|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -11.69M | -9.83M | -10.78M | 2.89M | -33.06M | -12.75M | -3.43M | -11.12M | 3.51M | -28.96M | -2.02M | -15.75M | -14.87M | -5.20M | -11.28M | 138.59M | -26.26M | -20.15M | -51.26M | 39.78M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58M | 21.75M | 15.51M | -22.22M | 0.77M | 22.84M | 10.04M | -8.51M | 14.84M | 27.44M | -2.60M | -2.06M | 17.93M | 25.70M | 12.47M | 9.09M | 8.38M | 30.65M | 6.54M | -24.87M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 24.92M | 21.46M | 23.22M | 27.47M | 27.36M | 31.85M | 39.00M | 36.60M | 31.60M | 31.49M | 32.92M | 32.97M | 34.53M | 32.67M | 35.05M | 33.71M | 35.74M | 37.89M | 64.43M | 58.65M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -2.06M | 8.02M | 14.37M | -12.18M | 4.87M | 3.36M | -1.54M | -17.55M | -5.44M | 4.70M | 1.50M | -0.94M | -4.11M | 5.94M | -4.05M | 1.25M | 7.18M | 5.67M | 13.95M | -26.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | -5.56M | 13.84M | -2.49M | -5.10M | 18.15M | -21.70M | -4.70M | -3.83M | 17.66M | -2.28M | -6.32M | 1.93M | 11.22M | 4.04M | -1.42M | 45.94M | -46.02M | 36.79M | 2.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 224.50M | 0.29M | 30.50M | 40.60M | 153.98M | 680.59M | -1059.40M | 5.98M | 68.22M | | 8.61M | 137.83M | -114.94M | 27.70M | 21.26M | 12.99M | 18.55M | 33.12M | 202.30M | 17.41M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | -0.01M | | 0.14M | | | | | | | | 29.45M | 200.80M | 8.53M | -25.88M | | 145.92M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | 10.18M | 12.93M | 13.33M | 13.75M | 12.10M | 8.64M | 23.91M | 4.58M | 9.59M | 34.10M | 30.84M | 15.35M | 21.66M | 30.14M | 23.03M | 15.42M | 8.02M | 6.99M | 9.95M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -369.92M | -6.20M | -261.28M | -176.10M | -3.30M | -703.46M | -40.19M | -2.06M | -86.53M | -61.24M | -69.32M | -154.03M | -10.75M | -69.99M | -313.53M | 106.42M | -354.99M | -617.39M | -613.16M | 56.53M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.30M | 5.17M | 1.16M | 2.82M | -2.09M | 5.97M | 2.57M | -1.92M | 0.01M | 2.86M | 0.42M | 1.92M | 2.99M | 3.01M | 17.25M | 0.58M | -12.15M | 17.05M | 2.11M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 346.55M | 108.05M | -484.60M | | | 291.28M | -277.71M | 19.00M | 32.35M | 70.50M | 57.20M | 233.78M | 153.65M | -177.71M | 522.37M | 742.81M | -388.23M | 1,357.24M | 536.85M | 57.80M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 86.22M | 215.28M | 201.32M | 23.64M | 13.26M | 60.87M | 107.73M | 85.97M | 123.42M | 165.12M | 27.43M | 107.43M | 180.01M | 172.44M | 0.41M | 923.15M | 107.24M | 218.10M | 314.23M | 362.45M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 126.22M | 123.77M | 186.04M | 270.06M | 331.43M | 286.42M | 168.30M | 106.60M | 86.11M | 59.52M | 46.00M | 48.81M | 61.09M | 47.17M | 78.83M | 90.32M | 113.97M | 107.41M | 123.67M | 138.13M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10M | 6.76M | 11.04M | 9.47M | 11.03M | 15.52M | 16.28M | 43.93M | 70.82M | 90.54M | 55.95M | 68.27M | 70.74M | 59.35M | 41.49M | 57.77M | 64.39M | 55.84M | 73.20M | 46.04M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 17.29M | 19.08M | 21.39M | 24.75M | 29.18M | 33.10M | 35.87M | 37.37M | 38.06M | 37.98M | 38.34M | 38.54M | 38.78M | 39.00M | 39.77M | 40.74M | 41.83M | 43.07M | 44.35M | 45.96M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 361.31M | -6.16M | 368.67M | 219.22M | 328.27M | 16.40M | 34.70M | -4.53M | 92.21M | 0.56M | 84.56M | 140.53M | 7.40M | 69.25M | 305.39M | -27.01M | 524.72M | 568.17M | 373.77M | -26.11M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | -1.54M | -0.53M | -1.15M | -4.11M | -3.70M | 4.64M | 0.68M | -0.24M | -1.32M | 2.28M | -0.70M | 0.06M | 0.23M | -0.47M | 4.51M | 12.74M | 11.40M | -3.28M | -1.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -3.97M | 7.85M | 122.37M | 19.74M | 133.03M | -245.84M | 9.18M | -14.41M | 20.29M | -34.56M | 14.92M | -16.26M | 14.64M | 25.18M | 3.86M | 93.02M | 190.85M | -7.16M | -236.12M | 4.49M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -220.92M | 21.46M | -14.99M | -62.82M | -153.21M | -657.76M | 1,069.44M | -14.49M | -53.37M | 27.44M | -11.20M | -139.88M | 132.87M | -2.00M | -8.78M | -3.90M | -10.16M | -2.48M | -195.76M | -42.29M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -5.02M | 9.40M | 122.90M | 20.90M | 325.74M | -664.23M | 4.54M | -15.09M | 20.52M | -33.24M | 12.64M | -15.55M | 14.58M | 24.96M | 4.33M | 88.51M | 178.11M | -18.57M | -232.84M | 5.55M |