|
Net Income (Quarter)
|
45.63M | 39.75M | 40.92M | -5.74M | 51.73M | 60.95M | 81.22M | 92.07M | 93.80M | 101.88M | 112.27M | 145.55M | -154.09M | 134.37M | 185.58M | -154.76M | 117.76M | 165.78M | 169.18M | 144.27M | 102.66M | 174.35M | 146.60M | 149.59M | 150.49M | 34.56M | 154.68M | 108.78M |
|
Share-based Compensation (Quarter)
|
0.91M | 2.10M | 0.94M | 0.95M | 0.86M | 0.08M | 0.96M | 1.04M | 1.18M | 1.07M | 1.09M | 0.77M | 1.10M | 1.17M | 1.19M | 0.99M | 1.29M | 1.23M | 1.24M | 1.23M | 1.27M | 1.23M | 1.25M | 1.42M | 1.63M | 1.53M | 1.67M | 1.60M |
|
Deferred Taxes (Quarter)
|
0.29M | -5.70M | -5.87M | 9.01M | 9.27M | 10.09M | 9.86M | 10.82M | 0.99M | 1.23M | 1.81M | 34.66M | 5.81M | 0.57M | 3.61M | 1.35M | 1.85M | 0.13M | 0.34M | 0.23M | 3.13M | 0.64M | 0.12M | -1.42M | 1.33M | 0.19M | 1.53M | -0.59M |
|
Gains from Investment Securities (Quarter)
|
| | | 0.49M | | 7.20M | 8.37M | 2.13M | 10.27M | -10.61M | 43.40M | -43.15M | 18.71M | 20.33M | -39.17M | 82.19M | 19.86M | 18.66M | -38.45M | 82.12M | 19.11M | -18.93M | | 87.19M | -0.09M | | | 2.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | 1.19M | 0.34M | 0.90M | -2.43M | 272.62M | 1.62M | 2.33M | 515.46M | 6.52M | 2.40M | 2.39M | 0.13M | 0.04M | 3.18M | 2.16M | 8.29M | 0.14M | 127.24M | 25.32M | 228.15M |
|
Cash from Operations (Quarter)
|
94.53M | 50.29M | 136.73M | -4.08M | 137.38M | 43.31M | 133.63M | 174.86M | 132.26M | 145.38M | 160.67M | 252.35M | 194.25M | 176.97M | 224.07M | 187.51M | 235.88M | 155.93M | 262.88M | 258.38M | 191.67M | 239.69M | 211.11M | 254.94M | 240.92M | 272.33M | 236.13M | 267.32M |
|
Depreciation & Amortization (CF) (Quarter)
|
27.07M | 27.74M | 28.45M | 37.34M | 32.44M | 36.50M | 37.62M | 43.26M | 40.90M | 44.96M | 46.38M | 79.57M | 68.97M | 68.55M | 67.37M | 67.72M | 65.09M | 67.31M | 67.25M | 73.29M | 69.70M | 74.03M | 72.54M | 74.60M | 76.84M | 78.79M | 82.55M | 99.35M |
|
Change in Receivables (Quarter)
|
-32.70M | 19.98M | -34.55M | 24.11M | -21.44M | 48.39M | 0.59M | -13.47M | 15.43M | 8.34M | 28.91M | -54.19M | 14.76M | 26.63M | -22.61M | -14.35M | -12.51M | 45.69M | 8.09M | 7.73M | 1.53M | -10.72M | 56.33M | -30.94M | 28.65M | -21.63M | 57.67M | -7.98M |
|
Change in Accured Expenses (Quarter)
|
-13.66M | 18.07M | 24.86M | -23.95M | 22.47M | -22.61M | 6.84M | 22.91M | 2.09M | 1.23M | 31.64M | -70.89M | 12.90M | -8.49M | 13.38M | -16.79M | 18.45M | -20.61M | 26.39M | 34.14M | -29.93M | -11.98M | 46.04M | -11.05M | 27.31M | 13.22M | 14.96M | -23.58M |
|
Change in Taxes (Quarter)
|
| | | | | | | | 0.34M | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
0.51M | 0.52M | 0.70M | 0.59M | 0.56M | 0.57M | 0.63M | 0.69M | 0.68M | -5.35M | 2.39M | -1.72M | 0.90M | 0.53M | 10.86M | 5.40M | -3.24M | 1.12M | 2.99M | 3.42M | 1.27M | -1.73M | 4.16M | 1.23M | -9.17M | -5.81M | 19.64M | -18.25M |
|
Capital Expenditures (Quarter)
|
75.84M | 117.22M | | 234.17M | 215.50M | 78.13M | -209.93M | 212.32M | 6.25M | 191.36M | 138.69M | 275.81M | 211.57M | 150.23M | 144.05M | -444.39M | 68.15M | 187.77M | -206.59M | 29.93M | 125.94M | -25.91M | 319.15M | -214.88M | 229.48M | 420.61M | -471.40M | 1,015.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.75M | | | | -0.08M | | | | | | 0.02M | -0.02M | | | | 2.94M | 15.45M | -0.93M | 24.00M | -1.02M | | | | | | |
|
Acquisitions (Quarter)
|
| | | 108.31M | 64.58M | 91.64M | 96.09M | 42.38M | 28.46M | 31.64M | 3.17M | 1.01M | 4.88M | 1.89M | 2.28M | 2.39M | -0.47M | 0.34M | | 0.17M | | 0.29M | 0.10M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | 4.44M | 2.04M | 7.80M | 4.54M | 3.67M | 2.96M | 5.57M | 3.87M | 3.83M | 4.78M | 5.83M | 5.98M | 4.65M | 3.45M | 5.77M | 7.03M | 6.83M | 8.01M | 4.49M | 5.59M | 7.51M |
|
Cash from Investing Activities (Quarter)
|
-539.07M | -119.48M | -350.75M | -348.24M | -831.63M | -351.05M | -249.37M | -256.48M | -586.52M | -215.01M | -148.75M | -1789.89M | -214.22M | -157.65M | 3.23M | -131.63M | -842.82M | -110.01M | -87.87M | -64.84M | -252.43M | -110.70M | -151.67M | -248.81M | -294.17M | -532.49M | -334.03M | -299.11M |
|
Other financing activities (Quarter)
|
9.85M | 11.47M | 5.57M | -14.30M | 1.10M | | 1.15M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
257.60M | 287.62M | 3.46M | 727.38M | 363.17M | 308.68M | 80.41M | 137.61M | 435.30M | 97.65M | -55.84M | 1,526.51M | 12.58M | 10.12M | -241.72M | -31.04M | 618.70M | 2.29M | -188.34M | 19.19M | -175.66M | -62.81M | -95.24M | -79.58M | 497.35M | -208.22M | 175.46M | -8.94M |
|
Dividends Paid - Common (Quarter)
|
8.87M | 36.44M | 26.57M | -71.89M | 28.79M | 18.19M | 43.23M | 46.79M | 50.62M | 49.78M | 0.49M | 63.76M | 68.41M | 66.23M | 0.57M | 83.46M | 88.39M | 80.97M | 1.67M | 97.97M | 101.25M | 1.76M | 1.79M | 117.68M | 120.14M | 1.88M | 1.91M | 130.27M |
|
Change in Cash (Quarter)
|
-186.94M | 218.43M | -210.56M | 375.06M | -331.09M | 0.95M | -35.33M | 56.00M | -18.97M | 28.02M | -43.92M | -11.04M | -7.39M | 29.44M | -14.42M | 24.85M | 11.76M | 48.22M | -13.32M | 212.72M | -236.42M | 66.18M | -35.79M | -73.45M | 444.10M | -468.37M | 77.56M | -40.73M |
|
Free Cash Flow (Quarter)
|
18.70M | -66.92M | 136.73M | -238.25M | -78.12M | -34.81M | 343.56M | -37.46M | 126.01M | -45.97M | 21.98M | -23.46M | -17.32M | 26.74M | 80.02M | 631.91M | 167.73M | -31.84M | 469.48M | 228.45M | 65.73M | 265.59M | -108.04M | 469.83M | 11.43M | -148.28M | 707.53M | -747.89M |
|
Net Cash Flow (Quarter)
|
-186.94M | 218.43M | -210.56M | 375.06M | -331.09M | 0.95M | -35.33M | 56.00M | -18.97M | 28.02M | -43.92M | -11.04M | -7.39M | 29.44M | -14.42M | 24.85M | 11.76M | 48.22M | -13.32M | 212.72M | -236.42M | 66.18M | -35.79M | -73.45M | 444.10M | -468.37M | 77.56M | -40.73M |