|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.02M | 17.40M | 19.20M | 40.45M | 14.20M | 30.30M | 63.10M | 16.30M | 1.60M | -12.80M | 37.80M | 22.70M | 17.70M | 36.00M | 47.50M | 38.30M | 13.90M | 48.20M | 41.20M | -49.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22M | | | 6.15M | 5.60M | 2.90M | -2.10M | 2.60M | 4.50M | 3.10M | 3.70M | 5.20M | 7.70M | 4.00M | 2.00M | 3.70M | 6.80M | 3.30M | 3.20M | 11.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | | | 3.33M | -1.20M | -12.20M | 3.00M | -4.90M | -0.60M | -8.90M | 3.50M | 5.40M | -2.10M | -5.50M | -4.10M | -2.40M | -2.00M | -5.30M | 33.20M | 7.80M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.31M | | | -3.19M | | | | -2.70M | -0.60M | -1.70M | 0.80M | -3.60M | -0.60M | -1.70M | -1.90M | 3.80M | -0.30M | -2.50M | -2.10M | 0.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | | | | | | | | | 5.90M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | | | -11.76M | -39.00M | 13.80M | 59.10M | 47.30M | 17.30M | 22.50M | 122.70M | 105.00M | -4.30M | 51.30M | 128.50M | 51.20M | 12.60M | 31.10M | 155.20M | 77.40M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.46M | 20.70M | 20.90M | 25.18M | 21.10M | 21.30M | 21.00M | 20.70M | 20.10M | 22.60M | 25.60M | 26.60M | 26.40M | 26.40M | 27.30M | 27.70M | 25.50M | 25.00M | 24.90M | 31.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.44M | | | 47.72M | 74.40M | 30.60M | -25.30M | -7.00M | 10.50M | -15.30M | -58.20M | -13.50M | 47.60M | 13.60M | -56.10M | 14.00M | 38.00M | 45.10M | -49.30M | -57.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 13.30M | 15.50M | 59.25M | 3.10M | 15.00M | 15.50M | 1.40M | 0.20M | 21.10M | 21.60M | 0.10M | 11.20M | 17.50M | 14.50M | -40.90M | 0.60M | 15.00M | 19.60M | 17.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.15M | | | | | | | | | | | 0.10M | 0.10M | | | 3.50M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | | | 33.74M | 1.70M | 7.60M | -0.10M | 2.20M | | 369.80M | -0.10M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | | | | -0.40M | | | | | | | -0.40M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | 0.05M | 0.70M | 0.80M | 0.40M | 0.40M | 1.50M | 1.50M | 1.00M | 1.40M | 1.20M | 2.20M | 1.10M | 0.20M | 0.70M | 1.60M | 0.90M | 1.60M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.41M | | | -67.55M | -20.20M | -22.60M | 56.00M | -23.90M | -20.00M | -390.80M | -16.80M | -17.20M | -10.60M | -16.30M | -14.80M | -9.30M | -12.20M | -6.20M | -19.70M | -405.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.34M | | | -6.83M | 0.80M | -3.30M | 2.10M | -3.60M | -4.00M | -1.90M | -1.20M | 10.10M | -5.60M | 2.90M | -6.90M | 9.60M | -6.20M | 0.10M | -8.50M | 2.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.12M | | | -41.90M | 30.30M | 11.20M | -119.80M | -27.10M | 2.10M | 375.20M | -105.20M | -83.30M | 12.90M | -33.70M | -107.70M | -53.70M | -1.10M | -14.70M | -146.80M | 525.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.23M | | | 14.74M | 13.40M | 13.30M | 13.20M | 13.30M | 13.70M | 14.90M | 14.90M | 15.00M | 16.60M | 15.50M | 15.80M | 15.70M | 16.20M | 15.70M | 15.60M | 15.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.84M | | | -121.21M | -28.80M | 2.30M | -4.70M | -3.60M | -0.60M | 6.90M | 0.60M | 4.60M | -2.00M | 1.30M | 6.00M | -11.70M | -1.40M | 10.90M | -11.30M | 197.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.08M | -13.30M | -15.50M | -71.01M | -42.10M | -1.20M | 43.60M | 45.90M | 17.10M | 1.40M | 101.10M | 104.90M | -15.50M | 33.80M | 114.00M | 92.10M | 12.00M | 16.10M | 135.60M | 60.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.84M | | | -121.21M | -28.90M | 2.40M | -4.70M | -3.70M | -0.60M | 6.90M | 0.70M | 4.50M | -2.00M | 1.30M | 6.00M | -11.80M | -0.70M | 10.20M | -11.30M | 197.30M |