|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.42M | 39.99M | 33.00M | -82.28M | 36.94M | 52.19M | 37.24M | -164.82M | 27.07M | 28.04M | 23.79M | -101.75M | 22.63M | -33.37M | 25.46M | -8.24M | 18.71M | 26.90M | 173.16M | 31.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 4.02M | 4.33M | 3.44M | 6.31M | 3.56M | 3.14M | 3.19M | 5.58M | 3.36M | 0.20M | 3.01M | 5.66M | 0.20M | 0.30M | 5.79M | 6.49M | 0.50M | 7.10M | 3.97M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | | | 29.30M | | | | -29.93M | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | | | | 0.81M | 1.22M | 1.25M | 1.25M | 1.25M | 1.89M | 1.90M | 1.90M | 2.11M | 2.66M | 2.68M | 2.92M | 2.93M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 0.42M | -11.30M | 8.31M | 0.20M | 2.24M | 6.48M | 2.77M | -0.61M | 0.38M | 0.38M | -29.32M | -0.25M | 0.00M | 0.00M | 3.62M | 0.12M | 1.57M | 0.19M | 222.59M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | | | | | | 0.06M | 0.12M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | 0.07M | 0.29M | 0.25M | 0.60M | 2.37M | 1.42M | 0.37M | 1.40M | 2.56M | 1.47M | 4.72M | 3.17M | 19.52M | 0.85M | 0.78M | 0.75M | 0.71M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.92M | 80.64M | 83.92M | -6.84M | 121.96M | 50.02M | 55.57M | 60.43M | 94.74M | 14.71M | 120.63M | 47.71M | 83.28M | 31.24M | 109.25M | 18.46M | 71.22M | 39.17M | 79.56M | -117.34M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 1.90M | 1.97M | 1.94M | 1.85M | 1.91M | 2.46M | 2.79M | 2.82M | 2.98M | 3.16M | 3.07M | 2.91M | 2.02M | 1.67M | 1.66M | 1.60M | 1.62M | 1.45M | 1.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.12M | 33.31M | 32.88M | 34.87M | 35.94M | 32.02M | 32.33M | 32.64M | 31.92M | 31.69M | 31.17M | 31.00M | 31.36M | 31.31M | 31.76M | 31.79M | 32.14M | 32.73M | 33.04M | 34.13M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.47M | -32.54M | 8.98M | -52.02M | 14.34M | -20.45M | 15.18M | 12.78M | -45.38M | -10.64M | 46.36M | 17.75M | -6.45M | -15.01M | 25.10M | -25.50M | 20.96M | -27.75M | 149.56M | -45.48M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.28M | 17.07M | 13.04M | 12.01M | 13.77M | 22.29M | 36.17M | 17.79M | 13.77M | 17.85M | 21.95M | 19.43M | 14.77M | 24.41M | 18.73M | 20.78M | 30.77M | 36.81M | 93.70M | 36.23M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 13.20M | -12.21M | 24.34M | 0.04M | 15.77M | 84.00M | 1.61M | 0.17M | 2.62M | 12.32M | 4.47M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.62M | 2.04M | 0.15M | 1.82M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.29M | -19.05M | -8.13M | -13.27M | -17.84M | -1.48M | 43.00M | -12.29M | -15.16M | -13.66M | -6.95M | -17.65M | -14.77M | -22.23M | -43.26M | -21.46M | -31.14M | -50.66M | 225.57M | -38.09M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.59M | 0.10M | 0.09M | -0.00M | 1.28M | 0.02M | 40.23M | -40.23M | 3.44M | | 0.00M | -1.05M | 7.41M | 0.05M | 0.00M | 5.13M | 22.18M | | 2.25M | -24.43M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -102.14M | 134.61M | -4.11M | -17.11M | -6.45M | -53.41M | -610.24M | -29.00M | -45.88M | -57.75M | -25.22M | -79.23M | -30.10M | -83.10M | -72.92M | 17.23M | -49.42M | 11.81M | -194.54M | 46.49M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.49M | 0.00M | | -0.00M | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | 0.21M | -3.34M | 0.10M | 2.61M | -6.94M | -3.75M | 3.33M | -1.29M | -0.76M | -1.07M | 2.86M | -3.00M | 1.49M | 2.65M | -6.77M | 0.68M | 3.09M | 0.36M | 1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.84M | 196.41M | 68.34M | -37.12M | 100.27M | -11.80M | -515.42M | 22.47M | 32.41M | -57.47M | 87.39M | -46.32M | 35.41M | -72.60M | -4.28M | 7.46M | -8.66M | 3.42M | 110.95M | -107.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.64M | 63.57M | 70.88M | -18.85M | 108.18M | 27.74M | 19.40M | 42.63M | 80.97M | -3.14M | 98.67M | 28.27M | 68.52M | 6.83M | 90.52M | -2.32M | 40.45M | 2.36M | -14.15M | -153.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | 196.20M | 71.68M | -37.22M | 97.66M | -4.86M | -511.67M | 19.14M | 33.70M | -56.70M | 88.46M | -49.18M | 38.42M | -74.09M | -6.92M | 14.23M | -9.34M | 0.32M | 110.59M | -108.94M |