|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.77M | -60.76M | 3.10M | -345.24M | -1.08M | -30.24M | -0.92M | -1.12M | -0.94M | -1.20M | -1.14M | -1.38M | -1.12M | -9.77M | -1.41M | -1.33M | -4.12M | -1.12M | -11.37M | 135.74M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 1.72M | 5.40M | 3.65M | 0.35M | 2.84M | 6.80M | 0.85M | 2.68M | 2.04M | 5.60M | 2.05M | 3.68M | 4.08M | 2.06M | 4.36M | 4.18M | 6.80M | 4.88M | 3.61M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | -60.76M | -0.32M | -0.05M | -0.03M | -26.23M | 306.29M | -1.06M | -0.65M | -0.08M | 0.43M | -1.59M | -0.90M | -0.07M | 8.22M | -1.75M | 0.12M | -0.61M | 5.14M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -0.18M | 0.81M | -0.58M | -0.81M | -1.50M | -0.70M | | | 0.70M | 0.60M | 0.20 | | | -1.62M | -7.29M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.52M | -12.56M | 0.80M | -0.58M | -0.23M | -24.04M | -3.00M | 0.10M | 0.80M | -0.06M | -0.10M | 0.20M | 0.38M | 0.30M | 0.80M | -7.29M | 0.20 | 0.44M | 0.10M | 0.40 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.50M | | | 24.14M | 341.29M | 1.09M | 8.96M | 0.16M | 1.89M | 2.92M | 4.75M | 0.72M | 0.69M | 0.00M | 4.72M | 2.69M | 2.48M | 3.26M | 4.31M | 0.49M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.88M | 4.09M | 14.60M | -14.08M | 460.10M | -3.08M | 67.68M | -52.23M | -7.13M | 10.58M | 78.15M | -13.02M | -19.94M | 14.38M | -1.98M | -6.11M | -43.81M | -13.27M | 72.68M | -45.68M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.23M | 97.78M | 68.75M | 61.03M | 75.94M | 70.57M | 91.11M | 123.51M | 1.07M | 104.83M | 121.08M | 109.64M | 107.74M | 195.25M | 190.68M | 201.77M | 235.40M | 209.64M | 279.21M | 231.55M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.71M | 5.63M | 92.90M | 24.93M | 33.38M | 26.45M | -23.54M | 12.73M | 38.87M | 51.98M | -46.01M | 16.05M | 21.71M | 28.22M | 68.77M | | 33.30M | 53.92M | -32.54M | 111.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.84M | 0.11M | 1.84M | 0.81M | 0.85M | 2.48M | 1.51M | 0.71M | 1.28M | 0.73M | 1.17M | 0.86M | 1.11M | 0.43M | 1.01M | 1.09M | 0.72M | 1.63M | 1.08M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.02M | 105.11M | 113.48M | 35.29M | 26.97M | 52.69M | 96.22M | 40.98M | 75.31M | 108.08M | 159.63M | 95.25M | 112.25M | 180.90M | 267.63M | 130.41M | 158.17M | 170.21M | 283.72M | 141.39M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.31M | 108.04M | 164.94M | 4,511.39M | 165.39M | 189.91M | 99.75M | 172.06M | 4,742.05M | 111.17M | 209.26M | 5,065.54M | 5,280.56M | 171.94M | 245.59M | 177.59M | 228.12M | 205.82M | 315.07M | 6,700.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.47M | 50.72M | 155.70M | 51.60M | 56.07M | 66.42M | 175.80M | 62.35M | 64.09M | 63.79M | 191.80M | 55.34M | 60.32M | 64.06M | 180.60M | 60.17M | 66.42M | 63.34M | 68.21M | 53.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.60M | -64.44M | 482.12M | -52.00M | -83.18M | -73.98M | 499.01M | -72.27M | -86.23M | -114.60M | 674.97M | -120.69M | -133.09M | -169.34M | 1,017.26M | -158.50M | -191.19M | -242.52M | 1,458.57M | -311.31M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.97M | 0.81M | 1.08M | 0.56M | 1.64M | 1.01M | | 1.19M | 0.20M | 0.26M | 0.01M | 0.00M | 0.23M | 5.91M | 0.10M | 0.38M | 0.24M | 5.18M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93M | -0.91M | -0.48M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.00M | | -60.00M | | -5.00M | 30.00M | 35.00M | | | -1.14M | | | | | 155.08M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -85.18M | -101.94M | -66.22M | -122.05M | -89.70M | -103.56M | -55.55M | -40.97M | -97.02M | -127.35M | -130.34M | -136.18M | -144.29M | -184.21M | -165.93M | -4.75M | -217.22M | -212.11M | -380.49M | -230.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.00M | 0.17M | 0.04M | | 0.07M | 0.27M | -0.01M | 0.01M | | 0.17M | 0.46M | -0.04M | 0.03M | | -0.32M | 0.05M | -0.48M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -85.38M | | | -19.84M | -1.96M | | | -17.12M | | | | | | | | -11.94M | | | | -148.32M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | | | | -3.28M | 3.79M | | | -11.74M | -1.74M | | | -0.33M | | | 7.62M | 13.71M | 0.41M | -0.38M | -2.41M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -121.17M | 29.86M | 41.74M | -106.65M | -64.72M | -68.60M | 38.73M | -16.79M | 194.73M | 20.38M | 64.28M | -25.62M | 79.98M | 81.46M | 180.08M | 121.54M | 100.55M | -34.79M | -175.09M | -239.63M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.62M | 169.55M | -368.64M | 87.29M | 110.15M | 126.67M | -402.80M | 113.25M | 161.54M | 222.68M | -515.34M | 215.94M | 245.34M | 350.24M | -749.63M | 288.91M | 349.36M | 412.73M | -1174.85M | 452.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -121.54M | 3.17M | 47.27M | -106.60M | -64.69M | -50.88M | 40.67M | -17.10M | -21.71M | -19.27M | 29.28M | -40.93M | -32.04M | -3.31M | 101.70M | 113.73M | -59.06M | -41.90M | -96.77M | -237.22M |