|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.56M | 36.67M | 36.40M | 34.62M | 39.14M | 27.18M | 17.06M | -53.90M | 1.16M | -8.15M | -5.86M | 11.75M | 25.11M | 28.92M | 22.78M | 9.06M | 45.71M | -403.97M | 59.22M | 31.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | 4.32M | 3.47M | 3.89M | 3.85M | 3.10M | 2.16M | 3.80M | 2.71M | 1.63M | 2.95M | 3.33M | 3.56M | 3.25M | 3.37M | 3.79M | 4.46M | 4.03M | 3.62M | 4.51M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.62M | -3.99M | 11.04M | 7.20M | -6.72M | 8.23M | -8.10M | -12.40M | -12.04M | -1.84M | -9.67M | -6.49M | 4.41M | -5.20M | 5.14M | 0.79M | -3.52M | -7.69M | 16.81M | 5.42M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | 5.36M | -5.33M | 8.41M | 0.01M | -8.59M | -0.09M | 0.06M | 0.99M | -0.48M | 0.97M | -0.41M | 1.43M | -0.79M | 2.42M | 1.85M | -2.79M | 0.31M | 0.35M | 2.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 16.65M | 46.64M | -22.74M | -19.02M | 38.35M | 25.01M | -47.52M | -33.32M | -37.43M | 20.74M | -73.00M | -29.49M | -35.04M | 42.93M | -52.58M | -12.91M | -10.13M | -9.92M | 24.94M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.61M | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.41M | 8.27M | 2.63M | 0.43M | 0.43M | 2.44M | 2.44M | 0.31M | | 2.18M | 2.20M | 2.33M | 3.79M | 2.24M | 1.90M | 1.96M | 1.98M | 2.10M | 2.18M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | 3.72M | 3.58M | 3.78M | 3.87M | 3.74M | 3.52M | 3.59M | 3.48M | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08M | -0.07M | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.22M | -1.52M | 1.76M | -0.48M | 1.74M | 0.93M | -2.50M | 1.48M | -0.11M | -0.08M | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.09M | 14.23M | 16.50M | -0.09M | -16.42M | -6.02M | 13.71M | 9.18M | -3.13M | -11.84M | 21.08M | -26.77M | 11.00M | -3.92M | 50.63M | -40.73M | 23.00M | 27.93M | -13.58M | 33.28M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | -7.67M | -21.43M | -13.29M | 7.35M | 5.79M | 13.86M | -16.72M | 3.09M | -4.63M | 13.44M | 0.07M | -2.43M | 4.77M | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | -1.88M | 7.58M | -0.74M | 1.23M | 2.06M | -9.64M | 5.20M | -3.89M | -2.42M | 2.95M | -1.22M | 2.26M | -0.84M | 9.34M | -0.96M | 7.41M | -2.16M | 13.52M | 3.29M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.08M | -372.63M | 964.94M | 147.45M | -139.24M | 553.69M | -548.65M | 0.41M | 559.14M | -557.24M | 0.58M | 245.82M | -243.99M | 973.33M | -971.12M | 0.90M | 1.28M | 1.21M | 1.43M | 1.41M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.46M | 10.89M | 26.79M | 0.78M | | 3.79M | 61.55M | 62.76M | | | 8.59M | 58.11M | 0.02M | | | 48.73M | 56.54M | 2.10M | 0.01M | 54.82M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.70M | -116.85M | 36.55M | 126.33M | 20.68M | 48.40M | -74.95M | 8.98M | -102.95M | -85.62M | -55.27M | 15.21M | -111.41M | -87.64M | -198.64M | -24.39M | -9.02M | 16.43M | -42.96M | -18.44M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 22.74M | -13.26M | 0.61M | 1.60M | 7.74M | 6.21M | 5.11M | 0.21M | | | 0.12M | 4.99M | 2.40M | 9.40M | 0.88M | | -0.88M | 6.41M | 0.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.45M | 84.75M | -46.15M | -112.65M | 2.40M | -79.81M | 68.71M | 425.81M | -217.31M | 119.75M | 27.05M | 52.82M | 151.00M | 143.25M | 143.76M | 85.63M | 20.27M | -31.34M | 41.41M | 60.42M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.12M | 3.40M | 0.96M | | 3.49M | 1.13M | 2.07M | | 1.17M | 1.19M | 7.78M | 11.33M | 6.08M | 0.60M | 1.27M | 7.26M | 7.78M | 8.96M | 1.13M | 0.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.11M | -3.89M | -9.26M | 0.91M | -15.87M | -16.97M | 6.91M | 3.66M | 2.56M | -2.95M | 2.76M | 0.86M | 0.22M | 1.94M | -23.06M | 14.22M | 6.67M | 0.55M | 9.29M | 10.73M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.21M | -19.35M | 27.77M | -8.15M | -11.80M | -10.03M | 25.68M | 390.92M | -351.01M | -6.25M | -4.73M | -4.11M | 10.33M | 22.52M | -35.00M | 22.88M | 5.01M | -24.49M | -2.18M | 77.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -218.65M | 389.28M | -918.29M | -170.20M | 120.22M | -515.34M | 573.66M | -47.93M | -592.46M | 519.81M | 20.16M | -318.82M | 214.50M | -1008.37M | 1,014.05M | -53.48M | -14.19M | -11.35M | -11.35M | 23.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.33M | -15.46M | 37.04M | -9.06M | 4.06M | 6.94M | 18.77M | 387.26M | -353.57M | -3.30M | -7.49M | -4.97M | 10.11M | 20.57M | -11.94M | 8.66M | -1.66M | -25.04M | -11.47M | 66.92M |