|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 28.00M | 52.00M | 22.00M | -12.00M | -27.00M | 14.00M | 5.00M | 23.00M | -34.62M | 24.00M | 18.00M | 17.32M | -6.83M | 14.20M | 32.00M | -130.49M | 17.10M | -2.04M | 25.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 7.00M | 7.00M | -2.00M | | 19.00M | | 6.00M | 8.00M | -12.85M | 13.00M | 12.00M | -13.48M | -8.79M | 1.04M | 34.96M | -34.44M | 0.26M | 1.37M | 0.69M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | 30.00M | 22.00M | 9.00M | | 2.00M | -10.00M | 35.00M | 16.00M | -8.48M | 4.00M | 2.00M | -41.05M | 34.70M | -0.09M | -8.91M | -72.09M | 16.06M | -33.35M | -141.07M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.08M | 230.49M | | | -254.68M | -0.65M | -5.14M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 70.00M | 19.00M | 61.00M | 20.00M | 45.00M | 20.00M | 58.00M | 19.00M | 53.29M | 22.00M | 58.00M | 26.46M | 62.24M | 11.25M | 76.75M | 61.73M | 65.87M | 18.37M | 48.18M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | | 25.00M | 3.00M | 42.00M | -90.00M | 26.00M | 24.00M | -50.00M | 1.25M | 29.00M | 17.00M | -182.23M | 134.50M | 0.18M | 42.82M | -41.34M | 46.02M | -0.26M | 0.46M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.00M | 135.00M | 311.00M | 267.00M | 74.00M | 180.00M | 41.00M | 349.00M | 329.00M | -669.65M | 203.00M | 313.00M | -535.54M | 902.00M | -71.22M | 556.22M | -82.10M | -327.77M | 23.83M | -43.47M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 46.00M | -15.00M | 32.00M | 37.00M | 5.00M | -37.00M | 2.00M | 5.00M | 31.53M | -16.00M | 17.00M | -7.62M | 1.76M | 12.41M | 8.59M | -15.84M | 1.47M | -9.51M | 5.14M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.00M | 37.00M | 4.00M | 29.00M | 38.00M | 17.00M | 1.00M | -53.00M | -34.00M | 24.00M | -24.00M | -33.00M | 19.00M | 17.00M | -1.00M | -51.00M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | -24.00M | -62.00M | 54.00M | 1.00M | 19.00M | -149.00M | 43.00M | 67.00M | 21.04M | -15.00M | 15.00M | -39.87M | 4.39M | 1.25M | -5.25M | 26.23M | -31.57M | -7.33M | 3.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | 10.00M | -9.00M | 9.00M | | 9.00M | -10.00M | 8.00M | | 9.00M | -10.00M | 0.73M | | 0.89M | -0.89M | 2.37M | | 0.76M | -1.15M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | -5.00M | 130.00M | 5.00M | -1.00M | -13.00M | 1.00M | | 11.00M | -20.24M | 23.00M | -3.00M | -15.41M | -43.10M | 1.00M | 9.00M | -21.71M | -4.24M | 112.17M | 176.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 268.00M | 150.00M | -147.00M | 406.00M | -387.00M | 196.00M | -177.00M | 9.00M | 12.64M | 9.00M | 261.00M | -256.63M | 5.09M | 7.51M | 139.49M | -128.40M | 8.60M | 13.82M | 5.81M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,000.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1018.04M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,161.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | -2.00M | 1.00M | -2.00M | 2.00M | -1.00M | | -1.00M | -63.60M | -2.00M | -1.00M | 0.68M | -64.32M | -0.59M | -1.41M | -18.54M | 12.54M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -956.34M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 951.26M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.27M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.15M |