|
Net Income (Quarter)
|
21.70M | -0.62M | 0.54M | -0.97M | -0.16M | 22.97M | -0.00M | -0.23M | 2.41M | 3.16M | -0.11M | -0.22M | 2.41M | 3.16M | 2.09M | | | | | 25.80M | 55.74M | 40.12M | 69.75M | 25.52M | 58.72M | 162.14M | 75.68M | 21.84M | 42.43M | 4.05M | 7.25M | 24.27M | 63.59M | 74.66M | 27.28M | 28.33M | 36.08M | 32.45M | 34.91M | -30.83M | -115.19M | -166.11M | -87.63M | -79.12M | -52.22M | -151.82M | -27.93M | -15.47M | 32.92M | 17.68M | 6.80M | 10.23M | 41.50M | 16.53M | 8.04M | 4.75M | 37.29M | 20.64M | 5.29M | 3.17M | 28.63M | -3.49M | 0.34M |
|
Share-based Compensation (Quarter)
|
| | | | 0.60M | 1.30M | 3.20M | 1.46M | | 1.70M | 0.04M | 3.01M | 2.20M | 1.10M | 0.03M | 0.03M | 2.70M | 1.10M | 0.03M | 0.03M | -2.60M | -0.70M | -10.36M | 0.03M | -1.30M | -1.60M | 2.06M | 2.33M | -2.70M | -2.00M | 2.64M | 2.51M | -0.80M | 4.04M | 2.53M | 2.73M | 3.04M | 2.95M | 2.75M | 2.70M | 3.33M | 3.20M | 3.18M | 2.75M | 4.85M | 5.17M | 4.29M | 5.18M | 5.47M | 5.42M | 5.59M | 5.69M | 6.09M | 6.25M | 6.26M | 6.43M | 5.27M | 4.55M | 4.54M | 4.35M | 2.89M | 4.04M | 4.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | -0.01M | -0.27M | -0.07M | 0.26M | -0.10M | -0.10M | -0.12M | -0.52M | -0.19M | -0.59M | 0.15M | -0.01M | -0.02M | -0.33M | -0.30M | -39.90M | 1.13M | 1.90M | 1.19M | 2.78M | 0.94M | 1.32M | 5.71M | 32.17M | 1.10M | 1.83M | 3.22M | 2.24M | 1.28M | 2.77M | -1.10M | -9.77M | -1.24M | -11.82M | 64.51M | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 0.15M | | 0.17M | 0.27M | | 0.10M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 1.12M | | 3.46M | 3.46M | 3.46M | | 3.08M | | 2.08M | -2.56M | 3.36M | | | 22.30M | -22.30M | | 12.02M | | | | 5.50M | | | 12.80M | 1.15M | 0.25M | 0.56M | 1.24M | 0.54M | 0.55M | 0.50M | 0.24M | 0.67M | | | | 1.64M | | | | | | | | | | | | 4.40M | | | | 8.61M | | | | 3.56M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | 0.90M | | | | | | | | 9.20M | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | 5.95M | | 138.90M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 22.39M | 17.08M | 15.41M | 37.22M | 37.94M | 43.55M | 10.47M | 47.73M | 65.48M | 52.46M | 34.02M | 65.72M | 85.47M | 66.17M | 31.56M | 100.48M | 92.06M | 74.73M | 44.05M | 101.87M | 87.01M | 95.98M | 55.15M | 109.04M | 86.22M | 80.96M | 49.92M | 91.59M | 65.82M | 53.27M | 50.98M | 144.80M | 117.70M | 81.36M | 75.04M | 118.11M | 112.40M | 91.77M | 30.07M | -84.43M | -32.42M | -81.92M | -29.01M | 4.99M | 44.27M | 22.71M | 10.29M | 106.01M | 87.36M | 52.85M | 42.02M | 95.10M | 89.07M | 88.95M | 20.77M | 113.53M | 80.10M | 71.03M | 16.30M | 101.32M | 63.30M | 62.88M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | 0.51M | 0.05M | 0.06M | 0.07M | 0.07M | 0.08M | 0.09M | 0.10M | 0.11M | 0.13M | 0.14M | 0.29M | 0.05M | 0.19M | -0.65M | 0.36M | 0.77M | -1.39M | -0.47M | -0.59M | -0.63M | -0.48M | -0.48M | -0.53M | -0.56M | -0.60M | -0.60M | -0.60M | -0.61M | -0.61M | -0.56M | -1.65M | 0.74M | 0.40M | 0.73M | 0.69M | 1.44M | 1.09M | 1.09M | 1.49M | 1.30M | 1.47M | 1.42M | 1.33M | 1.30M | 1.08M | 1.04M | 1.04M | 1.03M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.25M | 0.25M | 0.25M | 3.41M | -2.91M | 5.09M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.38M | 3.62M | 0.24M | 0.24M | 0.24M | 0.23M | 0.22M | 1.02M | 1.05M | 1.05M | 0.19M | 1.21M | 0.88M | 0.90M | 0.84M | 0.86M | 0.89M | 0.90M | 0.93M | 0.88M | 0.88M | 0.81M | 0.79M | 1.11M | 1.12M | 1.08M | 1.02M | 1.04M | 1.15M | 1.19M | 1.32M | 1.36M | 1.53M | 1.67M | 1.68M | 1.42M | 1.42M | 1.48M | 1.47M | 1.49M | 1.56M | 1.57M | 1.57M | 1.54M | 1.66M | 1.84M | 1.83M | 1.90M | 1.90M | 1.97M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 25.47M | 27.46M | 32.70M | 31.68M | 27.09M | 39.23M | 33.70M | 31.45M | 30.81M | 30.84M | 31.43M | 31.92M | 31.59M | 32.49M | 32.88M | 35.42M | 37.24M | 38.75M | 37.20M | 37.78M | 39.85M | 41.40M | 40.73M | 40.85M | 40.95M | 39.97M | 38.66M | 38.24M | 45.23M | 64.86M | 61.41M | 61.65M | 60.37M | 58.21M | 58.40M | 54.96M | 49.30M | 48.93M | 49.17M | 49.23M | 48.38M | 47.39M | 46.94M | 46.91M | 47.06M | 46.85M | 46.87M | 46.92M | 46.56M | 44.53M | 45.00M | 44.92M | 44.73M | 44.45M | 44.68M | 44.47M | 44.89M | 45.39M | 45.79M | 46.36M | 47.00M | 47.21M |
|
Change in Receivables (Quarter)
|
| 2.74M | -0.57M | 4.62M | 2.61M | 0.05M | -7.32M | 6.45M | 2.69M | 0.04M | -6.68M | 5.47M | 4.86M | -1.15M | -9.90M | 8.62M | 2.87M | 2.51M | -11.88M | 5.13M | 0.98M | 7.53M | -13.76M | 5.25M | 3.28M | 3.59M | -11.86M | 8.65M | -0.26M | 8.10M | -10.81M | 16.82M | -3.22M | 4.81M | -24.00M | 15.49M | 0.17M | -10.38M | -14.08M | -16.99M | -11.36M | 2.89M | -0.95M | 5.71M | 6.36M | 3.68M | 2.22M | 6.95M | 3.07M | 1.41M | -3.87M | 2.65M | 0.57M | 6.24M | -21.83M | 0.59M | 4.18M | -4.48M | -0.94M | 2.06M | 0.21M | 2.66M | -0.61M |
|
Change in Accured Expenses (Quarter)
|
| 10.79M | -2.35M | 0.85M | -1.25M | 20.37M | -7.35M | 0.17M | -14.74M | 7.84M | 2.73M | -14.23M | 14.04M | 6.17M | -6.09M | -15.55M | 15.53M | 0.03M | 0.07M | -20.86M | 2.13M | 20.53M | 0.29M | -0.01M | 1.68M | 6.19M | -9.29M | -9.20M | 11.05M | 26.56M | -55.99M | -22.51M | 7.12M | 12.60M | -17.80M | -11.21M | 10.21M | -0.61M | -9.10M | -22.20M | -9.44M | 41.77M | -6.94M | 1.33M | 0.73M | 12.31M | -7.16M | -10.90M | 10.41M | -9.12M | 11.21M | -9.56M | 10.92M | -9.47M | 9.95M | -7.01M | 6.41M | 10.79M | -11.82M | -3.42M | 8.65M | -15.25M | 9.64M |
|
Other Working Capital Changes (Quarter)
|
| -2.90M | 0.67M | 2.20M | -1.21M | 6.91M | -1.17M | -3.06M | 8.69M | -5.19M | 5.42M | 4.37M | 1.43M | -2.08M | -2.69M | 1.04M | -0.45M | 6.32M | -7.44M | 0.54M | -4.16M | 5.82M | -7.01M | 1.81M | -1.08M | 3.20M | 1.23M | -0.64M | -0.85M | 0.24M | -4.07M | 6.87M | -23.76M | 20.68M | -4.15M | -0.08M | -0.52M | 3.50M | 3.43M | -10.71M | -5.53M | -8.92M | 5.99M | -3.97M | 2.00M | -9.78M | 12.84M | 4.25M | -5.70M | 2.99M | 3.13M | 4.13M | -2.86M | 5.95M | -19.87M | 24.43M | -23.30M | 2.21M | -7.58M | 0.34M | -3.89M | 4.19M | 0.21M |
|
Capital Expenditures (Quarter)
|
| 310.14M | 522.87M | 7.85M | 18.48M | 25.66M | 41.49M | 0.05M | 182.61M | 0.03M | -53.45M | 79.52M | 104.64M | -142.45M | 166.48M | 14.90M | 489.20M | -433.12M | 560.65M | 0.05M | 0.17M | 143.55M | -143.11M | 0.14M | 41.20M | 17.54M | 24.90M | 0.00M | 39.18M | -14.30M | 78.33M | 0.03M | 85.02M | 59.27M | 53.29M | 43.50M | 46.81M | 27.56M | 39.48M | 31.03M | 13.65M | -44.68M | 73.34M | 9.90M | 15.19M | 11.12M | 12.06M | 24.33M | 27.07M | 7.81M | 65.06M | | 65.77M | -65.77M | 132.35M | 33.79M | 124.55M | 0.40M | -22.26M | | 81.97M | 29.74M | 14.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| -0.05M | -0.37M | | | | | | | | | | | | 2.37M | 111.08M | 12.99M | | 8.59M | 225.59M | 2.24M | 5.10M | 13.47M | 2.65M | -0.01M | -0.01M | 266.56M | -0.06M | 0.03M | -0.02M | 180.33M | 116.08M | 1.04M | 330.62M | 27.33M | | 153.30M | 176.08M | 62.30M | 0.10M | -0.01M | 0.39M | 4.68M | 3.99M | 12.28M | | 162.43M | 34.12M | 13.95M | -0.02M | 0.02M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | | 0.06M | 1.59M | -0.02M | -0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -195.01M | -536.60M | -203.96M | -41.94M | -19.93M | -81.19M | -39.84M | -214.77M | -7.40M | -101.81M | -88.20M | -119.56M | -5.26M | -49.05M | -210.55M | -200.01M | -158.82M | -41.80M | 204.35M | -45.32M | -163.92M | -40.81M | -18.90M | -25.78M | -21.69M | 251.50M | -18.60M | -20.68M | -31.86M | 136.12M | 77.47M | -45.42M | 271.38M | -26.31M | -44.10M | 403.12M | 148.52M | 22.88M | -29.43M | -13.68M | -12.58M | -11.01M | -6.08M | -4.57M | -53.24M | 39.26M | 9.79M | -14.62M | -92.97M | -37.71M | -32.63M | -33.18M | -36.19M | -32.74M | -157.97M | -67.06M | -21.21M | -29.48M | -23.67M | -34.51M | -29.89M | 30.71M |
|
Other financing activities (Quarter)
|
| 0.41M | 4.33M | 0.66M | 3.36M | 0.13M | 2.04M | 0.02M | 1.73M | 0.01M | 5.18M | 0.08M | | 4.56M | 0.31M | 1.56M | 0.01M | | 2.54M | 0.02M | 0.10M | 0.55M | 0.17M | 0.88M | 4.45M | 0.01M | 0.03M | | 0.07M | 0.98M | 0.53M | 3.52M | -3.52M | 3.62M | 0.03M | 0.56M | 4.07M | 0.05M | 5.42M | 0.10M | 2.00M | | 1.96M | | 7.67M | 6.31M | 0.79M | | 0.01M | 0.01M | 1.32M | 0.34M | 7.36M | 0.09M | 0.09M | | 0.22M | 5.08M | 0.11M | | | 0.04M | 0.09M |
|
Cash from Financing Activities (Quarter)
|
| 65.47M | 626.70M | 244.72M | 43.65M | -12.11M | -20.59M | -19.79M | 61.58M | -21.57M | -26.89M | 285.34M | -30.29M | 0.42M | -28.40M | 117.51M | 202.49M | -32.53M | -44.91M | -171.09M | -132.45M | -46.51M | -69.04M | -44.44M | -49.20M | -45.95M | -42.66M | -42.66M | -42.88M | -75.00M | -29.84M | -309.19M | -117.02M | -346.26M | -173.70M | -120.09M | -71.00M | -112.36M | -81.98M | 273.57M | -10.24M | -9.37M | -10.93M | -218.47M | 15.08M | -27.45M | -8.42M | -211.65M | -57.93M | -10.50M | -18.41M | -40.19M | -56.16M | -33.84M | -31.26M | -27.16M | -30.21M | -41.76M | -32.56M | -53.56M | -38.04M | -30.52M | -55.59M |
|
Dividends Paid - Common (Quarter)
|
| -0.13M | 0.45M | 6.82M | -3.55M | 5.24M | -5.40M | 15.94M | 17.62M | 17.57M | 24.49M | 21.84M | 29.26M | 21.07M | 25.15M | 29.43M | -28.25M | | 123.96M | 39.59M | 48.22M | -87.61M | 170.35M | 41.37M | 41.30M | -82.67M | | | 82.95M | 67.75M | -144.42M | 0.37M | 58.38M | 57.98M | -171.88M | 57.81M | 57.04M | 56.78M | 24.80M | 0.99M | 1.70M | 1.67M | -12.83M | 6.28M | 1.68M | 1.70M | 1.28M | 1.51M | 1.65M | 8.24M | 8.14M | 12.93M | 12.80M | 15.82M | -16.44M | 6.28M | 15.83M | 23.41M | 31.52M | 6.28M | 22.94M | 23.05M | 22.66M |
|
Change in Cash (Quarter)
|
| -107.15M | 107.18M | 56.17M | 38.93M | 5.90M | -58.23M | -49.17M | -105.47M | 36.51M | -76.24M | 231.17M | -84.13M | 80.63M | -11.28M | -61.48M | 102.97M | -99.29M | -11.98M | 77.32M | -75.89M | -123.42M | -13.87M | -8.19M | 34.05M | 18.57M | 289.80M | -11.33M | 28.03M | -41.05M | 159.55M | -180.75M | -17.65M | 42.82M | -118.66M | -89.14M | 450.23M | 148.56M | 32.67M | 274.21M | -108.35M | -54.37M | -103.86M | -253.56M | 15.50M | -36.42M | 53.55M | -191.57M | 33.46M | -16.11M | -3.26M | -30.81M | 5.76M | 19.04M | 24.96M | -164.37M | 16.26M | 17.13M | 8.98M | -60.93M | 28.77M | 2.90M | 38.00M |
|
Beginning Cash Balance (Quarter)
|
| | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| -287.75M | -505.79M | 7.57M | 18.73M | 12.29M | 2.06M | 10.42M | -134.88M | 65.45M | 105.92M | -45.50M | -38.93M | 227.92M | -100.31M | 16.66M | -388.72M | 525.18M | -485.93M | 44.00M | 101.70M | -56.54M | 239.09M | 55.01M | 67.83M | 68.68M | 56.06M | 49.92M | 52.41M | 80.12M | -25.06M | 50.95M | 59.78M | 58.43M | 28.07M | 31.55M | 71.30M | 84.84M | 52.29M | -0.96M | -98.08M | 12.25M | -155.25M | -38.91M | -10.20M | 33.15M | 10.65M | -14.04M | 78.94M | 79.55M | -12.21M | 42.02M | 29.33M | 154.84M | -43.40M | -13.03M | -11.02M | 79.70M | 93.29M | 16.30M | 19.35M | 33.56M | 48.19M |
|
Net Cash Flow (Quarter)
|
| -107.15M | 107.18M | 56.17M | 38.93M | 5.90M | -58.23M | -49.17M | -105.47M | 36.51M | -76.24M | 231.17M | -84.13M | 80.63M | -11.28M | -61.48M | 102.97M | -99.29M | -11.98M | 77.32M | -75.89M | -123.42M | -13.87M | -8.19M | 34.05M | 18.57M | 289.80M | -11.33M | 28.03M | -41.05M | 159.55M | -180.75M | -17.65M | 42.82M | -118.66M | -89.14M | 450.23M | 148.56M | 32.67M | 274.21M | -108.35M | -54.37M | -103.86M | -253.56M | 15.50M | -36.42M | 53.55M | -191.57M | 33.46M | -16.11M | -3.26M | -30.81M | 5.76M | 19.04M | 24.96M | -164.37M | 16.26M | 17.13M | 8.98M | -60.93M | 28.77M | 2.90M | 38.00M |