|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.16M | 59.09M | 10.57M | 60.41M | 66.21M | 102.93M | 9.99M | 5.35M | 17.08M | 201.53M | 9.43M | 8.41M | -11.79M | | 1.03M | | | | -22.91M | -8.66M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 1.30M | 1.82M | 1.80M | 1.80M | 1.37M | 1.76M | 1.88M | 1.90M | 1.57M | 2.03M | 2.26M | 2.22M | 0.33M | 0.38M | 0.32M | 0.34M | 0.36M | 0.28M | 0.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 2.26M | 0.88M | 0.23M | | -0.21M | | 0.26M | | 0.01M | | | 4.41M | -4.41M | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | 9.01M | | | | | | 66.60M | | | | | | 106.57M | 7.47M | 17.45M | 1.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.45M | 6.06M | 36.07M | 21.68M | 7.17M | 23.56M | 26.86M | 79.28M | 16.61M | -149.94M | 63.50M | -171.75M | -286.20M | -25.33M | 2.64M | -29.29M | 11.31M | -142.90M | -5.25M | -8.84M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.61M | 65.15M | 50.02M | 82.09M | 73.38M | 51.78M | 42.17M | 84.63M | 65.25M | 46.48M | 39.95M | 66.49M | 36.76M | -31.16M | 5.72M | 17.21M | 5.15M | -8.47M | -4.31M | -10.15M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 1.10M | 1.15M | 1.64M | 1.15M | 1.15M | 1.11M | 1.09M | 1.01M | 1.25M | 1.82M | 9.68M | 35.26M | 0.69M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.67M | 48.32M | 50.36M | 51.02M | 51.18M | 50.98M | 54.02M | 58.70M | 52.82M | 46.92M | 43.15M | 6.79M | 6.38M | 13.06M | 13.25M | 6.34M | 6.83M | 7.87M | 5.02M | 3.89M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.12M | 2.52M | -6.82M | 1.71M | 5.01M | 5.62M | -4.82M | 1.57M | 4.43M | 6.29M | -7.79M | 0.33M | 0.87M | 0.58M | 2.69M | -8.99M | -1.60M | -0.06M | -2.38M | -0.13M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.44M | -8.13M | -14.26M | 12.60M | 9.68M | -8.15M | -16.20M | 14.58M | 8.95M | -10.36M | -15.64M | 12.71M | 16.76M | -35.41M | -3.65M | 0.47M | 0.89M | -10.24M | -6.56M | -7.27M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | -4.66M | 7.32M | -3.31M | -2.45M | 0.57M | 13.32M | -8.93M | 12.07M | -6.41M | 11.90M | 0.53M | 4.60M | 3.70M | 4.29M | 0.99M | 2.05M | 1.26M | -0.03M | -0.45M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.32M | 67.96M | 133.46M | -76.37M | 272.48M | 5.53M | 26.50M | 48.28M | 27.31M | 7.29M | 18.07M | 21.36M | 18.45M | 168.21M | 3.25M | -3.25M | 9.32M | 3.02M | 2.86M | 1.14M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.89M | -0.10M | 0.16M | 21.40M | 34.31M | 145.95M | | | 112.29M | 709.40M | 115.33M | 731.63M | 1,285.77M | -6.49M | | 91.42M | 266.13M | 360.11M | 61.75M | 54.56M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 42.48M | 3.58M | 1.84M | 34.23M | 1.81M | | 9.47M | | 1.35M | | | 0.60M | 1.40M | | | 0.06M | 1.40M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.17M | 139.18M | -154.50M | -134.45M | 6.11M | 115.28M | -50.83M | -62.13M | 55.44M | 617.41M | 78.14M | 647.87M | 1,123.96M | -6.06M | -3.25M | 90.09M | 261.87M | 356.68M | 79.60M | 53.41M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.00M | | | | 100.00M | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00M | 10.00M | -45.00M | -80.00M | 75.00M | 100.00M | -40.00M | -135.00M | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | 0.20M | | | | 0.10M | | | | 0.10M | | | | 2.70M | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -0.19M | 33.78M | 3.08M | -0.13M | -0.01M | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.07M | 99.50M | 0.02M | 58.85M | -58.81M | 119.96M | 30.35M | -30.32M | | 120.48M | 63.73M | 30.13M | 30.14M | 4.06M | | | 250.34M | -250.34M | | 52.69M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.25M | -226.42M | 80.44M | 74.33M | -96.67M | -169.85M | 12.90M | -19.37M | -86.03M | -158.12M | -130.40M | -85.50M | -1262.16M | -979.25M | -0.52M | -14.40M | -291.23M | -363.71M | -0.04M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.19M | -22.09M | -24.04M | 21.97M | -17.18M | -2.79M | 4.25M | 3.13M | 34.67M | 505.77M | -12.31M | 628.86M | -101.45M | -1016.46M | 1.96M | 92.90M | -24.20M | -15.50M | 75.26M | 43.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.29M | -2.81M | -83.44M | 158.46M | -199.10M | 46.25M | 15.66M | 36.35M | 37.94M | 39.20M | 21.89M | 45.13M | 18.31M | -199.36M | 2.48M | 20.46M | -4.17M | -11.49M | -7.17M | -11.29M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.19M | -22.09M | -24.04M | 21.97M | -17.18M | -2.79M | 4.25M | 3.13M | 34.67M | 505.77M | -12.31M | 628.86M | -101.45M | -1016.46M | 1.96M | 92.90M | -24.20M | -15.50M | 75.26M | 43.27M |