 162.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.70M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.60M | -1.40M | -2.10M | -0.10M | 0.10M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.80M | 6.00M | 0.40M | 16.00M | 1.00M | 0.90M | 1.00M | 11.00M | 121.00M | 28.00M | 12.80M | 42.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -226.00M | -124.00M | -220.70M | -123.10M | -123.20M | -174.30M | -206.40M | -104.00M | -128.50M | -162.20M | -208.10M | -129.70M | -158.40M | -161.50M | -203.70M | -158.50M | -165.40M | -201.30M | -239.40M | -150.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.60M | | -36.20M | -4.60M | 4.50M | 55.20M | -31.00M | 17.00M | 26.30M | 54.70M | 13.60M | 18.40M | -16.60M | 0.40M | 138.20M | | 6.80M | -6.80M | -2.80M | -11.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -186.40M | -18.50M | 42.30M | -60.90M | -19.30M | -49.00M | -16.50M | -58.00M | -43.50M | -65.80M | -29.90M | -40.60M | -49.60M | -89.50M | -150.90M | -130.40M | -90.20M | -113.20M | -97.40M | -102.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.80M | 27.60M | 16.60M | 20.80M | 566.60M | 22.30M | 28.40M | 31.80M | 27.60M | 15.20M | 69.30M | 15.30M | 15.30M | 17.20M | -20.40M | 17.40M | 17.20M | 19.40M | 98.10M | 57.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -156.50M | 35.10M | -54.60M | 34.90M | 102.10M | -153.20M | -50.70M | 65.90M | 34.70M | -12.80M | -37.00M | 68.50M | 9.40M | 16.80M | -75.80M | -0.30M | 14.60M | -43.70M | 9.20M | 60.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.70M | 175.70M | -410.00M | 106.00M | 131.90M | -79.20M | -37.00M | 128.10M | 84.80M | 65.50M | -10.70M | 99.40M | 60.50M | 120.30M | 80.10M | 125.50M | 113.30M | 83.70M | 116.70M | 150.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -156.50M | 35.10M | -54.60M | 34.90M | 102.10M | -153.20M | -50.70M | 65.90M | 34.70M | -12.80M | -37.00M | 68.50M | 9.40M | 16.80M | -75.80M | -0.30M | 14.60M | -43.70M | 9.20M | 60.50M |