|
Net Income (Quarter)
|
1.62M | -5.18M | 8.03M | 6.90M | -0.11M | 0.47M | 0.57M | 1.12M | 1.62M | 3.44M | 6.49M | 6.30M | 2.30M | | -52.19M | 2.62M | 2.70M | 1.54M | 52.79M | | | | 55.08M | 0.80M | 5.66M | 27.75M | 1.39M | 12.87M | 0.55M | 9.58M | 24.32M | 0.41M | 4.37M | 0.13M | 22.52M | 0.10M | 1.12M | 3.23M | 23.89M | 16.49M | 0.44M | 0.89M | 6.42M | 38.01M | 16.75M | 5.19M | 27.41M | 69.96M | 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 |
|
Share-based Compensation (Quarter)
|
| 1.45M | 0.49M | 1.58M | 1.60M | 1.61M | 1.80M | 2.50M | 2.51M | 2.35M | -9.50M | 2.45M | 2.46M | 2.43M | 2.48M | 3.02M | 3.13M | 3.07M | 2.96M | 2.27M | 2.26M | 2.35M | 0.78M | 2.90M | -2.32M | 7.80M | 2.70M | 2.62M | 2.57M | 2.37M | 3.10M | 1.06M | 12.76M | -10.94M | 0.96M | 3.40M | -2.85M | 9.47M | 3.62M | 3.48M | -0.18M | 0.25M | 1.62M | 3.32M | 3.90M | -5.84M | 12.20M | 1.14M | 1.72M | 6.42M | 3.24M | 4.16M | -11.17M | 19.60M | -18.72M | 4.81M | 4.04M | -6.71M | 17.93M | 6.29M | 4.66M | 4.78M | 19.89M | -0.52M | 4.90M | 5.32M | 4.64M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | 0.24M | | | | 0.22M | | | | 0.25M | | | | 0.30M | | | | 0.30M | | | | 0.25M |
|
Gains from Investment Securities (Quarter)
|
| 7.32M | 20.94M | 0.79M | -0.23M | 0.48M | 0.29M | 12.73M | | | -10.33M | 1.83M | -0.02M | 0.23M | 21.97M | | 13.13M | 16.11M | 16.14M | 0.71M | 1.69M | 27.56M | 13.17M | 12.30M | 5.66M | 27.75M | 46.72M | 13.84M | -0.42M | 9.58M | -23.33M | 12.78M | -8.00M | -4.73M | -0.32M | -0.07M | 26.78M | -19.94M | 47.49M | 6.15M | | 0.02M | 18.08M | 5.30M | -4.72M | 48.11M | -0.99M | -0.10M | 0.41M | 3.75M | 87.05M | 16.74M | 89.50M | -61.00M | -44.67M | 7.07M | -6.49M | 0.15M | -0.07M | 11.40M | -0.45M | -0.50M | -35.78M | 16.08M | -0.67M | -0.48M | -0.90M |
|
Asset Writedowns and Impairment (Quarter)
|
4.73M | 2.33M | | 2.34M | 0.06M | 0.25M | 23.98M | 0.63M | 1.59M | 0.33M | 9.18M | | | 1.15M | 50.16M | | | 6.00M | | 0.23M | | | 1.03M | | | | | 0.87M | | | 0.03M | | | | | 0.37M | 12.53M | 0.85M | 8.99M | 1.67M | 10.44M | -10.90M | 42.08M | 0.78M | 0.23M | | 17.52M | | 0.14M | -0.02M | 84.27M | | | | | | | | | | | | | | 1.26M | 3.37M | -0.03M |
|
Cash from Operations (Quarter)
|
| 59.46M | 32.95M | 44.09M | 40.78M | 45.59M | 8.01M | 49.31M | 52.38M | 81.28M | 34.66M | 43.21M | 68.06M | 84.78M | 61.16M | 41.28M | 68.05M | 91.23M | 50.17M | 52.26M | 67.33M | 98.21M | 59.93M | 54.46M | 72.95M | 89.35M | 68.78M | 76.82M | 74.48M | 74.04M | 71.84M | 32.66M | 144.41M | 168.36M | 124.36M | 149.87M | 151.04M | 163.85M | 145.57M | 131.36M | 157.96M | 180.03M | 151.91M | 125.68M | 91.74M | 157.17M | 124.53M | 139.36M | 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 |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.13M | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | | -3.48M | -8.20M | -7.10M | -4.36M | -8.18M | -11.14M | -6.71M | -7.30M | -13.09M | 6.79M | 11.09M | -13.67M | -12.46M | -10.00M | -7.39M | -10.69M | -5.58M | -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 |
|
Amortization of Deferred Charges (Quarter)
|
| 1.61M | 2.00M | 1.51M | 1.68M | 2.23M | 3.12M | 3.06M | 3.08M | 3.06M | 3.12M | 3.27M | 3.20M | 3.16M | 3.14M | 3.09M | 3.09M | 3.09M | 3.07M | 2.89M | 2.79M | 2.42M | 2.43M | 2.45M | 2.61M | 2.35M | 2.27M | 2.35M | 2.48M | 2.41M | 2.52M | 2.46M | 2.31M | 2.38M | 2.37M | 2.47M | 2.53M | 2.60M | 2.88M | 2.92M | 2.99M | 2.62M | 2.64M | 2.62M | 2.62M | 2.33M | 1.46M | 2.17M | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| 29.81M | 30.21M | 31.33M | 31.50M | 30.48M | 30.62M | -0.20M | 67.44M | -67.95M | -0.23M | 32.93M | -33.37M | 96.65M | 31.62M | -0.51M | 65.68M | -66.82M | 136.10M | -0.86M | 74.79M | 36.43M | 37.44M | 35.99M | 36.23M | -73.47M | -0.35M | 38.72M | 40.30M | 40.71M | 42.61M | 60.05M | 92.23M | 91.47M | 90.44M | 88.53M | 89.10M | 89.18M | 92.88M | 97.19M | 93.59M | 91.86M | 91.64M | 89.30M | 85.06M | 84.81M | 86.74M | 77.26M | 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 |
|
Change in Receivables (Quarter)
|
| -39.40M | 22.70M | -7.82M | 2.40M | 4.99M | -2.23M | -7.88M | 0.51M | 1.85M | 8.63M | 7.91M | -4.83M | -8.12M | -1.12M | 2.69M | -2.36M | 1.87M | 2.84M | 6.74M | 3.62M | -7.56M | 3.42M | 7.83M | -1.93M | -1.49M | -2.35M | -4.37M | 3.23M | -2.57M | 12.52M | -8.97M | -1.67M | 21.97M | 14.75M | -4.30M | 8.10M | 9.52M | 13.05M | -9.05M | 2.08M | 6.46M | 5.21M | -18.57M | 42.68M | -28.18M | -12.87M | -15.76M | 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 |
|
Change in Account Payables (Quarter)
|
| -0.74M | -9.52M | -21.75M | 13.12M | 7.72M | -0.37M | -17.92M | 0.70M | 12.33M | -13.00M | -8.53M | 2.13M | 24.13M | -6.74M | -15.54M | 3.51M | 20.16M | -8.81M | -4.86M | 2.89M | 16.98M | -8.82M | -13.10M | 1.10M | 22.23M | -14.04M | -7.29M | -2.16M | 22.05M | -7.19M | -24.37M | 0.52M | 28.76M | -7.02M | -13.79M | 7.74M | 21.15M | -15.86M | -8.91M | 5.62M | 18.18M | -10.71M | -27.50M | 38.48M | 9.24M | -19.23M | -14.72M | 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 |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | -0.23M | | 0.41M | -0.12M | 4.48M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| 5.50M | 14.33M | -3.18M | -0.99M | 6.94M | 1.05M | 0.39M | 6.44M | -2.09M | -1.35M | -2.16M | 4.39M | -0.09M | -1.06M | 1.38M | 1.79M | -1.41M | 0.10M | 1.95M | 0.06M | -2.15M | 0.04M | 1.14M | 2.07M | -0.95M | -1.76M | 0.75M | 0.97M | -1.66M | -0.73M | 2.66M | -6.27M | -4.46M | -1.46M | 0.48M | 5.70M | 0.39M | -5.16M | 11.21M | -3.58M | -0.45M | -5.61M | 12.20M | -3.70M | -0.83M | -6.47M | 9.80M | -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 |
|
Capital Expenditures (Quarter)
|
| 103.13M | -91.58M | 3.72M | 19.27M | 208.82M | 0.05M | 13.13M | 18.93M | 38.56M | 128.06M | 14.38M | 39.21M | 4.43M | 8.65M | 32.35M | -5.67M | 135.74M | 50.86M | 46.65M | 47.12M | -87.75M | 232.22M | 55.05M | -53.70M | 41.64M | 162.12M | 16.48M | 58.84M | 71.45M | 186.45M | | 0.34M | 1.76M | 122.62M | 51.97M | -6.52M | 40.31M | -0.48M | 39.93M | -20.63M | 108.78M | 71.93M | 16.87M | 25.22M | 5.87M | 3.48M | 20.22M | 1.16M | 99.44M | -97.35M | 11.60M | 87.87M | -85.90M | 22.69M | 0.60M | 2.50M | 17.86M | 211.89M | 1.62M | 6.96M | 17.19M | 317.60M | 13.14M | -6.93M | 9.81M | 419.08M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 23.32M | 40.03M | 30.63M | 3.87M | -9.00M | 9.42M | 1.30M | 0.76M | 14.23M | 7.30M | 21.60M | 17.60M | | 37.47M | 0.10M | 82.36M | 49.00M | 81.27M | 4.47M | 2.75M | 55.57M | 56.00M | 3.41M | 22.97M | 67.34M | 15.10M | 34.32M | 4.38M | 47.18M | 49.28M | 1.75M | 13.48M | 0.17M | 94.62M | 3.23M | 38.78M | 108.63M | -151.14M | 82.53M | 0.93M | 14.55M | -88.66M | 103.52M | 12.09M | 9.93M | -117.58M | 53.86M | 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 |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 2.72M | 12.30M | | 8.79M | 18.30M | 7.45M | 26.79M | 6.27M | 25.43M | 5.18M | 5.99M | | 2.33M | | 3.16M | 9.16M | 41.59M | 5.15M | | 16.95M | | 23.23M | | 8.89M | 3.28M | 55.42M | 27.75M | 13.50M | 23.89M | 24.58M | | | | | | 7.66M | 3.15M | 6.89M | 2.82M | 0.17M | | | | 20.39M |
|
Change in Acquisitions & Divestments (Quarter)
|
| 1.18M | -4.67M | 4.15M | 2.50M | 2.19M | -7.96M | 6.41M | 2.28M | 0.37M | -9.13M | 8.19M | 3.19M | 2.52M | -14.45M | 2.02M | 8.61M | 2.10M | 1.26M | 1.68M | 2.03M | 1.64M | 25.88M | 2.87M | 14.30M | 5.13M | 6.10M | 41.21M | 4.53M | 8.44M | 3.41M | 3.81M | 7.06M | 1.10M | 9.40M | 6.54M | 4.43M | 4.66M | 5.95M | 4.61M | 6.22M | 3.92M | 4.79M | 4.45M | 2.65M | 3.56M | 9.33M | 8.83M | 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 |
|
Cash from Investing Activities (Quarter)
|
| -5.39M | 141.75M | 19.26M | -138.01M | -50.12M | -15.59M | -6.61M | -69.08M | -80.03M | 77.99M | -18.68M | -54.15M | 188.19M | -111.74M | -30.09M | 8.35M | -8.70M | 20.62M | -117.05M | -45.58M | -23.66M | -23.99M | -55.09M | -21.62M | -31.65M | -30.99M | -7.33M | -308.69M | -38.56M | -54.05M | -686.51M | -81.67M | -89.56M | -149.49M | -107.21M | -86.70M | 46.73M | 41.16M | 47.00M | -60.51M | -252.80M | -16.38M | -2.55M | -25.57M | -37.40M | 39.88M | 6.77M | 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 |
|
Other financing activities (Quarter)
|
| -0.25M | 0.23M | -0.07M | -0.06M | 0.01M | 0.15M | 0.09M | 0.22M | 8.18M | 1.30M | -0.60M | 1.16M | -6.12M | 3.92M | -3.57M | 0.30M | 7.82M | -3.04M | -0.43M | -0.48M | 1.42M | 1.11M | -1.05M | -0.67M | -0.63M | -2.99M | -1.71M | -0.99M | -0.43M | -1.09M | 2.12M | -0.83M | -3.78M | -5.65M | 2.25M | 0.10M | 0.05M | -2.42M | -6.05M | | 0.10M | -3.57M | -10.36M | 0.01M | 0.00M | 3.97M | -0.79M | 0.12M | 0.08M | 8.97M | -1.07M | 1.73M | 0.91M | 5.56M | 0.74M | 6.10M | -3.14M | 6.54M | -2.13M | -1.47M | 6.04M | 4.35M | 2.98M | 5.44M | -10.72M | 18.89M |
|
Cash from Financing Activities (Quarter)
|
| -7.07M | -243.90M | -43.29M | 84.12M | -63.06M | -10.57M | 0.42M | -31.70M | 0.89M | -115.17M | -8.81M | -18.00M | -274.65M | 51.58M | -11.14M | -39.66M | -78.97M | -52.81M | 19.26M | -20.17M | -10.58M | -22.87M | -76.66M | -60.71M | -60.94M | -24.81M | -79.20M | 232.01M | -19.51M | -44.59M | 680.82M | -2.88M | -152.86M | 43.87M | 1.59M | -114.73M | -209.33M | -186.03M | -180.77M | -102.87M | 82.86M | -67.43M | 498.16M | -215.66M | -426.26M | -66.84M | -385.26M | -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 |
|
Dividends Paid - Common (Quarter)
|
| -36.57M | 119.36M | -0.93M | 75.19M | -59.50M | 4.92M | 4.92M | -4.29M | 14.12M | 145.40M | 0.40M | -0.40M | 123.40M | 41.35M | 41.29M | 42.01M | 42.23M | -104.47M | 0.08M | 10.45M | 5.27M | 157.10M | 0.08M | 10.46M | 125.70M | 45.46M | 0.08M | 10.45M | 138.75M | -128.22M | 0.08M | 4.29M | 0.66M | 317.62M | 0.19M | 0.20M | 281.89M | -281.50M | 0.20M | 0.20M | 292.51M | 97.68M | 0.46M | 0.46M | 299.63M | -0.00M | 100.58M | -99.67M | 300.99M | -297.55M | 0.47M | 0.47M | 0.46M | 0.45M | 111.08M | -110.12M | 331.66M | -324.81M | 123.51M | -122.03M | 7.96M | 2.75M | 3.41M | 3.41M | 3.41M | 3.41M |
|
Change in Cash (Quarter)
|
| 47.01M | -69.19M | 20.06M | -13.11M | -67.59M | -18.16M | 43.12M | -48.39M | 2.14M | -2.53M | 15.71M | -4.08M | -1.68M | 1.00M | 0.05M | 36.74M | 3.56M | 17.98M | -45.52M | 1.58M | 63.97M | 13.07M | -77.29M | -9.38M | -3.23M | 12.98M | -9.72M | -2.20M | 15.96M | -26.79M | 26.96M | 59.86M | -74.06M | 18.74M | 44.26M | -50.40M | 1.25M | 0.70M | -2.41M | -5.42M | 10.10M | 68.10M | 621.28M | -149.49M | -306.48M | 97.57M | -239.13M | 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 |
|
Free Cash Flow (Quarter)
|
| -43.67M | 124.53M | 40.37M | 21.51M | -163.23M | 7.96M | 36.17M | 33.45M | 42.72M | -93.40M | 28.83M | 28.86M | 80.36M | 52.51M | 8.93M | 73.72M | -44.52M | -0.69M | 5.62M | 20.22M | 185.97M | -172.29M | -0.59M | 126.66M | 47.71M | -93.34M | 60.34M | 15.64M | 2.58M | -114.60M | 32.66M | 144.07M | 166.59M | 1.74M | 97.90M | 157.56M | 123.53M | 146.05M | 91.44M | 178.59M | 71.25M | 79.99M | 108.81M | 66.52M | 151.30M | 121.05M | 119.14M | 184.77M | 83.75M | 248.26M | 131.29M | 97.00M | 286.38M | 104.88M | 161.50M | 170.07M | 195.15M | -39.98M | 166.14M | 196.49M | 210.41M | -126.21M | 147.89M | 250.97M | 208.85M | -215.13M |
|
Net Cash Flow (Quarter)
|
| 47.01M | -69.19M | 20.06M | -13.11M | -67.59M | -18.16M | 43.12M | -48.39M | 2.14M | -2.53M | 15.71M | -4.08M | -1.68M | 1.00M | 0.05M | 36.74M | 3.56M | 17.98M | -45.52M | 1.58M | 63.97M | 13.07M | -77.29M | -9.38M | -3.23M | 12.98M | -9.72M | -2.20M | 15.96M | -26.79M | 26.96M | 59.86M | -74.06M | 18.74M | 44.26M | -50.40M | 1.25M | 0.70M | -2.41M | -5.42M | 10.10M | 68.10M | 621.28M | -149.49M | -306.48M | 97.57M | -239.13M | 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 |