|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.29M | -56.47M | -37.25M | -0.38M | -286.30M | -93.52M | 34.61M | -20.77M | -46.80M | -7.28M | 142.66M | -12.12M | 6.61M | -14.39M | 119.09M | 85.42M | 30.08M | 43.36M | 234.57M | 32.76M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.69M | 28.70M | 26.46M | 28.23M | 31.30M | 33.77M | 28.91M | 42.56M | 36.23M | 31.30M | 33.27M | 34.78M | 36.22M | 37.21M | 34.50M | 41.42M | 36.73M | 43.04M | 34.04M | 45.81M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.16M | -25.41M | -21.70M | -9.29M | 178.40M | 0.38M | -0.60M | -0.13M | -0.01M | -0.05M | 0.55M | -0.65M | 0.88M | -0.30M | -1.48M | 0.18M | 0.10M | -0.05M | -171.05M | 0.32M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.91M | -1.70M | 0.69M | 1.10M | 2.38M | -1.77M | -6.47M | 1.11M | 0.32M | -3.63M | -3.35M | 2.00M | 0.35M | 0.63M | 2.45M | -1.07M | | 13.71M | 4.90M | -0.07M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.24M | -24.73M | 44.44M | 15.12M | -20.18M | -8.38M | 35.78M | 68.11M | 45.65M | 24.17M | 79.86M | 180.15M | 40.10M | 30.45M | 95.23M | 204.23M | 86.27M | 56.30M | 158.43M | 212.25M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | -0.93M | -0.81M | | | | | | | | | 2.61M | 3.92M | 4.41M | 4.32M | 1.53M | 0.58M | 0.46M | 0.31M | 0.32M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.71M | 10.19M | 10.00M | 17.22M | 10.93M | 11.60M | 13.72M | 14.28M | 14.75M | 14.95M | 15.49M | 17.28M | 14.99M | 14.87M | 15.13M | 18.50M | 15.07M | 16.92M | 18.08M | 16.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 8.53M | 4.56M | 4.17M | 4.00M | 4.21M | 6.40M | 4.72M | 4.83M | 4.63M | 4.57M | 4.25M | 4.56M | 4.48M | 4.30M | 3.14M | 3.18M | 3.10M | 4.29M | 2.93M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.82M | 9.67M | -56.56M | 55.33M | -22.71M | -26.69M | 56.64M | -29.11M | -32.84M | 17.18M | 89.90M | -136.68M | 27.21M | 18.90M | 140.57M | -48.40M | -3.43M | 46.14M | 6.94M | -110.81M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 2.93M | -4.95M | 6.66M | 5.21M | 10.42M | 13.09M | 11.49M | 2.45M | 0.34M | 2.51M | 0.60M | 1.25M | 3.06M | 2.79M | 1.22M | 2.80M | 4.47M | -6.83M | 5.73M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.41M | -35.76M | 13.35M | 21.56M | 19.04M | 12.63M | 36.48M | -25.75M | 159.11M | -159.11M | 29.64M | 54.32M | -83.97M | 364.50M | 324.60M | -294.05M | 69.36M | 279.05M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 32.24M | 29.77M | -6.08M | 4.56M | 11.63M | 2.97M | -14.41M | 30.39M | -40.16M | -26.57M | -132.40M | -77.30M | -6.30M | 13.42M | 261.89M | -48.90M | 1.90M | -17.65M | 2.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.10M | | | | | | 0.01M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.92M | -30.71M | -30.41M | -35.92M | -5.27M | -2.29M | -3.50M | -29.37M | -57.62M | 1.96M | 3.07M | 17.90M | 4.60M | 4.45M | -57.16M | -575.99M | -70.33M | -110.08M | -78.24M | -154.16M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | 2.44M | 2.45M | 2.45M | 2.45M | 2.46M | 2.47M | 2.47M | 2.49M | 2.50M | 2.51M | 2.52M | 2.55M | 2.56M | 2.57M | 2.58M | 2.57M | 5.16M | 5.12M | 5.11M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | -0.26M | -0.25M | -0.31M | -2.60M | -2.61M | 2.18M | 0.78M | 0.23M | -2.63M | 4.32M | -2.80M | -0.04M | 7.43M | -9.03M | 3.57M | 3.84M | -0.44M | 0.02M | -2.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.83M | -23.47M | 43.55M | -27.19M | -23.50M | -1.65M | 37.43M | 25.10M | 18.65M | -16.66M | 60.68M | 62.84M | -32.64M | 36.03M | 42.46M | -106.29M | -29.12M | -52.31M | 62.56M | 57.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.62M | -27.66M | 49.38M | 8.46M | -25.39M | -18.80M | 22.69M | 56.62M | 43.20M | 23.83M | 77.36M | 179.54M | 38.84M | 27.39M | 92.44M | 203.01M | 83.47M | 51.83M | 165.26M | 206.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.16M | -23.21M | 43.80M | -26.88M | -20.90M | 0.96M | 35.25M | 24.32M | 18.42M | -14.03M | 56.36M | 65.65M | -32.60M | 28.60M | 51.49M | -109.86M | -32.96M | -51.87M | 62.54M | 60.85M |