|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.40M | 104.61M | 48.24M | 184.01M | 82.14M | 77.64M | 84.42M | 86.57M | 76.30M | 79.66M | 77.80M | 100.70M | 92.61M | 90.09M | 76.15M | 97.36M | 94.59M | 97.49M | 118.01M | 110.42M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 3.38M | 3.24M | -2.26M | 10.76M | -16.52M | 1.89M | 4.81M | -1.87M | -0.79M | 17.93M | 2.09M | 4.35M | 1.90M | 19.89M | -0.52M | 4.90M | 4.95M | 1.31M | 5.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.25M | | | | 0.30M | | | | 0.30M | | | | 0.25M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.47M | 34.18M | -34.12M | 101.95M | -95.56M | 38.85M | 63.77M | 0.25M | 0.08M | 31.67M | -24.34M | 0.83M | -0.45M | -0.50M | 60.38M | 6.76M | -0.67M | -0.48M | 26.20M | 16.15M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.02M | 84.27M | | | | | | | | | | | | | | 1.26M | 3.37M | -0.03M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.93M | 183.19M | 150.91M | 142.89M | 184.87M | 200.49M | 127.57M | 162.10M | 172.58M | 213.01M | 171.91M | 167.76M | 203.46M | 227.60M | 191.38M | 161.03M | 244.05M | 218.66M | 203.95M | 152.73M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.60M | -6.07M | -5.69M | -5.30M | -5.23M | -5.10M | -5.37M | -5.48M | -8.36M | -7.73M | -7.56M | -5.29M | 7.62M | 5.92M | -5.32M | -6.21M | 5.92M | 5.97M | -5.63M | -5.05M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.13M | 1.40M | 1.38M | 1.44M | 1.48M | 1.50M | 1.49M | 1.49M | 2.14M | 3.13M | 2.76M | 3.47M | 3.52M | 3.34M | 3.33M | 3.59M | 4.04M | 4.05M | 3.98M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.22M | 75.46M | 76.40M | 77.84M | 79.35M | 80.27M | 82.23M | 82.71M | 83.16M | 87.50M | 98.91M | 97.58M | 100.97M | 100.95M | 95.21M | 96.77M | 99.53M | 102.80M | 105.94M | 106.42M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | 21.37M | 16.21M | -3.40M | 11.65M | 10.29M | 16.73M | -6.71M | 21.26M | -11.46M | 10.81M | -1.22M | 4.79M | 5.17M | 15.48M | -9.05M | 10.72M | 0.53M | 16.32M | -5.65M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.88M | 18.71M | -19.20M | -29.39M | 29.21M | 21.83M | -30.74M | -20.86M | 26.95M | 14.78M | -15.72M | -19.41M | 9.63M | 23.66M | -9.63M | -43.73M | 44.20M | 11.52M | -19.85M | -45.95M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.31M | -1.56M | -5.71M | 4.72M | 3.63M | -4.04M | -5.60M | 12.63M | 5.32M | -10.37M | -10.61M | 15.72M | -1.93M | -3.06M | -12.56M | 16.18M | -1.05M | -1.88M | -11.28M | 25.41M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -15.55M | 4.36M | 7.17M | 92.30M | -85.90M | 181.84M | 10.60M | -7.49M | 6.01M | 223.74M | 60.85M | -52.27M | 17.19M | 15.57M | 101.39M | -86.14M | 0.79M | 419.08M | 22.84M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.72M | 24.28M | 74.33M | 124.92M | 11.50M | 0.86M | 5.85M | 3.60M | 0.14M | 6.59M | 0.83M | 30.03M | 62.13M | 11.47M | 4.99M | | 7.17M | 43.92M | 73.91M | 11.83M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.42M | 27.75M | 13.50M | 23.89M | 24.58M | | | | | | 7.66M | 3.15M | 6.89M | 2.82M | 0.17M | | | | 20.39M | 34.68M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.56M | 8.77M | 0.68M | 5.93M | 2.81M | 7.08M | 5.96M | 4.50M | 6.25M | 3.00M | 2.26M | 6.05M | 93.44M | 4.29M | 2.88M | 5.83M | 3.42M | 44.22M | 53.52M | 5.18M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.26M | -74.61M | -284.78M | 58.35M | -123.62M | -46.60M | -94.24M | -39.05M | -52.36M | -140.12M | -110.45M | -142.34M | 28.19M | -94.93M | -117.57M | -180.15M | -192.54M | -32.02M | -16.43M | -94.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.08M | 8.22M | -1.54M | 2.77M | 0.33M | 5.56M | 0.74M | 0.49M | 2.47M | 6.54M | -2.13M | -1.47M | 6.04M | 4.35M | 1.28M | 7.13M | -10.72M | 8.86M | -6.35M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -104.90M | -32.51M | -133.79M | -117.54M | -118.79M | -120.09M | -119.54M | -123.68M | -145.25M | -34.93M | -51.17M | 113.33M | -381.83M | -97.76M | -126.76M | 35.77M | 24.78M | -135.87M | -272.45M | -32.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.78M | -199.87M | 2.98M | 0.47M | 0.47M | 320.53M | 106.79M | 0.48M | 221.79M | -220.61M | 0.70M | 0.74M | 246.40M | -236.90M | 1.95M | 3.51M | 251.94M | -253.16M | 2.71M | 2.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.29M | 76.07M | -267.66M | 83.70M | -57.54M | 33.79M | -86.21M | -0.63M | -25.04M | 37.96M | 10.28M | 138.75M | -150.18M | 34.91M | -52.95M | 16.65M | 76.28M | 50.78M | -84.93M | 24.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.92M | 198.74M | 146.55M | 135.72M | 92.57M | 286.38M | -54.27M | 151.50M | 180.06M | 207.00M | -51.83M | 106.91M | 255.72M | 210.41M | 175.81M | 59.65M | 330.19M | 217.88M | -215.13M | 129.89M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.29M | 76.07M | -267.66M | 83.70M | -57.54M | 33.79M | -86.21M | -0.63M | -25.04M | 37.96M | 10.28M | 138.75M | -150.18M | 34.91M | -52.95M | 16.65M | 76.28M | 50.78M | -84.93M | 24.90M |