|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.15M | 27.30M | 9.71M | 69.88M | 33.60M | 37.67M | 37.85M | 95.00M | 12.00M | 45.00M | 19.00M | 79.00M | 18.00M | 3.00M | -9.00M | 51.00M | -5.00M | -20.00M | -33.00M | 33.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.78M | 10.36M | 4.66M | 9.85M | 15.63M | 13.34M | 11.18M | 11.00M | 15.36M | 16.00M | 11.00M | 10.00M | 20.00M | 17.00M | 14.00M | 11.00M | 20.00M | 16.00M | 14.00M | 13.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.79M | -1.21M | -3.24M | 10.01M | 4.06M | -9.92M | -15.14M | 17.00M | -12.00M | 1.00M | -10.00M | 14.00M | -9.00M | -4.00M | -15.00M | 24.00M | -12.00M | 19.00M | -19.00M | 29.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 1.23M | -21.52M | 1.59M | 1.09M | 1.83M | 52.49M | -2.00M | 7.00M | 7.00M | 10.00M | -5.00M | -6.00M | -2.00M | 42.00M | 6.00M | 4.00M | 5.00M | 4.00M | 4.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.13M | 20.55M | 195.60M | -11.04M | -69.66M | 61.58M | 187.12M | -55.00M | -122.00M | 165.00M | 39.00M | -48.00M | 2.00M | -153.00M | 628.00M | -494.00M | -74.00M | 9.00M | 288.00M | -100.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 47.85M | 205.31M | 58.85M | -36.06M | 99.25M | 224.97M | 40.00M | -110.00M | 210.00M | 58.00M | 31.00M | 20.00M | -150.00M | 619.00M | -443.00M | -79.00M | -11.00M | 255.00M | -67.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.75M | 9.92M | 10.83M | 10.18M | 10.10M | 10.08M | 10.63M | 10.00M | 10.74M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 12.00M | 11.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.06M | -16.80M | -66.20M | 156.92M | 15.63M | -127.16M | 64.61M | -16.00M | -2.00M | 52.00M | 37.00M | 30.00M | 16.00M | 25.00M | 64.00M | 5.00M | 9.00M | 51.00M | -68.00M | 54.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.26M | 11.30M | -7.47M | 1.41M | 11.23M | -13.59M | 3.95M | 26.00M | -27.00M | | 4.00M | -5.00M | 1.00M | -1.00M | 4.00M | -2.00M | 40.00M | -26.00M | -1.00M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.54M | 137.41M | 67.50M | -18.97M | -145.28M | 151.61M | 7.64M | -46.00M | -7.00M | 15.00M | -7.00M | -77.00M | 57.00M | 20.00M | 335.00M | -444.00M | -91.00M | -32.00M | 210.00M | -32.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.68M | -0.46M | -6.83M | 16.20M | -9.47M | 6.14M | 6.13M | 7.00M | -26.00M | 12.00M | 3.00M | 12.00M | -10.00M | 3.00M | 10.00M | -26.00M | -3.00M | -24.00M | 6.00M | -1.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.28M | 2.51M | -8.37M | 11.43M | 30.22M | -43.49M | 1.84M | 12.00M | -12.00M | 9.00M | 6.00M | 30.00M | -3.00M | -20.00M | 1.00M | 16.00M | | -16.00M | -19.00M | 61.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.64M | 2.90M | 9.25M | 4.69M | 4.36M | 7.41M | 13.55M | 7.00M | 7.00M | 8.00M | 18.00M | 5.00M | 6.00M | 14.00M | 13.00M | 6.00M | 7.00M | 9.00M | 9.00M | 6.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.76M | 12.26M | -42.60M | 5.76M | -5.76M | | | 12.00M | -4.00M | 24.00M | -4.00M | 6.00M | 6.00M | 5.00M | -17.00M | 6.00M | 6.00M | -4.00M | 10.00M | 2.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.15M | -1.19M | -8.60M | -5.89M | -2.76M | -11.21M | -12.15M | -9.00M | -7.00M | 14.00M | -20.00M | -5.00M | -6.00M | -14.00M | -13.00M | -6.00M | -5.00M | -11.00M | -9.00M | -6.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 0.79M | 1.02M | 0.80M | 1.47M | -5.40M | 12.13M | 8.00M | -6.00M | -3.00M | 61.00M | -39.00M | -7.00M | 2.00M | 23.00M | -7.00M | -7.00M | | 33.00M | -19.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.94M | -27.82M | -112.92M | -43.89M | -47.75M | -31.78M | -17.58M | -47.00M | -38.00M | -110.00M | 40.00M | -83.00M | -44.00M | -36.00M | -10.00M | -49.00M | -29.00M | -23.00M | 11.00M | -46.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.30M | 17.40M | 93.98M | 17.24M | 19.85M | 19.80M | 20.10M | 20.00M | 22.00M | 21.00M | 21.00M | 21.00M | 23.00M | 23.00M | 22.00M | 23.00M | 22.00M | 23.00M | 22.00M | 23.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.07M | 18.84M | 83.80M | 9.07M | -86.56M | 56.26M | 195.24M | -16.00M | -155.00M | 114.00M | 78.00M | -57.00M | -30.00M | -200.00M | 596.00M | -498.00M | -113.00M | -45.00M | 257.00M | -119.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.61M | 44.95M | 196.06M | 54.16M | -40.42M | 91.84M | 211.42M | 33.00M | -117.00M | 202.00M | 40.00M | 26.00M | 14.00M | -164.00M | 606.00M | -449.00M | -86.00M | -20.00M | 246.00M | -73.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.07M | 18.84M | 83.80M | 9.07M | -86.56M | 56.26M | 195.24M | -16.00M | -155.00M | 114.00M | 78.00M | -57.00M | -30.00M | -200.00M | 596.00M | -498.00M | -113.00M | -45.00M | 257.00M | -119.00M |