|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.90M | -16.40M | 1.10M | -56.21M | -6.11M | -3.48M | -9.80M | 0.44M | -41.77M | -7.61M | -6.91M | -1.29M | -103.10M | 5.68M | 2.83M | -9.52M | -10.37M | -43.88M | -11.60M | -65.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.26M | 11.59M | 8.53M | 9.81M | 11.90M | 5.69M | 11.09M | 11.89M | 12.70M | 16.29M | 5.00M | 15.05M | 15.56M | 14.20M | 16.71M | 16.82M | 13.93M | 15.31M | 15.38M | 16.01M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.67M | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.50M | 1.30M | 0.50M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | 19.80M | -2.25M | 0.30M | 0.20M | 8.37M | 20.71M | 0.20M | 0.20M | -73.80M | 7.43M | 0.30M | 0.30M | -155.11M | -16.25M | 8.68M | -9.05M | 76.12M | 11.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.15M | 320.33M | 318.08M | 194.85M | -1.63M | 204.84M | 315.57M | 120.01M | 11.44M | 279.34M | 285.19M | 143.06M | 94.36M | 291.30M | 298.78M | 151.09M | 190.66M | 283.73M | 196.13M | 70.22M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.30M | 48.46M | 47.11M | 41.37M | 43.80M | 41.43M | 44.28M | 43.60M | 44.19M | 43.26M | 44.68M | 43.32M | 44.19M | 46.37M | 44.94M | 42.30M | 41.53M | 44.55M | -86.08M | 52.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.99M | 114.19M | 159.76M | 88.13M | 51.52M | -67.51M | 164.47M | -215.78M | -160.23M | -76.70M | 50.20M | -183.37M | -200.17M | -130.87M | 13.61M | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -123.50M | -29.42M | 21.80M | -54.71M | -142.54M | 15.53M | 78.84M | -52.19M | 83.73M | 64.49M | 73.48M | -60.27M | 207.86M | 142.99M | 100.59M | -214.90M | -38.11M | 92.37M | -172.92M | 28.66M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.50M | -86.16M | 51.51M | -74.15M | -36.93M | 234.42M | -75.32M | 34.09M | -45.77M | -24.43M | 133.35M | -37.33M | 121.50M | -165.02M | 172.84M | -37.93M | 15.50M | 189.99M | -22.36M | -93.13M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.02M | 254.71M | -189.51M | -30.38M | -32.04M | 55.04M | -0.06M | 171.10M | -45.06M | -121.91M | -136.03M | 11.75M | 66.36M | -98.72M | 130.00M | 7.31M | -10.95M | 65.00M | -271.91M | 3.74M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.36M | 25.34M | 23.66M | 32.66M | 15.82M | 22.00M | 66.52M | 36.37M | 32.45M | 14.47M | 22.31M | 56.24M | 20.49M | 18.55M | 24.32M | 40.22M | 12.38M | 22.04M | 62.04M | 28.32M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.16M | 4.54M | 0.55M | 0.03M | 0.06M | 8.31M | 0.09M | 0.17M | 0.03M | 0.06M | 0.07M | 0.18M | 0.09M | 0.15M | 0.09M | 0.10M | 0.04M | 0.06M | 0.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.69M | | | -0.03M | | | 2.79M | 209.74M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -268.76M | 273.99M | 1.60M | 0.13M | | 9.99M | 0.72M | 5.63M | 9.20M | 5.46M | | | | | 0.10M | 1.74M | 1.20M | 27.95M | 28.71M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.36M | 3.71M | | 6.12M | 2.19M | 0.72M | 1.21M | 2.53M | 2.26M | 1.19M | | 1.87M | 1.31M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -221.22M | -39.18M | -19.41M | -48.57M | -45.32M | -27.67M | -53.47M | -45.24M | -38.31M | -22.90M | -31.72M | -86.79M | -35.13M | -63.97M | -24.74M | -24.74M | -61.30M | -47.27M | -279.91M | -34.82M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.26M | 11.59M | -20.56M | -1.00M | 11.90M | 5.69M | 44.89M | 2.36M | 12.70M | 16.29M | -8.65M | | 15.56M | 14.20M | 3.06M | 0.69M | | -5.92M | -48.15M | -4.54M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -110.94M | -174.48M | -117.64M | -288.90M | -79.73M | -127.22M | -92.46M | -91.38M | -55.98M | -56.61M | -268.96M | -126.28M | -62.15M | 232.80M | -339.83M | -121.33M | -115.12M | -45.15M | -122.07M | -374.23M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.16M | 20.93M | 20.80M | 25.42M | 25.03M | 24.94M | 24.48M | 30.97M | 29.95M | 29.85M | 29.61M | 0.26M | 3.45M | 100.26M | 35.36M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.25M | 1.93M | -1.10M | -0.79M | 2.46M | -5.21M | -4.77M | 2.51M | 1.03M | -0.55M | -2.49M | 1.10M | -1.27M | -0.99M | 2.47M | -5.15M | 1.09M | 2.72M | -2.49M | -0.22M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -275.27M | 108.60M | 179.93M | -143.41M | -124.21M | 44.74M | 164.86M | -14.09M | -81.82M | 199.28M | -17.99M | -68.90M | -4.20M | 459.14M | -63.33M | -0.14M | 15.34M | 194.01M | -208.34M | -339.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 295.00M | 294.42M | 162.19M | -17.45M | 182.84M | 249.04M | 83.64M | -21.01M | 264.87M | 262.88M | 86.82M | 73.87M | 272.75M | 274.46M | 110.87M | 178.28M | 261.68M | 134.09M | 41.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -273.02M | 106.68M | 181.02M | -142.62M | -126.68M | 49.95M | 169.63M | -16.60M | -82.86M | 199.83M | -15.50M | -70.01M | -2.92M | 460.12M | -65.80M | 5.02M | 14.24M | 191.30M | -205.85M | -338.84M |