|
Net Income (Quarter)
|
-5.30M | 0.09M | 0.06M | 0.00M | -0.00M | -0.10M | 0.01M | | | | | 10.29M | 13.32M | 16.73M | 19.43M | 15.64M | 17.27M | 47.17M | 22.20M | 13.51M | 18.11M | 21.82M | 15.67M | 33.84M | 23.31M | 42.75M | 110.78M | 25.12M | 73.84M | 72.06M | 22.44M | 21.20M | 28.57M | -10.14M | 30.31M | 21.49M | 22.08M | -24.86M | 25.93M | 64.21M | 12.81M | 22.48M | -14.61M | -29.65M | -20.91M | 13.76M | -2.34M | 2.57M | -0.13M | -13.33M | 11.54M | 18.95M | 18.59M | 22.29M | 17.41M | 22.93M | 23.59M | 26.49M | 22.64M | 20.79M | 22.94M | 23.62M | 24.12M | 17.60M | 28.30M | 29.13M | 30.90M |
|
Share-based Compensation (Quarter)
|
| 8.08M | -10.97M | 1.23M | 1.01M | 1.02M | -2.47M | 0.51M | 0.51M | -2.23M | 3.84M | 0.05M | 1.86M | 1.89M | -1.27M | 0.53M | 0.04M | 2.14M | 11.24M | 0.95M | 3.75M | 0.12M | -0.95M | 3.61M | 1.00M | 3.99M | -0.34M | 4.00M | 3.65M | 4.16M | 3.50M | 3.29M | 3.50M | 3.32M | -6.20M | 3.39M | 3.65M | 3.77M | -10.37M | 3.82M | 6.98M | 3.57M | -14.21M | 3.79M | 3.43M | 2.35M | 2.95M | 3.85M | 2.76M | 2.99M | 3.15M | 2.71M | 4.25M | 3.01M | 3.00M | 2.27M | 3.38M | 3.39M | 3.47M | 3.50M | 2.61M | 2.88M | -4.72M | 2.93M | 3.29M | 3.26M | -9.14M |
|
Gains from Investment Securities (Quarter)
|
| | 0.15M | 0.30M | | | 0.09M | 0.06M | 0.09M | 0.16M | 0.18M | 0.24M | 0.23M | 0.27M | 0.27M | | 6.56M | -2.15M | 1.44M | 0.70M | -0.70M | | 15.52M | 2.72M | -1.62M | | -0.26M | 1.90M | 0.02M | 0.24M | -2.20M | 2.40M | 2.55M | -2.52M | 6.47M | -2.97M | 4.08M | -1.11M | 7.94M | 1.46M | 0.34M | | 5.79M | | 2.09M | -1.36M | | -3.64M | 5.28M | -13.24M | 11.60M | -1.69M | 4.10M | | 4.87M | | 2.04M | 4.93M | -4.78M | 10.52M | | -4.97M | -6.20M | 7.26M | | -0.04M | 0.85M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | 0.73M | -0.56M | 0.11M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.70M | | | | | 37.60M | 45.70M | 6.18M | | 2.40M | | | | 6.99M | | | | | | | | | | | | | 4.20M | | | |
|
Cash from Operations (Quarter)
|
| 37.64M | 31.85M | 28.61M | 25.47M | 43.11M | 21.30M | 31.09M | 28.79M | 44.93M | 31.24M | 42.60M | 40.11M | 46.48M | 36.57M | 35.31M | 40.05M | 61.63M | 50.49M | 42.70M | 41.62M | 64.19M | 39.45M | 54.39M | 46.31M | 75.38M | 44.68M | 53.99M | 51.02M | 72.76M | 61.55M | 56.60M | 54.06M | 70.86M | 71.63M | 50.00M | 65.29M | 64.68M | 78.31M | 33.17M | 59.55M | 66.25M | 61.42M | 27.34M | -13.12M | 77.82M | 72.78M | 31.28M | 60.33M | 52.34M | 73.75M | 18.85M | 70.22M | 33.67M | 91.22M | 25.57M | 73.34M | 53.19M | 77.50M | 31.08M | 72.78M | 65.17M | 91.64M | 41.44M | 82.01M | 74.30M | 97.68M |
|
Amortizatization of Intangibles (Quarter)
|
| -0.02M | -0.48M | -0.21M | -0.01M | 0.02M | 0.02M | 0.02M | 0.02M | -0.10M | -0.26M | -0.25M | -0.25M | -0.25M | -0.25M | -0.26M | -0.25M | -0.25M | -0.12M | -0.09M | -0.09M | -0.09M | -0.33M | 0.01M | -0.09M | 0.14M | 0.19M | 0.96M | 0.12M | 0.09M | 0.13M | 0.12M | 0.12M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.08M | 0.12M | 0.11M | 0.12M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | 0.24M | 0.09M | 0.17M | 0.18M | 0.19M | 0.20M | 0.20M | 0.21M | -3.80M | -0.23M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.35M | 0.33M | 0.34M | 0.32M | 0.26M | 0.37M | 0.47M | 0.48M | 0.59M | 0.60M | 0.56M | 0.58M | 0.58M | 0.59M | 0.60M | 0.60M | 0.59M | 0.40M | 0.55M | 0.55M | 0.55M | 0.73M | 0.60M | 0.60M | 0.69M | 0.83M | 0.74M | 0.76M | 0.84M | 0.89M | 0.88M | 0.87M | 0.89M | 0.62M | 0.78M | 0.75M | 0.75M | 0.78M | 0.75M | 0.75M | 0.75M | 0.76M | 0.76M | 0.83M | 1.00M | 1.00M | 1.17M | 1.15M | 0.85M | 0.83M | 0.76M | 0.78M | 0.76M | 0.80M | 0.81M | 0.79M | 0.80M | 0.81M | 0.83M | 0.86M | 0.91M | 0.89M | 0.94M | 0.92M | 0.94M | 0.93M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 20.16M | 20.24M | 26.53M | 17.11M | 16.80M | 67.52M | 17.96M | 3.63M | 22.96M | 3.47M | 25.52M | 24.92M | 4.28M | 23.44M | 22.29M | 22.17M | 24.22M | -41.77M | 4.97M | 25.20M | 25.77M | 87.06M | 23.99M | 24.27M | 28.79M | -42.53M | 26.57M | 9.41M | 8.00M | 33.28M | 31.29M | 32.91M | 30.98M | 106.29M | 6.36M | 32.69M | 32.85M | 6.49M | 31.76M | 6.32M | 30.10M | 5.98M | 5.91M | 28.65M | 29.90M | -64.42M | 28.15M | 27.73M | 26.94M | 27.18M | 26.24M | 26.22M | 25.45M | -56.16M | 25.89M | 25.39M | 25.37M | 32.23M | 33.86M | 34.17M | 35.38M | 35.28M | 37.15M | 36.61M | 37.10M | 40.12M |
|
Change in Accured Expenses (Quarter)
|
| 5.14M | -2.83M | -3.42M | -6.00M | 17.11M | -8.65M | 1.32M | -6.40M | 16.87M | -8.62M | 5.37M | -5.26M | 8.22M | -4.47M | -3.41M | -3.13M | 10.44M | 5.09M | -3.33M | -8.21M | 16.40M | -9.55M | 1.81M | -5.66M | 13.97M | -7.78M | -0.58M | -6.27M | 9.36M | 0.69M | -0.84M | -8.36M | 9.75M | 0.53M | -11.64M | 2.81M | 5.36M | 10.79M | -24.98M | 6.59M | 8.58M | 5.48M | -25.05M | 9.55M | 16.39M | 0.15M | -12.93M | 0.46M | 5.62M | 21.79M | -32.53M | 12.08M | 4.34M | 17.25M | -35.35M | 16.98M | 0.71M | 11.15M | -37.31M | 14.49M | 2.26M | 23.76M | -22.93M | 12.00M | 3.83M | 34.31M |
|
Capital Expenditures (Quarter)
|
| 4.14M | -25.11M | 10.23M | -10.23M | 55.59M | -55.59M | 15.25M | 118.75M | 128.49M | -202.17M | 8.34M | 11.61M | 11.21M | 10.13M | 13.90M | 28.70M | 14.43M | 6.86M | 13.27M | 30.43M | 46.55M | 55.64M | 51.04M | 60.19M | 69.90M | 57.58M | 34.90M | 33.69M | 43.63M | 52.85M | 35.53M | 53.23M | 43.85M | 33.62M | 19.71M | 21.50M | 12.14M | 10.90M | 9.91M | 12.50M | 12.81M | 12.68M | 10.55M | 5.92M | 6.60M | 5.49M | 7.36M | 4.48M | 11.85M | 21.50M | 5.87M | 19.85M | 20.03M | 31.56M | 25.94M | 45.89M | -64.70M | 181.07M | 24.82M | -19.08M | 67.69M | 2.70M | 10.30M | 156.30M | -117.78M | -42.96M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 1.58M | | 0.60M | | 1.42M | | 0.72M | | -0.00M | | | | | | | | | | | 0.55M | 1.23M | 37.21M | 15.49M | -15.31M | 43.30M | 164.33M | 25.79M | | 2.92M | | | 39.21M | | | | | | | 128.25M | | 0.26M | | | | | 1.01M | 9.40M | -9.40M | | 10.03M | | 14.61M | -14.61M | 20.50M | 3.07M | 0.75M | -0.40M | | 1.88M | -1.88M | 5.36M | -5.36M | 1.04M | 0.01M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.26M | 1.32M | 1.71M | 2.34M | 59.96M | 4.84M | 4.61M | 9.88M | 7.55M | 4.39M | 3.48M | 6.32M | 46.07M | 3.31M | 3.02M | 9.69M | 9.06M | 4.49M | 9.42M | 2.75M | 8.58M | 8.16M | 4.15M | 2.24M | 3.28M | 3.49M | -0.40M | 1.62M | 4.35M | 7.63M | 5.73M | 2.66M | 3.55M | 3.35M | 3.18M | 1.56M | 3.94M | 2.56M | 1.52M | 0.02M | 3.08M | 1.00M | 0.61M | 1.22M | 0.93M | 1.30M | 0.97M | 1.62M | -0.67M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | 17.58M | 9.90M | 3.96M | 1.45M | 5.53M | 2.21M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -3.55M | -18.26M | -10.16M | -23.50M | -28.42M | -24.76M | -24.17M | -157.95M | -140.47M | -38.49M | -30.97M | -38.09M | -23.00M | -55.85M | -17.67M | -52.95M | -86.86M | -16.75M | -48.21M | -64.95M | -89.45M | 14.03M | -49.57M | -67.91M | -65.97M | -38.37M | 100.84M | -74.98M | -65.35M | -127.32M | -39.13M | -15.92M | -34.00M | -28.49M | -14.08M | -14.62M | -8.11M | -3.21M | 127.27M | -10.94M | -8.39M | -8.65M | -6.38M | -10.44M | 4.53M | -6.48M | 2.72M | 1.29M | -5.94M | -20.81M | -3.34M | -4.75M | -23.28M | -67.45M | -1.87M | -33.16M | -52.10M | -322.42M | -26.30M | -21.34M | -19.71M | -110.66M | -175.70M | -9.83M | -36.08M | -41.93M |
|
Other financing activities (Quarter)
|
| 0.44M | | -0.01M | 2.50M | 0.11M | 3.99M | 0.05M | 0.10M | 0.14M | 3.14M | 2.48M | 0.04M | | 0.06M | 0.06M | 0.00M | -0.02M | 3.96M | 0.04M | -0.02M | 0.76M | 3.13M | 0.19M | 0.07M | 0.50M | 2.07M | 0.08M | -0.15M | 4.31M | 1.25M | 0.05M | | 2.85M | -0.05M | 2.61M | 0.01M | | 1.81M | 0.07M | | | 0.05M | 0.07M | 1.73M | 0.04M | 0.05M | 0.08M | 0.05M | 8.58M | 0.05M | 0.23M | -0.23M | | | | | | 0.13M | 0.08M | | | 6.80M | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| 39.95M | 82.95M | 103.10M | 382.13M | 82.30M | -272.03M | 67.95M | 238.90M | 178.50M | 390.99M | 341.78M | 90.95M | 58.74M | 94.32M | 80.25M | 219.96M | 199.80M | 243.60M | 133.10M | 138.50M | 138.70M | 247.50M | 118.34M | 183.92M | 107.14M | 127.60M | 320.45M | 189.10M | 223.90M | -296.03M | 128.85M | 197.40M | -26.79M | | 149.20M | 146.40M | 96.30M | -366.90M | 135.20M | 72.30M | 67.90M | -275.40M | 599.80M | 34.23M | 7.60M | -641.63M | | | 394.21M | -394.21M | | | | | | | | | 117.00M | 102.00M | 43.00M | | 160.00M | 45.00M | 65.00M | 59.00M |
|
Long-Term Debt Repayments (Quarter)
|
| 174.20M | 79.25M | 103.20M | 361.80M | 78.30M | 230.30M | 61.70M | 73.33M | 195.54M | 20.00M | 328.43M | 0.50M | 0.50M | 0.50M | 84.31M | 182.24M | 147.25M | 283.57M | 103.29M | 95.09M | 91.00M | 273.62M | 99.74M | 131.15M | 93.71M | 133.10M | 247.05M | 193.60M | 287.10M | 247.20M | 117.50M | 168.63M | 170.54M | 115.75M | 129.70M | 150.30M | 116.90M | 158.00M | 265.30M | 68.80M | 82.30M | 11.57M | 34.20M | 200.00M | | | | | | | | | | | | | | 70.00M | 84.00M | 113.00M | 78.00M | | 21.00M | 92.00M | 97.00M | 75.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 113.00M | 78.00M | | 21.00M | | | |
|
Shares Issued (Quarter)
|
| 116.05M | -115.07M | 0.67M | 0.03M | -0.70M | | | 0.04M | 117.40M | -117.09M | 0.05M | 0.20M | 0.13M | 0.11M | 0.12M | 0.22M | -0.01M | 0.30M | 0.26M | 0.37M | 0.27M | 0.01M | 0.23M | 0.15M | 0.06M | 0.34M | 0.12M | 0.92M | 0.65M | 0.06M | 0.05M | | | | | | | | | | | | | | | | 128.66M | 52.22M | 6.09M | | 0.01M | | | -0.04M | 0.01M | 0.03M | 0.61M | 88.21M | 0.44M | 0.10M | 23.54M | 90.47M | 0.04M | 0.01M | 0.32M | 68.96M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.35M | 10.01M | -0.00M | 10.00M | 10.00M | | | | 10.00M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| 15.48M | 16.81M | -2.32M | 6.99M | 46.38M | 17.69M | 2.35M | 34.43M | -29.58M | 2.30M | 19.64M | 20.73M | -36.47M | 1.03M | 1.00M | 39.98M | -37.84M | 1.16M | 21.46M | -19.07M | 1.22M | 91.67M | 22.96M | -20.29M | 74.90M | 27.31M | 49.95M | -45.80M | 1.64M | 135.30M | 1.63M | 63.62M | -60.17M | 125.09M | 34.10M | 34.81M | 34.64M | -96.59M | 32.91M | 33.46M | -61.11M | 127.41M | 33.03M | -29.54M | 63.06M | | 0.85M | 34.02M | 18.51M | 19.04M | 0.87M | -0.87M | 61.19M | 23.02M | 24.62M | -24.38M | 76.05M | -76.05M | 29.57M | 30.10M | 30.10M | 35.58M | 32.23M | -29.57M | 1.36M | 1.39M |
|
Cash from Financing Activities (Quarter)
|
| -34.82M | -14.75M | -18.63M | -1.56M | -15.35M | 6.38M | -11.90M | 146.82M | 80.78M | 11.51M | -8.73M | -1.06M | -25.70M | 20.07M | -25.26M | 15.59M | 30.23M | -27.63M | 7.38M | 19.56M | 22.94M | -47.91M | -6.65M | 23.84M | -4.19M | -6.15M | -158.14M | 32.27M | -8.59M | -69.00M | -22.47M | -37.10M | -36.38M | -45.73M | -38.57M | -49.88M | -56.33M | -70.42M | -167.90M | -42.84M | -60.56M | -40.83M | 562.90M | -238.19M | -401.06M | -1.25M | 82.96M | -155.72M | -10.85M | -34.77M | -23.91M | -24.10M | -23.81M | 7.66M | -33.01M | -29.64M | -25.68M | 69.05M | -9.34M | -50.82M | -43.33M | 55.15M | 97.61M | -72.71M | 2.03M | -52.56M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | -0.02M | 0.06M | 0.06M | -1.37M | -0.01M | 0.12M | -0.30M | -0.33M | -0.38M | 0.05M | -0.46M | -0.31M | 0.59M | -0.05M | -0.01M | -0.22M | 0.00M | 0.01M | -0.06M | -0.00M | -0.03M | -0.03M | -0.01M | -0.05M | -0.01M | -0.01M | -0.02M | 0.01M | -0.02M | -0.18M | -0.01M | -0.01M | -0.06M | -0.01M | -0.06M | -0.05M | -0.01M | -0.02M | -0.07M | -0.02M | 0.01M | -0.36M | 0.04M | 0.20M | -0.09M | 0.30M | -0.14M | -0.20M | -0.19M | 0.13M | 0.24M | 0.15M |
|
Change in Cash (Quarter)
|
| -0.75M | -1.13M | -0.07M | 0.26M | -0.62M | 2.89M | -5.03M | 17.72M | -14.76M | 4.26M | 2.85M | 1.01M | -2.24M | 0.82M | -7.68M | 2.78M | 5.05M | 4.76M | 1.67M | -3.46M | -2.38M | 4.99M | -1.22M | 1.30M | 4.76M | 0.91M | -2.68M | 8.23M | -1.21M | -135.00M | -5.04M | 1.18M | 0.41M | -2.70M | -2.71M | 0.87M | 0.14M | 4.64M | -7.42M | 5.78M | -2.77M | 12.01M | 583.78M | -261.88M | -318.71M | 65.04M | 116.89M | -94.11M | 35.50M | 18.14M | -8.41M | 41.34M | -13.48M | 31.42M | -9.30M | 10.18M | -24.54M | -175.77M | -4.64M | 0.92M | 1.99M | 35.85M | -36.84M | -0.41M | 40.49M | 3.35M |
|
Free Cash Flow (Quarter)
|
| 33.49M | 56.95M | 18.38M | 35.71M | -12.48M | 76.89M | 15.84M | -89.96M | -83.56M | 233.42M | 34.26M | 28.50M | 35.27M | 26.44M | 21.41M | 11.35M | 47.20M | 43.63M | 29.43M | 11.19M | 17.64M | -16.19M | 3.35M | -13.88M | 5.48M | -12.90M | 19.09M | 17.33M | 29.13M | 8.70M | 21.08M | 0.83M | 27.01M | 38.01M | 30.29M | 43.79M | 52.54M | 67.41M | 23.26M | 47.06M | 53.44M | 48.75M | 16.79M | -19.05M | 71.22M | 67.29M | 23.92M | 55.85M | 40.50M | 52.24M | 12.99M | 50.37M | 13.63M | 59.66M | -0.37M | 27.45M | 117.90M | -103.58M | 6.26M | 91.86M | -2.52M | 88.94M | 31.14M | -74.29M | 192.08M | 140.64M |
|
Net Cash Flow (Quarter)
|
| -0.74M | -1.16M | -0.18M | 0.42M | -0.67M | 2.92M | -4.97M | 17.67M | -14.76M | 4.26M | 2.89M | 0.96M | -2.22M | 0.79M | -7.62M | 2.68M | 5.01M | 6.12M | 1.88M | -3.77M | -2.32M | 5.57M | -1.83M | 2.24M | 5.22M | 0.16M | -3.31M | 8.31M | -1.19M | -134.77M | -5.00M | 1.04M | 0.48M | -2.59M | -2.65M | 0.78M | 0.23M | 4.68M | -7.46M | 5.77M | -2.70M | 11.93M | 583.86M | -261.75M | -318.71M | 65.05M | 116.95M | -94.10M | 35.56M | 18.16M | -8.40M | 41.36M | -13.42M | 31.43M | -9.31M | 10.54M | -24.58M | -175.88M | -4.55M | 0.62M | 2.13M | 36.14M | -36.65M | -0.54M | 40.25M | 3.20M |