|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -165.56M | 8.78M | -209.59M | -670.90M | -491.98M | 256.58M | -18.47M | 748.57M | 523.05M | 93.69M | 53.70M | 800.47M | 52.03M | -26.21M | -17.80M | -273.24M | -0.46M | 235.86M | 142.91M | 49.51M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 2.84M | 2.36M | 2.08M | 2.40M | 3.34M | 2.66M | 2.55M | 3.04M | 3.26M | 2.94M | 2.91M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -554.74M | 29.59M | 14.85M | -7.59M | -3.83M | -59.51M | -0.01M | 51.40M | 31.52M | 32.59M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.38M | 0.30M | 0.08M | -2.56M | 0.01M | | | 0.34M | 0.64M | 1.14M | -0.28M | 1.03M | 1.08M | 20.50M | 2.02M | 0.01M | 2.96M | 2.27M | -3.75M | 0.29M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.80M | 117.81M | | | | | | | | | | | 30.50M | 342.70M | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.96M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -104.70M | 123.17M | 38.37M | 164.64M | 253.70M | | | 188.00M | 304.06M | 107.35M | 156.27M | 155.50M | 188.02M | 123.47M | 189.70M | 148.85M | 177.28M | 231.40M | 209.08M | 185.43M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.38M | 41.15M | 32.36M | 94.94M | 62.28M | 62.60M | 64.42M | 78.46M | 79.09M | 80.15M | 79.50M | 80.97M | 80.02M | 78.55M | 82.83M | 84.32M | 65.62M | 73.64M | 83.22M | 81.68M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.54M | -26.66M | -0.40M | 41.26M | -17.19M | | | -24.03M | -74.76M | 26.60M | 54.03M | -34.57M | 1.57M | 1.46M | 1.49M | 10.70M | 29.36M | -33.24M | 10.11M | 2.36M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.31M | 56.90M | 40.42M | 119.31M | 80.27M | | | 128.79M | 130.40M | 153.01M | 137.73M | 116.23M | 118.15M | 126.70M | 132.06M | 77.19M | 108.23M | 144.77M | 129.90M | 144.67M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | 0.01M | 0.23M | 0.60M | | | | 0.15M | 2.46M | 0.18M | -0.00M | 0.01M | | | | 0.23M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.89M | -57.18M | -40.28M | -116.14M | -80.28M | | | -128.97M | -128.58M | -153.01M | -138.39M | -117.25M | -118.95M | -127.55M | -132.55M | -76.94M | -108.78M | -145.19M | -130.26M | -144.96M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | -0.01M | 1.21M | 1.23M | 0.06M | | | 1.60M | 0.01M | 6.91M | -6.92M | 7.07M | 0.11M | -0.00M | 14.71M | -14.82M | | -0.00M | -0.00M | -0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.41M | 23.84M | -18.98M | -103.42M | -170.78M | | | -60.05M | -179.27M | 47.47M | -14.83M | -44.65M | -62.79M | -2.90M | -55.16M | -73.65M | -64.63M | -87.76M | -79.25M | -42.03M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | | | 1.31M | 1.31M | 1.28M | 1.13M | 1.12M | 1.10M | 1.09M | 1.09M | 0.94M | 0.86M | 0.80M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.82M | 89.84M | -20.89M | -54.93M | 2.64M | | | -1.03M | -3.80M | 1.81M | 3.06M | -6.40M | 6.28M | -6.98M | 1.99M | -1.75M | 3.87M | -1.55M | -0.43M | -1.55M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -134.00M | 66.28M | -2.06M | 45.33M | 173.43M | | | 59.21M | 173.66M | -45.66M | 18.55M | 39.27M | 69.88M | -3.24M | 57.64M | 71.66M | 69.05M | 86.63M | 79.18M | 40.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.82M | 89.84M | -20.89M | -54.93M | 2.64M | | | -1.03M | -3.80M | 1.81M | 3.06M | -6.40M | 6.28M | -6.98M | 1.99M | -1.75M | 3.87M | -1.55M | -0.43M | -1.55M |