|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.26M | -81.72M | -100.03M | -84.28M | -28.37M | -25.65M | -44.56M | -4.53M | -48.81M | -91.17M | -29.58M | -37.74M | -50.73M | -83.94M | -64.99M | -43.04M | -114.74M | -39.98M | -6.90M | 23.26M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 3.39M | 4.14M | 3.62M | 3.40M | 0.01M | 3.10M | 2.97M | 2.89M | -7.05M | 3.27M | 3.98M | 3.40M | -7.21M | 3.98M | 3.09M | 2.63M | 2.24M | 7.61M | 3.72M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.22M | -18.35M | -2.30M | 0.87M | -0.63M | 0.74M | 0.24M | -0.06M | -2.20M | 9.61M | -0.42M | 0.07M | 0.31M | 3.67M | -1.16M | -0.75M | -0.32M | -1.07M | -0.98M | 4.77M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | 0.56M | | | | | 0.43M | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 9.61M | 9.07M | 2.60M | 5.69M | 12.26M | | 0.52M | 9.09M | 30.99M | 1.71M | | 0.93M | 5.96M | 1.79M | 0.58M | 62.70M | 6.25M | 6.12M | 3.90M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | -81.39M | -23.25M | 11.58M | 63.52M | -48.56M | 24.04M | 63.82M | 45.76M | 29.29M | -1.15M | 55.67M | 66.45M | 45.20M | 23.40M | 83.56M | 76.53M | 34.54M | 20.89M | 91.92M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.44M | 87.16M | 87.23M | 88.14M | 88.45M | 90.07M | 86.87M | 86.35M | 87.84M | 89.34M | 88.38M | 90.36M | 92.40M | 96.36M | 94.61M | 96.56M | 98.54M | 80.59M | 76.95M | 74.11M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | -1.09M | -1.19M | -0.41M | 2.00M | 4.21M | -3.14M | -4.41M | -0.70M | 0.87M | 1.25M | 0.14M | 3.22M | -1.11M | 6.00M | -1.83M | 11.49M | 0.12M | -3.32M | -7.92M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.75M | -75.91M | -2.63M | 1.81M | 2.37M | -28.73M | -1.39M | 5.17M | 17.66M | -19.00M | -25.11M | 10.73M | 19.45M | 10.63M | -15.15M | 22.90M | 27.56M | -30.86M | -47.29M | 3.47M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.09M | 8.00M | 4.73M | 0.82M | 6.26M | 9.43M | 7.60M | -19.31M | 2.36M | -12.28M | -1.71M | 2.56M | 5.56M | 15.15M | 5.10M | 3.40M | 4.68M | 2.30M | -5.27M | -6.63M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.82M | -125.82M | 39.96M | 56.90M | 53.72M | -144.57M | 49.70M | 60.12M | -109.25M | | 44.40M | 51.57M | -95.97M | 201.25M | 311.03M | -214.75M | 214.75M | -109.50M | 46.48M | 48.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.94M | 18.42M | | 5.74M | 0.10M | -5.84M | | 43.06M | -23.52M | 63.99M | 2.64M | 4.38M | -0.72M | 0.72M | 1.42M | 2.07M | 4.65M | -4.26M | 0.14M | 125.31M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.96M | | | | 0.97M | 1.21M | 2.21M | 3.08M | 3.39M | 4.66M | 4.47M | 5.69M | 5.75M | 1.90M | 1.30M | 1.27M | 1.16M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 89.99M | 129.00M | 93.50M | 101.27M | 74.99M | 30.00M | 35.10M | 80.00M | 52.00M | 30.00M | | 10.00M | 20.00M | 20.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.97M | -20.27M | -36.16M | -43.84M | 22.51M | -9.94M | -62.02M | -41.89M | -31.84M | 22.38M | -6.95M | -68.46M | -58.11M | -144.55M | -326.75M | -50.40M | -34.20M | -44.60M | -29.73M | 37.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.55M | | | -0.76M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.18M | -37.93M | -0.40M | -17.69M | -19.75M | 138.23M | 0.17M | -50.09M | -19.23M | -105.28M | 54.09M | -20.38M | -38.80M | 147.15M | 239.67M | -25.76M | -34.56M | 21.74M | -0.51M | -21.63M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.00M | -139.59M | -59.82M | -49.95M | 66.28M | 79.73M | -37.81M | -28.16M | -5.31M | -53.61M | 46.00M | -33.16M | -30.46M | 47.80M | -63.68M | 7.41M | 7.76M | 11.68M | -9.36M | 107.88M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -118.62M | 44.43M | -63.21M | -45.32M | 9.80M | 96.01M | -25.66M | 3.70M | 155.01M | 29.29M | -45.55M | 4.10M | 162.43M | -156.05M | -287.63M | 298.31M | -138.22M | 144.04M | -25.59M | 43.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.00M | -139.59M | -59.82M | -49.95M | 66.28M | 79.73M | -37.81M | -28.16M | -5.31M | -53.61M | 46.00M | -33.16M | -30.46M | 47.80M | -63.68M | 7.41M | 7.76M | 11.68M | -9.36M | 107.88M |