|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.80M | 25.21M | 19.81M | 17.70M | 20.58M | 21.77M | 32.01M | 103.52M | 21.29M | 47.15M | 39.09M | 81.65M | 109.66M | 34.19M | 133.11M | 115.60M | 180.57M | 67.50M | 42.97M | 75.33M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 15.08M | 7.73M | 5.39M | 3.98M | 5.85M | 6.92M | 7.79M | 8.74M | 10.34M | 8.88M | 9.39M | 9.65M | 9.08M | 17.84M | 9.50M | 11.84M | 9.30M | 12.52M | 10.34M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 12.01M | -6.91M | -2.49M | -7.36M | -3.31M | -5.36M | -12.47M | 12.04M | -2.21M | 37.30M | -11.79M | -17.71M | 11.47M | 17.24M | -10.65M | -20.92M | 58.35M | -13.38M | -8.25M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.07M | 3.20M | 5.03M | 0.71M | 0.39M | 0.14M | 6.71M | 1.39M | 2.89M | 1.52M | 8.63M | 1.58M | 4.60M | 4.45M | 32.18M | 0.94M | 10.65M | 0.52M | 55.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | 2.23M | | 2.43M | | | 2.50M | | | 2.50M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.26M | 96.26M | 71.23M | -17.97M | -33.77M | -18.73M | 356.51M | -27.85M | -45.44M | 310.61M | -23.59M | 50.77M | -48.91M | 77.63M | 192.03M | -19.99M | 105.12M | 395.93M | 63.39M | 16.08M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.41M | 1.63M | 1.50M | 0.14M | 0.56M | -2.10M | -3.43M | 0.44M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.69M | 19.42M | 19.22M | 19.28M | 21.15M | 18.71M | 19.42M | 19.53M | 19.64M | 19.53M | 19.09M | 17.24M | 17.38M | 17.55M | 17.75M | 18.21M | 19.46M | 19.80M | 20.05M | 19.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 129.66M | -110.55M | -7.47M | 25.16M | 354.24M | -349.86M | 90.86M | 92.76M | -167.22M | 47.72M | 28.34M | 78.01M | -11.22M | -24.12M | 115.97M | 84.44M | -228.07M | -90.83M | 138.51M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 2.64M | -4.07M | 0.42M | 5.28M | -2.22M | 3.38M | -2.81M | 1.85M | 1.84M | -3.39M | 3.52M | -4.13M | -1.48M | 4.38M | 1.73M | -0.93M | 1.61M | 1.54M | 6.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | 30.57M | -8.73M | -18.72M | -7.98M | 27.66M | 0.10M | -2.61M | -2.92M | -3.03M | -2.97M | 13.05M | -13.46M | 22.62M | -11.49M | -17.71M | 2.78M | 15.25M | 0.70M | -5.48M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.01M | 57.66M | -64.04M | 2.77M | -130.47M | 127.70M | | -42.77M | -38.64M | 157.51M | | 27.58M | -90.68M | -13.00M | | -38.75M | -32.46M | 72.12M | -4.79M | 85.86M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.94M | 0.63M | 0.34M | 0.42M | 0.11M | 2.28M | 1.21M | 1.39M | 0.56M | 1.10M | 0.44M | 0.56M | 0.93M | 3.92M | 14.51M | 0.57M | 0.59M | 0.22M | 0.91M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.99M | 162.55M | 227.64M | 119.95M | 46.78M | 15.40M | 78.64M | 303.41M | 182.12M | 142.38M | 169.80M | 191.70M | 224.29M | 202.65M | 80.48M | 173.03M | 80.97M | 81.68M | 83.80M | 156.39M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.51M | -17.03M | 192.19M | 107.60M | 35.11M | -265.91M | -191.51M | -14.46M | -53.08M | -6.75M | -10.87M | 16.77M | 80.72M | 41.85M | -29.90M | 59.51M | -81.73M | -14.72M | -103.34M | 16.41M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 7.23M | 0.80M | -8.02M | 1.75M | -1.65M | 1.65M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.21M | -21.21M | -20.18M | -13.04M | 54.03M | -11.56M | -10.82M | -218.14M | -53.32M | -69.02M | -48.29M | -49.32M | -184.01M | -17.70M | -21.37M | -42.95M | -42.67M | -61.42M | -54.41M | -169.16M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.77M | 10.74M | 41.90M | 10.80M | 10.38M | 10.38M | 10.03M | 9.45M | 9.27M | 10.35M | 10.35M | 10.15M | 10.05M | 11.37M | 11.37M | 15.58M | 15.51M | 18.04M | 18.04M | 17.98M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.04M | 58.02M | 243.24M | 76.59M | 55.38M | -296.21M | 154.18M | -260.45M | -151.84M | 234.84M | -82.75M | 18.23M | -152.19M | 101.78M | 140.77M | -3.43M | -19.28M | 319.79M | -94.36M | -136.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.81M | 95.32M | 70.59M | -18.31M | -34.19M | -18.84M | 354.22M | -29.06M | -46.83M | 310.05M | -24.69M | 50.33M | -49.47M | 76.71M | 188.11M | -34.50M | 104.54M | 395.34M | 63.17M | 15.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.04M | 58.02M | 243.24M | 76.59M | 55.38M | -296.21M | 154.18M | -260.45M | -151.84M | 234.84M | -82.75M | 18.23M | -152.19M | 101.78M | 140.77M | -3.43M | -19.28M | 319.79M | -94.36M | -136.68M |