|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 13.33M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.70M | 26.46M | 28.23M | 31.30M | 33.77M | 28.91M | 42.56M | 36.23M | 31.30M | 0.26M | 34.78M | 36.22M | 37.21M | 139.73M | 41.42M | 7.49M | 43.04M | 4.90M | 2.11M | 36.23M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -2.58M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 85.97M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93M | -0.81M | | | | | | | | | 2.61M | 3.92M | 4.41M | 4.32M | 1.53M | 0.58M | 0.46M | 0.31M | 0.32M | 0.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 15.85M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.87M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.67M | -115.05M | 55.33M | -22.71M | -26.69M | 3.20M | -29.11M | -32.84M | 17.18M | 33.42M | -136.68M | 27.21M | 18.90M | 140.57M | -48.40M | -3.43M | 46.14M | 6.94M | -110.81M | -15.69M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | -4.95M | 6.66M | 5.21M | 10.42M | -12.37M | 11.49M | 2.45M | 0.34M | 2.51M | 0.60M | 1.25M | 3.06M | -3.20M | 1.88M | -0.22M | 6.82M | -6.83M | 5.73M | 4.24M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.06M | 9.12M | 13.35M | 21.56M | 19.04M | 12.63M | 36.48M | 52.37M | -78.12M | 231.87M | 29.64M | 54.32M | 122.27M | -206.23M | 324.60M | -294.05M | 69.36M | 279.05M | 26.57M | -9.89M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 23.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 2.77M | 2.45M | 2.36M | -4.80M | | 3.92M | 0.10M | 12.39M | -12.39M | 22.42M | 7.51M | 18.88M | -48.80M | 13.97M | 71.02M | 44.12M | 29.31M | 20.31M | 11.44M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -194.87M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.06M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 0.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -85.22M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.66M | 49.38M | 8.46M | -25.39M | -18.80M | 48.15M | 56.62M | 43.20M | 23.83M | 77.36M | 179.54M | 38.84M | 27.39M | 98.43M | 202.35M | 86.49M | 49.48M | 165.26M | 206.53M | 81.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -85.82M |