|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 21.29M | -208.77M | -126.40M | -3.26M | -2.66M | 0.19M | -0.10M | | -0.29M | 66.77M | 35.23M | | | 12.94M | 31.66M | 49.61M | 27.98M | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 0.32M | 0.76M | 0.71M | 0.99M | 0.95M | 2.36M | 1.50M | 1.20M | 0.77M | 2.73M | 1.51M | 1.14M | -5.38M | 3.10M | 2.48M | 2.35M | 1.98M | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.50M | 33.19M | -16.21M | -49.11M | 5.49M | -0.90M | 0.23M | 0.04M | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.05M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.25M | | | -2.45M | 4.89M | | | | 10.10M | | | | 3.95M | -0.50M | -18.77M | -0.01M | -10.85M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.16M | | | | 5.02M | | 10.04M | | | | 22.93M | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.03M | -1.40M | -0.23M | -2.03M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.44M | 51.61M | 55.75M | 2.38M | 83.53M | 137.45M | 59.60M | 26.39M | 19.16M | 29.44M | 36.47M | 55.74M | 62.60M | 163.43M | 100.58M | 91.32M | 149.00M | 130.03M | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.68M | 0.28M | 2.23M | | | 0.06M | 0.45M | 0.56M | 0.75M | 1.34M | 0.64M | 0.96M | 0.12M | 0.90M | 1.07M | 2.61M | 2.53M | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.17M | | | | -435.70M | -414.37M | | | 2.02M | 2.02M | | | 2.02M | 2.02M | | 2.02M | 2.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.49M | 15.62M | -13.72M | 13.14M | 12.43M | 12.43M | 12.58M | 12.45M | 12.47M | 12.79M | -12.48M | 13.78M | 13.63M | 13.64M | 12.64M | 12.21M | 12.21M | 12.20M | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.64M | -1.51M | -9.15M | -15.32M | 51.26M | 20.11M | 5.38M | 37.60M | 34.83M | -10.79M | 7.23M | 31.51M | 28.26M | -17.49M | 26.23M | 95.70M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.57M | -7.39M | -18.96M | -15.13M | 10.37M | -36.00M | -16.30M | -14.83M | -5.04M | 5.17M | -88.98M | -73.69M | -3.08M | -1.86M | 5.33M | -47.79M | 3.82M | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 9.68M | -34.35M | -25.97M | -35.63M | -1.18M | -37.14M | -43.53M | -48.47M | -8.72M | 3.55M | -117.09M | -141.93M | 13.91M | -0.48M | -169.84M | 24.08M | 1.16M | -12.24M | -12.24M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -153.79M | -3.79M | -10.03M | 24.68M | -31.46M | 42.14M | -75.29M | -38.24M | -80.90M | 460.46M | -24.45M | -15.34M | 9.70M | 30.09M | 2.98M | -6.75M | -3.72M | 51.41M | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.53M | 183.86M | 382.94M | 2.50M | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63M | -0.76M | -0.02M | 2.95M | | | | -0.19M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.06M | 8.53M | 1.80M | 9.47M | 15.63M | 12.37M | 1.35M | 19.76M | 29.99M | 28.91M | 21.92M | 5.36M | 13.21M | 4.71M | 39.14M | -18.12M | | | 27.28M | 40.49M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.45M | | 372.88M | 45.55M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.13M | -22.09M | -75.61M | 165.82M | -28.25M | 436.45M | 87.93M | -109.43M | -13.72M | -96.49M | -102.44M | -21.94M | -79.92M | -212.68M | -61.97M | -280.14M | -319.55M | -151.55M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.52M | -11.70M | -2.69M | 18.24M | 0.79M | -19.02M | 18.61M | 59.16M | 0.22M | -56.93M | | | -2.08M | -16.21M | 159.01M | 109.82M | 38.62M | -30.70M | 17.47M | 17.47M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -119.64M | 111.82M | -159.87M | -130.18M | -54.41M | -188.91M | -140.11M | -35.12M | -48.64M | -21.08M | | | 219.88M | -58.26M | | 401.81M | -59.17M | 559.35M | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.74M | -8.70M | -11.33M | -13.97M | -13.99M | 94.46M | -11.52M | -17.84M | -19.91M | 176.02M | | -4.74M | -7.93M | 385.28M | | -4.74M | -7.93M | 383.77M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.37M | 150.62M | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.54M | 268.17M | 340.90M | -2.62M | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.44M | 51.61M | 55.75M | 2.38M | 83.53M | 137.45M | 59.60M | 26.39M | 19.16M | 29.44M | 36.47M | 55.74M | 62.60M | 163.43M | 100.58M | 91.32M | 149.00M | 130.03M | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.33M | 141.34M | -179.72M | 38.02M | 0.87M | 385.00M | 7.42M | -118.16M | -43.19M | -88.12M | -65.97M | 33.80M | 202.57M | -107.50M | 38.61M | 212.99M | -229.71M | 537.83M | | |