|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.67M | 8.62M | -19.98M | -7.06M | 39.38M | 13.56M | -227.88M | 25.57M | -19.86M | -13.22M | -3.48M | -15.55M | 118.52M | 4.32M | -9.26M | 14.91M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.07M | 4.71M | 6.88M | 5.29M | 4.27M | 4.12M | 6.18M | 5.06M | 5.12M | 5.30M | 7.55M | 6.84M | 6.53M | 5.44M | 7.33M | 6.39M | 6.49M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.63M | -1.47M | -2.18M | -1.30M | -1.75M | 19.47M | -22.40M | -77.16M | 5.41M | -4.00M | -3.12M | -10.54M | 0.07M | -5.86M | -6.31M | 0.61M | 3.70M | 5.83M | -15.42M | 6.59M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.93M | 4.41M | 5.22M | -6.09M | -2.77M | 12.82M | 0.68M | -8.61M | -0.28M | -0.09M | 5.14M | -7.08M | -0.01M | 4.70M | -4.61M | 4.79M | 0.38M | 4.03M | -3.20M | -0.11M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.80M | 0.87M | | | | | | | 18.10M | | -18.07M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -124.34M | -107.90M | 77.97M | 20.78M | 49.47M | -30.23M | 94.75M | 26.00M | 10.91M | -65.29M | 52.86M | 32.78M | -34.82M | 30.85M | 54.45M | 29.27M | 14.93M | -12.60M | 56.22M | 56.31M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 2.91M | 2.99M | 2.88M | 2.90M | 2.94M | 2.88M | 2.92M | 2.97M | 2.35M | 2.37M | 2.43M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.80M | 62.57M | 65.60M | 63.14M | 60.41M | 82.38M | 58.72M | 91.85M | 72.96M | 71.14M | 58.05M | 56.20M | 54.29M | 71.96M | 57.58M | 55.74M | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -115.00M | 115.58M | 58.47M | 118.02M | -109.95M | 64.43M | -6.19M | 72.25M | -110.53M | 49.85M | 13.99M | 82.45M | -90.21M | 47.59M | -3.71M | 70.22M | -98.01M | 65.88M | -2.96M | 30.71M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.10M | 4.81M | 29.63M | -4.10M | 0.61M | 2.94M | 34.94M | -24.49M | 3.36M | 0.56M | -22.27M | 16.68M | -74.92M | 9.03M | 89.97M | -30.81M | -5.50M | -46.40M | 74.12M | -42.66M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.57M | -6.09M | 6.62M | -401.44M | 18.70M | -3.80M | 0.16M | 0.23M | 31.27M | -13.96M | -263.12M | 251.26M | -79.13M | -62.13M | 139.69M | 14.82M | 19.81M | -11.91M | -175.28M | 177.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.92M | 31.85M | 32.67M | 65.57M | 35.81M | 45.30M | 43.31M | 60.26M | 38.43M | 36.70M | 37.43M | 54.03M | 26.20M | 25.62M | 33.47M | 57.09M | 25.53M | 16.55M | 14.82M | 25.98M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 1.97M | 2.03M | 7.54M | 19.36M | 1.07M | 0.35M | 6.30M | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.64M | 0.18M | 9.25M | 8.57M | | | 0.52M | 0.04M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.36M | 1.07M | 0.35M | 6.30M | 93.52M | 7.44M | 2.16M | -43.27M | 7.66M | 2.65M | 1.94M | 1.47M | 617.32M | -18.03M | 4.21M | 4.30M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.64M | -29.47M | -32.33M | -73.26M | -18.81M | -66.24M | -70.44M | -66.20M | 49.10M | -35.74M | -35.91M | -97.02M | -27.33M | -23.50M | -41.40M | -63.71M | 591.87M | -34.58M | -12.31M | -21.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.04M | 24.59M | -25.00M | -0.20M | 0.20M | | | | 1.03M | 11.42M | 0.90M | 16.39M | 2.50M | 1.57M | 0.28M | 0.43M | 0.99M | 25.76M | 0.76M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92M | 58.55M | -7.34M | -135.53M | -5.75M | -15.19M | -6.21M | -5.57M | -8.71M | -10.26M | 65.96M | -1.36M | 5.28M | -10.99M | -1.83M | -0.63M | -376.70M | -208.58M | -12.03M | -0.98M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.09M | | | 0.06M | 0.18M | 0.10M | 3.75M | 0.06M | 0.08M | 0.15M | 4.62M | 0.06M | 0.07M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.88M | 0.84M | -2.76M | -0.85M | -2.27M | -6.12M | -4.80M | 6.32M | 1.08M | 3.96M | -2.00M | 1.50M | -0.76M | -1.33M | 1.34M | -3.35M | 3.50M | 0.91M | 0.27M | 0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -143.79M | -77.98M | 35.54M | -188.86M | 22.63M | -117.77M | 13.30M | -39.45M | 52.38M | -107.33M | 80.92M | -64.11M | -57.63M | -4.97M | 12.56M | -38.43M | 233.60M | -254.85M | 32.15M | 33.70M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -142.26M | -139.75M | 45.30M | -44.79M | 13.66M | -75.53M | 51.44M | -34.26M | -27.52M | -102.00M | 15.43M | -21.25M | -61.02M | 5.22M | 20.98M | -27.83M | -10.60M | -29.15M | 41.41M | 30.33M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -142.91M | -78.82M | 38.30M | -188.01M | 24.90M | -111.65M | 18.11M | -45.77M | 51.30M | -111.29M | 82.92M | -65.60M | -56.87M | -3.64M | 11.22M | -35.08M | 230.10M | -255.76M | 31.88M | 33.61M |