|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.30M | 4.00M | -0.80M | -0.70M | -0.80M | 4.00M | -1.30M | -1.30M | 2.50M | -0.30M | -0.70M | -1.60M | -1.00M | -0.50M | -0.30M | -0.40M | -0.30M | 0.80M | -0.20M | -0.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 4.40M | 2.00M | 3.40M | 1.20M | 1.80M | 1.70M | 1.70M | 1.70M | 1.80M | 2.00M | 2.10M | 1.60M | 1.60M | 2.70M | 2.60M | 3.60M | 4.90M | 5.40M | 3.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.20M | 14.50M | -6.40M | 5.00M | -1.40M | -78.80M | 46.00M | 19.00M | 6.80M | 11.10M | 8.50M | 10.20M | -29.60M | 23.10M | -3.90M | 1.50M | -8.90M | -5.40M | -22.80M | -44.70M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.10M | -1.80M | -1.20M | -1.50M | -2.10M | -1.90M | -3.10M | -2.40M | -74.10M | -1.20M | -1.30M | -1.90M | -1.50M | -1.60M | -0.60M | -0.60M | -0.50M | -0.60M | -0.60M | -0.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 16.00M | 2.00M | | | 0.60M | 1.30M | 1.90M | 0.80M | 1.40M | 1.60M | 1.70M | 0.90M | 1.40M | 1.40M | 1.40M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 438.40M | -272.50M | 284.60M | 496.80M | 671.40M | 386.30M | 353.40M | 93.00M | 202.80M | 120.30M | 9.70M | 361.40M | 121.40M | 120.50M | 23.80M | 120.80M | 68.60M | 30.60M | -0.70M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.90M | 85.40M | 72.90M | 73.80M | 80.70M | 90.20M | 76.30M | 80.60M | 82.30M | 82.20M | 79.80M | 82.90M | 84.70M | 95.60M | 92.10M | 93.40M | 100.00M | 99.00M | 109.50M | 107.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.20M | 74.50M | 6.90M | 173.00M | -104.00M | 39.10M | -70.80M | -78.50M | 22.70M | 38.20M | -46.80M | 74.10M | -109.30M | 60.10M | -84.50M | 33.20M | -18.20M | 20.70M | -11.90M | 13.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.90M | 2.10M | 42.40M | -16.20M | 24.50M | 18.70M | 35.40M | -14.60M | 39.10M | -0.20M | 52.60M | 17.80M | 22.20M | -51.00M | 24.60M | -0.40M | -12.40M | -22.00M | 22.30M | 34.80M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 45.10M | | | -0.10M | 173.10M | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.70M | 85.60M | -28.40M | 15.30M | -48.50M | 129.60M | -39.60M | 16.30M | -5.90M | 149.40M | -169.50M | -64.50M | 35.70M | 13.40M | -89.70M | 29.50M | 59.90M | 10.60M | -3.10M | -4.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.60M | -64.30M | -15.90M | -16.30M | -16.30M | 77.80M | -43.50M | 13.10M | -15.90M | 45.40M | -13.60M | -4.80M | -26.60M | -29.50M | -11.40M | -12.30M | -10.90M | 11.50M | -3.30M | 25.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | 5.10M | 3.60M | 19.80M | 7.20M | 10.00M | 2.90M | 9.10M | -12.00M | | 2.40M | 13.10M | 0.60M | 1.00M | 7.20M | -7.20M | 16.60M | -16.60M | 5.40M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.20M | 96.70M | 11.00M | 16.90M | | 1.70M | 0.90M | | | | | 11.40M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.10M | -11.80M | 35.20M | 59.30M | -33.40M | -89.80M | -58.50M | -61.50M | -54.60M | -168.00M | -75.20M | -241.60M | -72.80M | -208.50M | -89.60M | -91.10M | -72.10M | -93.80M | -123.50M | -60.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.80M | -59.30M | 132.20M | -57.10M | -195.60M | -561.10M | -39.00M | -186.40M | -139.10M | -95.80M | -127.70M | -12.80M | -128.30M | -7.20M | -29.10M | -15.80M | -28.90M | -11.40M | -22.60M | -179.40M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.90M | 12.00M | 222.00M | 106.10M | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.90M | 10.00M | 9.90M | 9.70M | 9.40M | 9.50M | 9.10M | 9.10M | 9.20M | 9.30M | 9.00M | 9.20M | 9.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | 367.30M | -106.30M | 285.30M | 265.70M | 18.60M | 288.80M | 105.50M | -180.30M | 18.60M | -83.90M | -246.60M | 158.80M | -95.90M | 1.20M | -83.70M | 21.00M | -36.60M | -116.10M | -241.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 438.40M | -272.50M | 284.60M | 496.80M | 671.40M | 386.30M | 353.40M | 93.00M | 202.80M | 120.30M | 9.70M | 361.40M | 121.40M | 120.50M | 23.80M | 120.80M | 68.60M | 30.60M | -0.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.30M | 367.30M | -105.10M | 286.80M | 267.80M | 20.50M | 288.80M | 105.50M | -100.70M | -61.00M | -82.60M | -244.70M | 160.30M | -94.30M | 1.80M | -83.10M | 19.80M | -36.60M | -115.50M | -240.70M |