|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | -0.80M | 7.10M | 0.10M | 0.10M | 0.30M | -1.50M | | 0.80M | | 1.60M | 0.20M | 0.10M | | 0.40M | -0.20M | 0.20M | 0.10M | 1.10M | 0.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 5.80M | 6.10M | 6.70M | 7.40M | 7.70M | 7.20M | 7.10M | 8.20M | 8.60M | 7.20M | 6.70M | 8.10M | 8.70M | 7.50M | 6.60M | 11.20M | 10.00M | 7.80M | 6.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | 2.10M | -12.60M | 5.50M | 23.90M | 13.00M | 4.10M | 7.70M | 5.80M | 8.00M | 3.10M | -1.10M | 6.30M | 9.10M | 4.50M | -1.90M | 4.40M | -12.90M | -3.70M | 1.30M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.04M | 0.04M | 0.04M | 0.12M | 0.04M | 0.12M | 0.13M | 0.13M | 0.04M | 0.14M | 0.04M | 0.12M | 0.12M | 0.04M | 0.12M | 0.12M | 0.03M | 0.12M | 0.06M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.00M | 1.23M | 1.18M | 1.10M | 0.14M | 1.08M | 0.00M | 0.01M | 0.14M | 0.02M | 0.00M | 1.20M | 0.00M | 1.11M | 1.16M | 0.14M | 1.10M | 1.09M | 1.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | | | | 0.76M | | | | 0.86M | | | | 0.83M | | | | 62.10M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.20M | 286.40M | 228.30M | 200.10M | 8.60M | 315.10M | 198.50M | 18.10M | 26.20M | 224.70M | 92.70M | 58.70M | 139.50M | 394.70M | 213.50M | 38.90M | 206.60M | 554.40M | 378.20M | 118.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 4.30M | 4.40M | 3.30M | 2.90M | 3.80M | 2.90M | 2.20M | 1.80M | 1.50M | 0.80M | 0.80M | 0.80M | 0.50M | -0.60M | -1.10M | -1.00M | -1.20M | -1.30M | -1.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.40M | 96.30M | -20.60M | -1.30M | 37.00M | 95.30M | -14.30M | -6.80M | 80.00M | 103.40M | -66.30M | 36.60M | 76.60M | 76.00M | -67.50M | 0.10M | 81.60M | 45.10M | -73.80M | -3.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.60M | 349.80M | -105.10M | 90.10M | 138.60M | 334.20M | 221.80M | 145.60M | 221.30M | 183.60M | -108.50M | 24.90M | 195.20M | 133.70M | -22.10M | 122.90M | 102.70M | 243.00M | -21.50M | 116.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | 68.40M | 230.00M | -103.40M | 18.30M | 55.80M | 32.60M | -114.00M | 24.90M | 79.50M | 57.60M | -89.60M | 29.70M | 46.20M | 5.00M | -167.30M | 17.10M | 79.50M | 129.60M | -167.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.20M | -35.80M | 146.40M | 29.70M | 38.00M | -15.10M | 9.70M | 33.50M | 46.50M | -66.20M | -15.10M | 18.10M | 35.20M | -126.00M | 9.90M | 38.10M | 36.40M | -95.50M | -0.20M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 2.10M | 2.30M | 4.90M | 5.00M | 4.00M | 3.90M | 3.50M | 3.30M | 2.90M | 2.20M | 2.60M | 2.20M | 2.40M | 3.00M | 1.80M | 1.70M | 3.00M | 1.20M | 3.50M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.50M | 336.10M | -670.60M | 228.90M | 391.00M | 179.10M | 307.30M | 171.70M | 191.40M | 140.30M | -334.60M | 213.80M | 886.40M | 650.10M | 93.80M | 696.60M | 779.80M | 686.40M | 463.60M | 631.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.00M | -177.10M | -122.50M | -112.20M | -105.40M | -258.60M | -31.40M | -106.50M | -11.50M | -68.40M | -42.10M | -74.80M | -34.00M | -282.00M | -150.10M | -112.30M | -222.10M | -308.20M | -23.60M | -493.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 3.50M | -0.70M | -11.20M | 1.70M | 0.10M | -0.80M | -9.20M | 1.30M | 0.10M | -0.90M | -9.10M | 1.30M | 2.10M | -0.90M | -10.90M | 2.00M | 0.60M | -1.20M | -13.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.90M | -44.50M | -46.10M | -46.80M | -29.30M | -37.60M | -26.90M | -35.10M | -28.60M | -29.40M | -29.00M | -35.40M | -28.60M | -26.70M | -54.80M | -47.50M | -55.30M | 427.60M | -149.60M | -504.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | 25.00M | 26.60M | 26.70M | 26.70M | 26.70M | 28.80M | 28.90M | 29.00M | 29.00M | 30.30M | 30.50M | 30.60M | 30.60M | 32.40M | 32.40M | 32.30M | 32.20M | 33.70M | 33.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.70M | 64.80M | 59.70M | 41.10M | -126.10M | 18.90M | 140.20M | -123.50M | -13.90M | 126.90M | 10.50M | -51.50M | 76.90M | -25.80M | 120.40M | 0.50M | -0.20M | -2.20M | 689.00M | 0.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.90M | 284.30M | 226.00M | 195.20M | 3.60M | 311.10M | 194.60M | 14.60M | 22.90M | 221.80M | 90.50M | 56.10M | 137.30M | 392.30M | 210.50M | 37.10M | 204.90M | 551.40M | 377.00M | 115.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.70M | 64.80M | 59.70M | 41.10M | -126.10M | 18.90M | 140.20M | -123.50M | -13.90M | 126.90M | 21.60M | -51.50M | 76.90M | 86.00M | 8.60M | -120.90M | -70.80M | 673.80M | 205.00M | -879.60M |