|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.50M | 52.01M | 53.33M | 50.10M | 31.34M | 69.07M | 39.99M | 31.79M | 30.86M | 59.15M | 64.15M | 80.51M | 89.75M | 72.50M | 41.20M | 96.57M | 105.98M | 75.29M | 93.94M | 98.06M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.34M | 7.73M | 8.25M | 6.80M | 7.03M | 8.40M | 4.40M | 9.54M | 8.30M | 7.28M | 9.43M | 8.70M | 9.48M | 7.74M | 6.95M | 12.62M | 10.75M | 10.86M | 7.02M | 9.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.32M | -10.21M | -0.23M | -3.09M | -3.86M | 17.38M | -1.33M | -0.04M | 3.74M | -0.82M | -2.17M | -6.15M | 4.54M | -32.25M | 2.16M | -2.75M | -5.24M | -10.89M | 27.86M | 39.92M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.82M | 9.67M | | | 1.37M | 8.47M | | | | 13.46M | | | -13.46M | 16.44M | -14.28M | | | 17.32M | -17.32M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.04M | 270.66M | -2.92M | 114.78M | 57.92M | 120.06M | -134.66M | 309.70M | -5.29M | 144.59M | 21.61M | 130.49M | 199.33M | 163.83M | -80.00M | 42.71M | -182.72M | 649.37M | -244.40M | 189.53M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 18.40M | 22.41M | 22.86M | 22.69M | 22.51M | 23.52M | 23.65M | 23.43M | 23.99M | 23.35M | 21.64M | 23.54M | 23.04M | 23.04M | 23.00M | 23.01M | 23.01M | 20.30M | 20.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.37M | 0.65M | 0.65M | 0.65M | 1.07M | 1.03M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 1.70M | 0.64M | 0.64M | 0.67M | 0.74M | 0.74M | 0.74M | 0.74M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.83M | 12.70M | 11.37M | 9.83M | 8.68M | 12.46M | 12.28M | 14.04M | 10.77M | 17.63M | 8.41M | 8.21M | 7.53M | 9.81M | 8.46M | 9.44M | 9.61M | 14.17M | 12.89M | 12.33M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.52M | -292.88M | 14.11M | 34.95M | -9.07M | -54.13M | 200.75M | -263.28M | 54.85M | 31.08M | 35.38M | 57.01M | -65.86M | 24.03M | 103.45M | 131.43M | 318.42M | -521.45M | 253.38M | -30.71M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.15M | -7.48M | -56.30M | 28.02M | 42.13M | -10.56M | -53.27M | 46.91M | 23.28M | 0.81M | -15.54M | 9.24M | 4.64M | 39.91M | -93.04M | 98.98M | -27.75M | 34.03M | -33.81M | -39.62M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.94M | -17.90M | 10.32M | -23.84M | 0.69M | -0.69M | 9.46M | -16.04M | -26.61M | 16.23M | 22.25M | -8.94M | -2.73M | 21.73M | 12.08M | -18.54M | 12.09M | -13.13M | -1.03M | -73.43M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.33M | -20.00M | 5.93M | 12.54M | -19.60M | 7.87M | -10.62M | -2.79M | 29.38M | -5.00M | -3.93M | 0.84M | -16.23M | 8.75M | 2.50M | 5.08M | -16.25M | 16.38M | 0.09M | -4.76M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.55M | 4.43M | 6.33M | 16.57M | 13.04M | 20.21M | 15.70M | 18.05M | -33.75M | 90.69M | 22.25M | -4.24M | 64.23M | 31.95M | 22.99M | 17.21M | -40.20M | 63.21M | 6.26M | 10.51M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.43M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,365.53M | 19.44M | | 1,360.23M | 14.14M | 0.15M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.12M | | 0.61M | 1.81M | 1.26M | | 0.01M | 0.74M | | | 4.38M | 12.89M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1374.08M | -23.87M | -6.33M | -16.57M | -25.18M | -5.93M | -15.70M | -8.93M | -25.11M | -31.22M | -20.43M | -42.04M | -34.69M | -31.94M | -22.26M | -19.37M | -15.49M | -3.15M | 6.63M | -10.51M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.52M | -25.48M | | | | | | | | -56.14M | | | 4.60M | 6.79M | -0.90M | 2.56M | | | -1.38M | 51.48M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,400.83M | -201.10M | 54.92M | -188.80M | -29.39M | -85.00M | 170.97M | -342.64M | 2.82M | -81.95M | 28.38M | -122.87M | -135.33M | -45.83M | -8.26M | 8.93M | 146.12M | -490.67M | 156.90M | -113.28M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.21M | 17.21M | 17.35M | 17.31M | 17.10M | 16.95M | 17.02M | 17.02M | 17.02M | 17.02M | 18.30M | 18.31M | 18.24M | 18.05M | 18.06M | 16.90M | 16.90M | 16.84M | 16.34M | 17.82M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | -2.36M | 0.37M | -0.05M | -4.69M | -2.96M | 2.42M | 0.77M | 0.55M | -1.02M | 1.85M | -0.73M | 0.15M | 1.89M | -2.38M | 0.79M | 1.53M | -0.47M | -0.06M | -0.57M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.73M | 43.33M | 46.04M | -90.64M | -1.34M | 26.17M | 23.03M | -41.11M | -27.03M | 30.40M | 31.40M | -35.16M | 29.46M | 87.96M | -112.89M | 33.07M | -50.56M | 155.08M | -80.93M | 65.17M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.59M | 266.23M | -9.25M | 98.21M | 44.88M | 99.85M | -150.36M | 291.64M | 28.46M | 53.89M | -0.64M | 134.73M | 135.10M | 131.88M | -102.99M | 25.51M | -142.52M | 586.16M | -250.66M | 179.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.30M | 45.69M | 45.67M | -90.60M | 3.35M | 29.14M | 20.61M | -41.87M | -27.58M | 31.42M | 29.56M | -34.42M | 29.31M | 86.07M | -110.51M | 32.28M | -52.09M | 155.56M | -80.87M | 65.74M |