|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.61M | -80.57M | 202.26M | -72.58M | 4.72M | -65.61M | -56.02M | -82.08M | -109.39M | -113.48M | -82.14M | -114.95M | -110.12M | -77.06M | 43.83M | -138.00M | -95.26M | -148.91M | -117.26M | -160.25M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M | 3.41M | 3.40M | 4.87M | 4.28M | 4.27M | 4.22M | 4.89M | 4.97M | 1.01M | 2.29M | 2.73M | 2.46M | 3.42M | 3.52M | 3.21M | 5.30M | 4.82M | 4.84M | 5.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55M | 1.85M | -1.80M | 0.57M | 0.58M | 0.78M | -0.39M | 0.59M | 0.60M | -0.91M | | 0.61M | 0.63M | 4.96M | | 4.41M | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.12M | 1.64M | -2.12M | 0.57M | -1.44M | -0.71M | 0.93M | -1.02M | -0.62M | -0.23M | -0.83M | 2.92M | 1.51M | 0.14M | 1.58M | 1.56M | 0.80M | 0.95M | 1.32M | 1.21M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.81M | 98.61M | 74.73M | 65.44M | 49.98M | 169.57M | 52.52M | 80.73M | 57.99M | 107.40M | 49.38M | 61.09M | 67.43M | 100.05M | 54.87M | 88.49M | 70.52M | 112.39M | 50.20M | 77.38M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 3.84M | 7.16M | 9.12M | 9.12M | 7.53M | 5.34M | 4.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.79M | 78.85M | 82.95M | 75.67M | 75.09M | 75.38M | 76.34M | 75.03M | 74.30M | 74.40M | 72.66M | 71.38M | 74.41M | 75.93M | 84.16M | 95.22M | 91.20M | 93.99M | 87.70M | 86.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.48M | 3.42M | 15.33M | -28.10M | 1.74M | 6.84M | 12.91M | -22.05M | 1.65M | -9.41M | 29.46M | -30.60M | 3.26M | -10.27M | 34.16M | -24.98M | 3.31M | 0.36M | 17.92M | -25.02M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.17M | 8.43M | 0.25M | -31.48M | 26.28M | 13.38M | -8.56M | 1.94M | -5.03M | 17.77M | -3.25M | -31.36M | 37.06M | -19.63M | 35.23M | 9.49M | 4.95M | 26.40M | -54.41M | -30.25M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.51M | -12.65M | 7.26M | -0.21M | 9.79M | -15.22M | 18.89M | -8.64M | 5.28M | -11.39M | 8.66M | -0.47M | 5.91M | -9.12M | 19.88M | -12.97M | 2.18M | -8.14M | 18.33M | -14.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.45M | 11.80M | -27.91M | 7.02M | -7.02M | 32.71M | -8.17M | 14.87M | 31.82M | 2.10M | -2.10M | 7.33M | 15.80M | 18.70M | 16.50M | | 17.54M | 249.38M | | 28.67M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.66M | 173.03M | 14.50M | 26.09M | 4.91M | 17.77M | 1.69M | 5.02M | 23.23M | 6.46M | 0.82M | 0.01M | 12.86M | 109.49M | 159.79M | 25.70M | 10.75M | 34.32M | 34.85M | 13.85M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.20M | 151.18M | -21.16M | 46.95M | 4.16M | -4.47M | -48.05M | 118.17M | -59.25M | -26.60M | 20.23M | -26.98M | -56.37M | 65.98M | 37.16M | -83.04M | -231.62M | -3.51M | -7.17M | -54.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.35M | 22.69M | 0.06M | | 1.92M | -1.77M | 0.03M | 13.25M | -13.17M | 0.32M | -0.40M | 4.27M | -4.21M | 6.13M | -6.19M | 1.16M | 0.57M | 3.67M | 0.07M | 14.16M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -979.75M | -340.00M | -59.72M | -95.19M | -79.87M | -158.57M | 11.69M | -174.34M | -19.63M | -57.47M | -87.45M | 0.67M | -54.48M | -117.70M | -144.53M | 161.58M | 42.07M | 46.25M | -50.67M | -124.86M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.67M | 104.51M | 38.93M | 41.31M | -40.99M | | 186.00M | 41.81M | 39.33M | 38.99M | -120.08M | 39.20M | 41.03M | 39.84M | -120.07M | 50.43M | 45.73M | 45.87M | -142.03M | 49.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -887.74M | -90.22M | -6.14M | 17.21M | -25.73M | 6.53M | 16.16M | 24.55M | -20.89M | 23.33M | -17.84M | 34.78M | -43.42M | 48.32M | -52.50M | 167.03M | -119.03M | 155.13M | -7.64M | -102.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.35M | 86.81M | 102.64M | 58.42M | 57.00M | 136.85M | 60.69M | 65.86M | 26.18M | 105.29M | 51.49M | 53.77M | 51.63M | 81.35M | 38.37M | 88.49M | 52.98M | -136.99M | 50.20M | 48.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -887.74M | -90.22M | -6.14M | 17.21M | -25.73M | 6.53M | 16.16M | 24.55M | -20.89M | 23.33M | -17.84M | 34.78M | -43.42M | 48.32M | -52.50M | 167.03M | -119.03M | 155.13M | -7.64M | -102.20M |