|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.40M | -1.10M | -4.60M | | -6.60M | | | | | 27.40M | 56.40M | 35.50M | 37.80M | 27.10M | 20.00M | 36.00M | 194.20M | 24.80M | 98.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 5.10M | 5.70M | -5.20M | 0.10M | 0.30M | 6.50M | 12.00M | -11.60M | 0.30M | 8.80M | -0.40M | 0.30M | 5.30M | 5.40M | 5.90M | -7.90M | 4.90M | 5.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 29.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -3.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.10M | 196.80M | 28.50M | -101.80M | 20.70M | 39.80M | 99.40M | 40.90M | 67.40M | 101.30M | 56.50M | 237.20M | 89.80M | 204.60M | 76.50M | 61.60M | 44.20M | 177.40M | 97.80M | 72.80M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 65.30M | 66.90M | 59.40M | 2.40M | 70.40M | 74.00M | 59.20M | 58.70M | 73.30M | 73.40M | 73.80M | 73.00M | 73.60M | 74.30M | 75.20M | 76.90M | 78.70M | 72.60M | 71.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 16.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 50.40M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 9.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 0.40M | 0.70M | -19.40M | 14.10M | -32.60M | 14.70M | 23.30M | -31.90M | -4.60M | -1.50M | 22.60M | -18.10M | 19.20M | -61.10M | 53.90M | -71.80M | 46.60M | -1.30M | 37.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | -4.70M | 4.80M | 0.90M | 14.20M | -8.40M | -7.30M | 3.80M | 3.50M | 0.60M | 5.10M | -7.60M | 5.50M | -3.90M | -8.20M | 3.90M | 8.20M | -2.80M | -7.50M | 4.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 530.30M | 2.30M | 411.80M | 277.00M | 237.70M | 191.50M | -170.70M | 8.60M | 11.90M | 4.60M | 11.30M | 16.40M | 509.60M | 9.20M | 8.70M | 512.40M | 219.00M | 151.00M | 89.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 3.00M | | 4.80M | 2.80M | 36.40M | 1.20M | 7.20M | -3.50M | 15.00M | 3.90M | 4.10M | 7.50M | 5.10M | 4.10M | 4.40M | -8.50M | 15.40M | 3.80M | 2.90M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.10M | | 9.40M | | 71.00M | 66.20M | -0.40M | 0.40M | -4.00M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | -5.40M | | -2.70M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.80M | 228.50M | -0.20M | -198.30M | 9.70M | -69.20M | -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 | -111.60M |
|
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 | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 60.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 25.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 17.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.50M | -333.50M | 26.20M | -513.60M | -256.30M | -197.90M | -92.10M | 211.60M | 58.80M | 89.40M | 51.90M | 225.90M | 73.40M | -305.00M | 67.30M | 52.90M | -468.20M | -41.60M | -53.20M | -16.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.20M | -34.70M | 57.00M | -50.20M | -55.10M | 42.90M | -31.30M | 39.00M | -35.30M | -18.20M | 4.30M | 124.80M | -20.50M | 45.00M | -139.30M | 80.20M | -76.60M | 84.90M | -71.00M | 21.20M |