|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.70M | -83.40M | -103.50M | -5.70M | -135.30M | -149.80M | -108.70M | -104.30M | -80.30M | -95.40M | -110.80M | -120.60M | -65.60M | -20.70M | -59.00M | -212.60M | -40.40M | 261.60M | 1,221.40M | 63.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.10M | 3.90M | 6.30M | 0.40M | 4.50M | 7.10M | 11.10M | 2.50M | 1.80M | 6.30M | 9.90M | 6.20M | 13.70M | 1.90M | 32.30M | 3.20M | 22.50M | 9.60M | 30.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.90M | 29.00M | 19.60M | 6.50M | 23.50M | 34.90M | 2.70M | 0.40M | 2.20M | 23.80M | 4.60M | 16.50M | -40.30M | 39.80M | 22.60M | -2.80M | -10.60M | 48.70M | 48.10M | 39.10M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 1.30M | | 1.20M | 1.30M | -1.50M | 2.20M | 1.40M | 0.10M | 0.60M | -0.20M | 0.90M | -0.30M | -2.00M | 1.40M | -0.40M | 6.60M | 5.60M | -238.70M | 4.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.20M | 22.30M | 11.60M | 4.30M | | | | | | | -57.10M | | | | -218.80M | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.50M | -19.90M | 105.10M | -24.40M | -9.60M | -22.10M | 119.20M | -32.90M | 3.50M | -20.70M | 96.30M | -26.00M | 3.90M | -27.30M | 114.50M | -51.80M | -33.40M | -10.00M | 224.20M | -95.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.40M | -5.20M | -4.30M | -4.00M | -4.30M | -3.90M | -3.80M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.20M | -5.50M | 0.70M | 0.30M | 0.40M | 9.30M | 23.40M | 14.80M | 15.00M | -0.50M | 17.00M | 17.80M | 16.90M | 47.00M | 13.30M | 32.80M | 46.50M | 27.90M | 84.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.30M | | | 38.20M | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.20M | -31.10M | -31.20M | -31.10M | -25.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.80M | 42.40M | 43.20M | 37.80M | 38.20M | 49.90M | 45.60M | 46.30M | 46.10M | 47.20M | 50.60M | 50.00M | 52.40M | 57.70M | 58.30M | 51.40M | 52.70M | 52.00M | 53.60M | 44.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.50M | -89.20M | 593.90M | -87.30M | -69.00M | -72.60M | 228.90M | -83.80M | -80.20M | -75.20M | 239.40M | -84.50M | -87.60M | -106.80M | 696.50M | -99.70M | -114.90M | -135.00M | 856.70M | -183.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | -0.50M | -4.00M | | -2.70M | -1.20M | -0.10M | -1.00M | -0.60M | -1.10M | 2.70M | -1.60M | -0.20M | -10.90M | 11.10M | | -0.20M | | -1.80M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.50M | -5.70M | | -8.20M | | 0.00 | | | | | | | | | | -10.00M | | -28.80M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.60M | -8.70M | 60.40M | -8.70M | -8.90M | -8.70M | 61.40M | -9.20M | -8.80M | -8.70M | 62.00M | -8.70M | -8.40M | -8.90M | 61.10M | -9.70M | -9.60M | -10.10M | 68.90M | -16.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | 0.50M | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.30M | | | -48.30M | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.20M | | | 172.50M | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.50M | 89.20M | -593.90M | 87.30M | 69.00M | 72.60M | -228.90M | 83.80M | 80.20M | 75.20M | -239.40M | 84.50M | 87.60M | 106.80M | -696.50M | 99.70M | 114.90M | 135.00M | -856.70M | 183.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |