|
Net Income (Quarter)
|
-0.13M | -0.03M | -0.01M | 0.01M | | | | | 45.42M | -26.98M | 22.32M | 45.97M | 82.13M | 148.95M | 25.07M | 13.18M | 20.28M | -7.07M | -26.80M | 6.84M | -177.80M | -118.42M | 72.04M | 49.63M | -106.56M | 143.35M | 117.94M | 200.11M | 92.25M | 32.44M | 95.45M | 170.22M | 85.53M | 74.91M | 68.42M | 108.92M | 78.37M | 69.81M | 55.39M | 87.72M | 85.95M | 108.25M | 76.88M | 84.59M |
|
Share-based Compensation (Quarter)
|
3.01M | 9.90M | 4.24M | 2.63M | 0.60M | 3.70M | 1.41M | 3.40M | 1.41M | 2.33M | 1.99M | 2.19M | 2.45M | 3.10M | 3.30M | 2.39M | 3.85M | 4.50M | 4.50M | 4.05M | 4.10M | 3.59M | 0.63M | 2.59M | 2.74M | 3.40M | 3.33M | 3.29M | 3.50M | 4.60M | 4.66M | 4.71M | 5.30M | 4.83M | 4.40M | 5.16M | 5.90M | 11.80M | 6.70M | 6.54M | 7.60M | 8.72M | 7.32M | 8.47M |
|
Deferred Taxes (Quarter)
|
| | | | | | -1.45M | -1.74M | | -0.16M | 0.07M | -136.07M | -10.86M | -14.85M | -0.62M | 2.46M | -1.92M | 0.95M | 0.84M | -1.61M | -113.19M | | | 227.27M | | | | -74.16M | -6.11M | -4.16M | 6.93M | 15.29M | 0.71M | 0.44M | 0.12M | 34.59M | 0.01M | 7.58M | -2.40M | -14.35M | 0.01M | 0.01M | -20.10M | 45.18M |
|
Gains from Investment Securities (Quarter)
|
0.66M | 0.25M | 0.41M | 0.37M | 0.75M | 1.29M | 0.25M | 2.00M | 0.78M | -0.35M | 7.20M | -6.66M | -0.18M | 3.04M | -3.04M | 2.21M | -0.07M | 1.02M | 4.55M | -5.56M | 0.26M | -5.08M | 4.82M | 0.17M | -0.15M | 1.44M | 2.11M | 0.03M | -0.01M | 0.26M | 3.65M | 27.46M | 4.64M | -2.40M | 0.79M | 11.69M | 10.88M | -9.40M | 12.34M | -12.19M | 4.40M | 15.90M | -19.77M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| 2.00M | 0.10M | 4.20M | | | | | | | | | | | | | | | | | | | | | 169.73M | -1.96M | | | | 79.00M | 1.03M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
79.72M | 98.44M | 72.55M | 98.73M | 96.07M | 69.91M | 73.07M | 107.38M | 94.92M | 8.06M | 78.58M | 108.40M | 106.05M | 84.97M | 69.96M | 85.02M | 54.60M | 88.54M | 73.50M | 99.98M | 47.88M | -104.30M | 141.97M | 127.24M | 119.76M | 192.82M | 164.24M | 133.14M | 157.47M | 120.19M | 139.79M | 124.77M | 140.52M | 94.66M | 100.22M | 158.94M | 126.46M | 142.54M | 131.03M | 148.22M | 126.23M | 158.44M | 168.29M | 156.56M |
|
Amortization of Deferred Charges (Quarter)
|
3.10M | 6.26M | -6.18M | 15.85M | 1.27M | 0.86M | 1.20M | 1.73M | 1.53M | 0.99M | -0.62M | 15.31M | -0.70M | -0.69M | 13.47M | -15.01M | 4.00M | 4.08M | -10.24M | 18.58M | 3.00M | 2.49M | -6.84M | 11.82M | 2.41M | 2.40M | 2.42M | 2.37M | 2.42M | 2.42M | 2.40M | 2.39M | 2.37M | 2.38M | 2.41M | 2.44M | 2.29M | 1.67M | 1.70M | 1.74M | 1.75M | 1.77M | 1.79M | 1.82M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | 36.24M | | 45.25M | 46.81M | 42.66M | | 43.16M | 45.99M | 44.23M | | 50.85M | 55.84M | 57.92M | 57.60M | 58.53M | 57.92M | 57.30M | 57.64M | 54.26M | 36.16M | 34.02M | 33.35M | 33.42M | 33.10M | 30.79M | 31.06M | 31.09M | 32.74M | 32.53M | 36.17M | 44.87M | 46.70M | 47.37M | 48.16M | 48.33M | 47.99M | 48.98M | 52.11M |
|
Change in Receivables (Quarter)
|
1.72M | -6.55M | 3.18M | 1.47M | 1.55M | -2.45M | 1.64M | 2.75M | 2.01M | -5.73M | 1.65M | 6.68M | -3.41M | -1.91M | 8.53M | -1.34M | 5.20M | -3.20M | 0.93M | -3.99M | -16.20M | 16.05M | -3.15M | 19.73M | 0.17M | -0.59M | -0.06M | -0.82M | -1.87M | -3.21M | 3.38M | -2.51M | 0.45M | -2.34M | 35.25M | -51.66M | 0.67M | 3.18M | -3.12M | -3.18M | 4.53M | -0.72M | -12.09M | -1.24M |
|
Change in Inventory (Quarter)
|
3.88M | 1.85M | -2.25M | -1.09M | 2.48M | 3.33M | -3.13M | -2.16M | 4.55M | -0.46M | 1.06M | 1.85M | 1.71M | 7.56M | 8.54M | -0.06M | 36.11M | -3.30M | -31.50M | -1.71M | 0.56M | -8.66M | 3.61M | 14.83M | 7.49M | 9.12M | 6.91M | -37.92M | 1.90M | 19.19M | -7.48M | -19.88M | 5.49M | 2.27M | 2.58M | -18.31M | 7.94M | 0.70M | 4.33M | -10.97M | 6.26M | 1.10M | 5.42M | -18.17M |
|
Change in Account Payables (Quarter)
|
-4.71M | 5.13M | -1.69M | 6.22M | -1.86M | 1.75M | 8.20M | 0.84M | 0.23M | 6.71M | -11.16M | 3.04M | 3.12M | 4.99M | -1.35M | -4.08M | 11.68M | 0.56M | -6.35M | 3.80M | -13.34M | -1.05M | -1.54M | -5.47M | -0.18M | 3.66M | 3.92M | -0.04M | 0.77M | 0.56M | -4.85M | -2.63M | 5.44M | -4.87M | 0.98M | 12.39M | -6.14M | 3.35M | 8.09M | -12.86M | -0.70M | -1.53M | 6.30M | -0.19M |
|
Change in Accured Expenses (Quarter)
|
-9.59M | 11.37M | -12.63M | 12.14M | -9.39M | 2.62M | 1.00M | 8.23M | 1.86M | -8.55M | 9.46M | 3.88M | -4.78M | 7.55M | 6.00M | 4.85M | 7.67M | -0.01M | -0.76M | -6.84M | 13.40M | -52.52M | 50.69M | 1.08M | 2.97M | 9.08M | 13.47M | -29.83M | -2.05M | 1.72M | -1.92M | 7.77M | 8.52M | -8.68M | 23.65M | -1.83M | -6.12M | 3.75M | 21.30M | -7.15M | -13.78M | 10.19M | -10.10M | 10.45M |
|
Change in Taxes (Quarter)
|
| | | | | 3.70M | -1.85M | -10.10M | 10.33M | -12.05M | 2.44M | 7.07M | 0.18M | | | 0.01M | | | | | | | | | 0.22M | | | | 4.10M | -4.10M | 2.27M | -2.27M | 10.90M | -5.99M | 3.03M | -22.39M | 6.24M | 1.06M | 0.43M | 8.01M | 12.77M | -4.42M | -13.59M | 6.22M |
|
Other Working Capital Changes (Quarter)
|
-0.07M | -0.42M | -1.85M | -0.54M | -0.25M | -0.77M | -0.35M | -0.10M | -0.45M | -1.40M | -2.32M | -0.65M | 8.41M | -0.09M | -2.83M | -9.59M | 0.87M | -0.90M | -0.84M | 2.14M | -1.47M | -0.84M | 2.10M | -0.68M | -1.09M | -0.91M | -0.27M | -0.73M | -0.23M | -0.15M | 0.51M | -1.23M | 0.25M | -1.37M | -0.24M | 3.06M | -0.74M | 0.49M | -1.21M | 4.59M | 1.50M | 10.22M | 2.06M | -13.02M |
|
Capital Expenditures (Quarter)
|
12.47M | 2.82M | 4.79M | 109.84M | 18.21M | 69.42M | 31.87M | 42.87M | 41.33M | 60.52M | 66.16M | 80.42M | 53.26M | 204.43M | -257.70M | 112.67M | 160.03M | -109.34M | 273.74M | 28.83M | 15.76M | -5.64M | 43.24M | 5.13M | 7.72M | 1.58M | 25.58M | -19.44M | 38.95M | -5.49M | 42.66M | 252.47M | 110.77M | 3.77M | 397.98M | -404.48M | 98.08M | -51.59M | -34.45M | 271.83M | 33.75M | 13.51M | 14.15M | 257.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
4.96M | 3.25M | 16.95M | 1.17M | | 8.32M | 0.01M | 2.77M | 0.52M | 0.10M | 0.36M | 0.06M | 0.08M | 4.46M | 0.15M | 0.01M | 0.07M | 0.18M | 0.42M | 0.27M | 0.05M | 0.32M | 0.06M | 0.15M | | | | 678.21M | | | | 118.85M | | | | 58.84M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | 294.17M | -10.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
0.25M | 0.23M | 0.36M | 0.13M | | 0.48M | 0.37M | 0.17M | 0.43M | 0.23M | 0.20M | 0.18M | 0.43M | 0.34M | 0.37M | 0.22M | 0.03M | 0.11M | 0.16M | 0.15M | 0.31M | | 0.58M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-19.91M | -25.75M | -35.90M | -24.71M | -32.43M | -50.32M | -326.74M | -32.45M | -41.95M | -90.73M | -66.69M | -82.28M | -137.13M | -114.43M | -152.84M | -202.29M | -157.17M | -111.46M | -108.13M | -28.38M | -31.29M | -8.54M | -17.16M | -12.56M | -16.25M | -19.35M | -22.50M | 644.36M | -40.13M | -64.48M | -265.25M | -72.28M | -179.97M | -204.16M | -136.40M | -133.31M | -100.00M | -85.08M | -100.93M | -35.79M | -92.53M | 20.07M | -93.84M | -79.47M |
|
Other financing activities (Quarter)
|
-1.00M | -0.78M | 2.58M | -7.32M | -7.32M | 44.09M | -43.88M | -0.16M | -6.19M | -0.29M | -0.14M | -0.18M | -0.30M | 0.30M | | -1.12M | -0.44M | -0.24M | 3.98M | 3.10M | 12.27M | -12.31M | 14.14M | -15.17M | -0.59M | 0.04M | -0.27M | 6.79M | -0.28M | -0.29M | 1.32M | -0.75M | -0.29M | -0.34M | -0.29M | -0.35M | -0.30M | -0.35M | -0.30M | -0.36M | -0.32M | -0.37M | -0.31M | 1.09M |
|
Cash from Financing Activities (Quarter)
|
-74.64M | -63.15M | -51.82M | -60.25M | -57.70M | 109.26M | 98.59M | -35.11M | -67.10M | 88.78M | 346.82M | -278.21M | -21.08M | -41.21M | 85.15M | 121.33M | 97.30M | 14.08M | 40.98M | -49.19M | 945.73M | -707.91M | -286.05M | -102.21M | -106.63M | -200.27M | -142.73M | -565.04M | -56.05M | -167.98M | -29.71M | -36.30M | 29.87M | 102.75M | 58.07M | -10.87M | -34.35M | -50.72M | -49.06M | -65.55M | -47.45M | -183.94M | -89.89M | -64.38M |
|
Dividends Paid - Common (Quarter)
|
24.88M | -24.88M | 197.82M | -197.82M | | 100.04M | 14.15M | 11.60M | 6.57M | 17.12M | -3.56M | 18.16M | 6.91M | 6.93M | 6.93M | -0.83M | 4.69M | 4.69M | 4.68M | 4.68M | 7.11M | -2.49M | | | 7.56M | -7.50M | 0.01M | 237.09M | 21.80M | 8.49M | 30.40M | 31.39M | 11.50M | 21.00M | 11.50M | -6.60M | 57.48M | 10.90M | 18.70M | 8.03M | 11.50M | 9.10M | 11.30M | 29.91M |
|
Change in Cash (Quarter)
|
-14.83M | 9.54M | -15.18M | 13.78M | 5.94M | 128.85M | -155.08M | 39.82M | -14.13M | 6.12M | 358.70M | -252.09M | -52.16M | -70.66M | 2.28M | 4.06M | -5.26M | -8.84M | 6.35M | 22.41M | 962.33M | -820.76M | -161.25M | 12.47M | -3.12M | -26.80M | -0.99M | 212.46M | 61.28M | -112.27M | -155.17M | 16.19M | -9.58M | -6.76M | 21.89M | 14.75M | -7.88M | 6.74M | -18.95M | 46.89M | -13.75M | -5.43M | -15.44M | 12.71M |
|
Free Cash Flow (Quarter)
|
67.25M | 95.62M | 67.76M | -11.11M | 77.86M | 0.49M | 41.20M | 64.51M | 53.59M | -52.46M | 12.42M | 27.98M | 52.78M | -119.46M | 327.66M | -27.64M | -105.42M | 197.88M | -200.24M | 71.15M | 32.12M | -98.66M | 98.73M | 122.10M | 112.04M | 191.24M | 138.66M | 152.58M | 118.52M | 125.69M | 97.13M | -127.70M | 29.75M | 90.89M | -297.76M | 563.42M | 28.38M | 194.13M | 165.49M | -123.60M | 92.48M | 144.93M | 154.14M | -101.04M |
|
Net Cash Flow (Quarter)
|
-14.83M | 9.54M | -15.18M | 13.78M | 5.94M | 128.85M | -155.08M | 39.82M | -14.13M | 6.12M | 358.70M | -252.09M | -52.16M | -70.66M | 2.28M | 4.06M | -5.26M | -8.84M | 6.35M | 22.41M | 962.33M | -820.76M | -161.25M | 12.47M | -3.12M | -26.80M | -0.99M | 212.46M | 61.28M | -112.27M | -155.17M | 16.19M | -9.58M | -6.76M | 21.89M | 14.75M | -7.88M | 6.74M | -18.95M | 46.89M | -13.75M | -5.43M | -15.44M | 12.71M |