|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40M | 131.40M | -1.10M | -3.40M | -3.40M | | -3.10M | -2.30M | -2.70M | -5.30M | -4.30M | -1.70M | -5.30M | -3.00M | -1.90M | -1.90M | -1.10M | -2.30M | -1.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 6.10M | 5.50M | 5.10M | 5.70M | 5.90M | 5.80M | 6.20M | 6.50M | 6.10M | 3.90M | 4.70M | 5.90M | 6.70M | 6.30M | 5.30M | 5.40M | 5.90M | 6.30M | 4.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.40M | 7.80M | 9.40M | 1.20M | 3.80M | 11.20M | -1.50M | -12.40M | 4.30M | -16.20M | -17.20M | -2.10M | 3.30M | -2.70M | -20.60M | -6.10M | 1.10M | 19.00M | 63.50M | 6.40M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | -1.40M | -12.20M | -8.00M | -4.00M | -3.40M | -6.60M | -3.10M | -2.30M | -2.70M | -5.30M | -4.30M | -1.70M | -5.30M | -3.00M | -1.90M | -1.90M | -1.10M | -2.30M | -1.80M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -0.10M | 6.90M | -0.50M | 6.00M | 10.00M | -15.50M | 1.90M | -0.80M | 5.80M | 0.30M | 0.30M | 1.70M | 1.90M | -1.30M | 0.30M | -0.30M | -2.10M | -1.40M | 0.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.00M | 92.50M | 184.60M | 20.50M | -93.80M | 5.30M | 55.20M | 102.50M | 32.40M | 80.90M | 79.80M | 56.50M | 237.20M | 78.50M | 201.60M | 78.40M | 63.50M | 45.30M | 172.50M | 99.60M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 3.70M | 3.40M | 3.30M | 3.90M | 3.00M | 3.00M | 2.60M | 3.10M | 3.40M | 3.60M | 3.40M | 3.30M | 3.10M | 3.60M | 3.40M | 1.60M | 1.30M | 2.70M | 3.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.20M | 58.70M | 65.30M | 66.90M | 3.90M | 59.10M | 70.40M | 74.00M | 0.80M | 0.10M | 73.30M | 73.40M | 73.80M | 73.00M | 73.60M | 74.30M | 75.20M | 76.90M | 78.70M | 72.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | 24.50M | 32.80M | -38.20M | 83.30M | 12.40M | 36.90M | -2.80M | 87.20M | -30.00M | -29.80M | 118.10M | -84.70M | 17.30M | -33.60M | -10.20M | -45.00M | -12.20M | 82.90M | -63.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.90M | 31.00M | 83.50M | 75.50M | 122.30M | 55.80M | -60.20M | 3.30M | -10.50M | 57.20M | 4.90M | -41.20M | -26.20M | -67.80M | -72.90M | -26.50M | 10.00M | 94.90M | -85.50M | 14.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.90M | 24.30M | 15.50M | 26.60M | 51.30M | 1.00M | -0.50M | 11.60M | 16.00M | -5.00M | -20.40M | 30.60M | -20.50M | -45.20M | -18.50M | 3.50M | -35.90M | 33.60M | 24.40M | 3.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.80M | 0.40M | -18.30M | 14.30M | -2.60M | 3.70M | -0.20M | 2.10M | 4.20M | 47.10M | 0.60M | 0.60M | -0.90M | 4.50M | -61.10M | 53.90M | 1.20M | -26.40M | -47.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -207.40M | -41.20M | -190.60M | -0.70M | 3.80M | 2.50M | -3.20M | | | | | | | 0.40M | -2.60M | 0.10M | 17.90M | 8.90M | -1.80M | 0.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.30M | 112.20M | 183.30M | 84.60M | -65.80M | 6.90M | 903.10M | 7.10M | 392.60M | -370.30M | 11.90M | 147.50M | -131.60M | 324.30M | -286.40M | 120.20M | 175.50M | 234.60M | 219.00M | 151.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 10.30M | 6.20M | | 4.80M | 28.40M | 10.80M | 4.90M | 3.50M | 4.60M | 6.90M | 3.90M | 4.10M | -6.30M | 18.90M | 4.10M | 4.40M | -8.50M | 15.40M | 3.80M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | -0.10M | 0.10M | | 9.40M | | 71.00M | 66.20M | -0.40M | 0.40M | -4.00M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | -5.40M | | -2.70M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -77.00M | 220.80M | 228.50M | -0.20M | -201.00M | 15.10M | -71.90M | -203.10M | -89.00M | -24.20M | -46.70M | -124.00M | 68.10M | -49.30M | -109.40M | -91.60M | -150.50M | -156.30M | 12.80M | -70.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.80M | -4.40M | -6.20M | -8.80M | -4.20M | -3.10M | -2.90M | -6.10M | -3.70M | -19.70M | -3.00M | -2.80M | -1.60M | -1.50M | -5.80M | -3.80M | -5.00M | -3.60M | -4.20M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,849.00M | 217.00M | 50.40M | 127.20M | 1,066.90M | 470.40M | 336.10M | 246.30M | 1,007.60M | 190.40M | 208.40M | 909.90M | 812.30M | 40.20M | 208.00M | | 1,065.00M | 219.10M | 659.60M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,739.90M | 331.60M | 59.00M | 73.00M | 760.30M | 518.20M | 227.00M | 149.60M | 885.70M | 243.70M | 239.90M | 803.80M | 956.10M | 71.10M | 219.50M | 77.30M | 827.60M | 134.30M | 259.00M | 62.20M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.70M | 77.10M | 426.90M | | 22.40M | 14.40M | 15.00M | | | | | | 0.90M | 6.00M | 13.80M | 8.20M | 30.80M | 19.90M | 12.40M | 7.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | 21.10M | 20.00M | 19.10M | 20.20M | 19.00M | 18.60M | 21.10M | 22.20M | 21.40M | 21.30M | 23.00M | 24.20M | 22.90M | 23.10M | 24.60M | 25.80M | 24.20M | 24.10M | 24.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -217.80M | -219.70M | -460.00M | 28.70M | 249.90M | -85.50M | 72.30M | 72.40M | 87.10M | -78.50M | -72.80M | 71.80M | -180.50M | -61.00M | -50.20M | -124.20M | 169.10M | 35.50M | -105.30M | -98.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.80M | 89.40M | -42.70M | 49.00M | -44.90M | -67.80M | 55.60M | -31.30M | 33.60M | -29.90M | -31.60M | | 129.10M | -31.80M | 42.00M | -139.30M | 80.20M | -76.60M | 84.90M | -71.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.70M | -19.70M | 1.30M | -64.10M | -28.00M | -1.60M | -847.90M | 95.40M | -360.20M | 451.20M | 67.90M | -91.00M | 368.80M | -245.80M | 488.00M | -41.80M | -112.00M | -189.30M | -46.50M | -51.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.80M | 93.60M | -46.90M | 49.00M | -44.90M | -65.10M | 55.60M | -28.20M | 30.50M | -21.80M | -39.70M | 4.30M | 124.80M | -31.80M | 42.00M | -137.40M | 82.10M | -75.50M | 80.00M | -69.20M |