|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.78M | 60.60M | 5.64M | -24.81M | -2.35M | 97.75M | 0.20M | -27.04M | -15.95M | -5.12M | -199.50M | -35.01M | 0.41M | -11.44M | -183.05M | -183.86M | -173.97M | 53.43M | -200.44M | -143.93M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.17M | 26.17M | 2.91M | -5.50M | 1.44M | 17.07M | 5.83M | 0.07M | 3.75M | -3.75M | 6.76M | 7.68M | 7.33M | -14.92M | 0.72M | 9.13M | 19.09M | -19.03M | 13.06M | 29.44M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 1.78M | 3.16M | -0.14M | -8.92M | -8.73M | 4.56M | -2.08M | 7.97M | -4.00M | 3.00M | 0.50M | 7.42M | -7.37M | 2.60M | -0.73M | -1.08M | 4.04M | -5.04M | -3.59M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -3.03M | 0.01M | 0.09M | -0.03M | -3.02M | 0.01M | -0.01M | 0.01M | | 0.00M | -0.13M | -0.01M | -0.01M | -0.01M | 0.00M | -0.02M | -0.02M | 0.02M | 0.01M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.05M | 92.60M | -152.15M | -79.22M | 148.27M | 147.60M | -86.12M | -64.69M | 66.58M | 65.42M | -79.05M | -115.27M | 11.43M | 74.71M | -91.74M | 40.07M | 63.42M | 177.00M | -189.98M | -55.02M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.05M | 0.06M | 0.06M | 6.19M | 6.45M | 6.76M | 6.84M | 0.43M | 6.32M | 0.05M | 6.48M | 6.03M | 6.17M | 25.94M | 6.33M | 6.09M | 0.42M | 6.60M | 6.74M | 6.45M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 2.02M | 2.69M | 3.34M | 2.64M | 2.73M | 2.74M | 2.71M | 2.79M | 2.74M | 2.71M | 2.74M | 2.48M | 2.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.24M | -94.46M | 50.03M | -87.67M | -38.20M | 75.36M | 2.11M | -57.42M | -37.33M | 5.45M | 78.34M | -121.74M | 42.02M | -10.07M | -29.54M | 35.24M | 101.89M | -71.73M | -17.35M | 47.44M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.19M | 6.18M | 15.11M | -175.30M | 138.40M | 21.66M | -81.86M | 31.07M | 36.33M | -33.56M | -8.04M | -21.24M | -12.39M | 84.07M | -147.15M | 251.60M | -113.31M | 32.75M | -152.44M | 77.37M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | 0.38M | | -9.41M | 0.10M | -4.23M | | | 6.51M | -6.51M | | 3.96M | 7.46M | -111.57M | 100.38M | 15.40M | -3.20M | -12.17M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36M | 26.48M | -29.71M | 5.31M | -9.88M | 37.72M | 0.03M | -0.39M | -0.15M | 0.21M | 18.58M | -17.23M | -5.22M | 18.51M | -2.83M | -4.46M | 46.75M | 0.73M | -14.96M | 4.74M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.76M | 2.49M | -0.18M | 9.32M | 4.68M | 3.53M | 6.20M | 2.74M | 4.59M | 0.26M | 1.41M | 0.22M | 3.26M | 1.68M | 1.13M | 1.21M | 1.18M | | 2.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | | | 1.19M | | 0.98M | 0.56M | | 1.61M | 2.26M | | 0.25M | 2.09M | 1.32M | 1.32M | 0.23M | 1.85M | 0.41M | 0.55M | 1.05M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.76M | -2.49M | 1.37M | -9.32M | -3.70M | -2.98M | -6.20M | -1.13M | -5.25M | -0.26M | -1.16M | 1.87M | -4.29M | -0.36M | -0.90M | 0.64M | -0.77M | 0.55M | -0.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.32M | 125.01M | 203.83M | -310.18M | 106.33M | -116.29M | 19.30M | 75.10M | -94.23M | 479.20M | 94.35M | 124.45M | -94.08M | 127.38M | 107.40M | -35.70M | -61.50M | -185.50M | 211.10M | 62.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.95M | 108.86M | -11.65M | 67.10M | -138.57M | -170.79M | 7.03M | 69.94M | -63.68M | -88.05M | 78.13M | 121.98M | -14.28M | -69.51M | 95.64M | -38.25M | -63.39M | -176.11M | 185.63M | 59.86M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.02M | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | -4.94M | 1.90M | 1.83M | 1.70M | 1.61M | 1.67M | 1.65M | 1.58M | -4.71M | 1.58M | 1.55M | 1.86M | 1.86M | 1.90M | 1.89M | 1.89M | 1.89M | 12.41M | 2.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.02M | 200.71M | -166.29M | -10.75M | 0.38M | -26.89M | -82.07M | -0.95M | 1.77M | -27.89M | -1.17M | 5.55M | -0.97M | 0.91M | 3.55M | 0.92M | 0.67M | 0.12M | -3.80M | 3.85M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.27M | 91.84M | -154.64M | -79.04M | 138.95M | 142.91M | -89.65M | -70.89M | 63.85M | 60.83M | -79.31M | -116.67M | 11.21M | 71.45M | -93.42M | 38.94M | 62.22M | 175.82M | -189.98M | -57.05M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.02M | 200.71M | -166.29M | -10.75M | 0.38M | -26.89M | -82.07M | -0.95M | 1.77M | -27.89M | -1.17M | 5.55M | -0.97M | 0.91M | 3.55M | 0.92M | 0.67M | 0.12M | -3.80M | 3.85M |