|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.25M | | | | 0.30M | | | | 0.30M | | | | 0.25M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.02M | 84.27M | | | | | | | | | | | | | | 1.26M | 3.37M | -0.03M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 |