|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -170.41M | 478.26M | 63.81M | 42.78M | 0.26M | -17.33M | 5.46M | 14.93M | 45.49M | 33.48M | 18.50M | 20.38M | 50.30M | -187.50M | 99.20M | 114.70M | 222.40M | 128.00M | 191.50M | 138.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 6.51M | 3.30M | -7.62M | 2.49M | 3.89M | 1.20M | 0.70M | 2.21M | 3.29M | 5.80M | 8.80M | 3.30M | 1.40M | 4.00M | 10.80M | 20.10M | 26.40M | 24.20M | 10.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.74M | 24.43M | 20.59M | 36.73M | 34.98M | 30.50M | 30.93M | -96.41M | 44.00M | 44.30M | 26.00M | -86.90M | 14.40M | | 19.60M | -30.50M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.45M | 46.17M | -0.46M | 94.96M | 2.07M | 91.41M | | 0.91M | | 1.39M | | | 1.60M | -1.60M | 1.20M | 3.50M | -322.30M | -325.70M | | 0.90M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.72M | | | | | 55.92M | | | | 189.80M | | | | | | | 391.90M | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.31M | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.59M | -7.53M | -16.19M | -9.57M | -7.55M | -6.30M | -8.96M | 8.66M | -3.47M | -33.71M | -63.80M | -21.60M | -20.80M | -26.30M | -117.50M | 43.90M | -44.00M | -473.80M | -153.90M | -108.90M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.96M | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.74M | 24.43M | 20.59M | 36.73M | 34.98M | 30.50M | 30.93M | 48.89M | 44.00M | 44.30M | 26.00M | 34.40M | 14.40M | | 19.60M | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.50M | -9.39M | -3.15M | -2.96M | -3.05M | -3.12M | -3.13M | 3.02M | -4.90M | -1.14M | -5.30M | -5.30M | -2.90M | -4.80M | -3.20M | 2.90M | -3.80M | -21.60M | -2.80M | -3.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.45M | 90.37M | 81.53M | 87.65M | 90.15M | 79.74M | 67.75M | 88.99M | 114.10M | 122.26M | 109.80M | 98.00M | 97.90M | 122.30M | 108.50M | 96.80M | 83.00M | 152.90M | 100.80M | 89.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.37M | 601.67M | -52.12M | -78.50M | -89.52M | 529.10M | -64.95M | 65.86M | -69.23M | 481.14M | -62.40M | -89.50M | -98.30M | 597.30M | -91.40M | 121.70M | -110.40M | 143.20M | -140.20M | -152.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | 0.01M | 0.14M | 0.51M | 0.01M | 0.14M | | | | | 0.10M | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | -0.33M | | 2.25M | 0.05M | | | -0.05M | | -40.00M | -0.25M | | 20.00M | 20.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.04M | | | | | | | | | | 11.90M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.23M | 0.87M | 0.01M | 0.04M | 0.34M | 0.14M | 179.73M | -2.22M | 0.32M | -0.90M | -2.30M | -3.90M | -3.10M | -4.30M | 4.60M | -4.60M | -33.70M | -6.70M | -7.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.06M | 8.29M | -2.08M | -4.15M | -1.97M | 8.09M | -1.91M | -3.81M | -2.56M | 8.96M | -2.60M | -5.20M | -2.90M | 11.00M | -2.80M | | -2.80M | | -2.90M | -2.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.63M | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.29M | | 270.99M | 213.36M | 258.56M | | 225.66M | 255.56M | 179.73M | 0.04M | 249.80M | 284.40M | 483.80M | | 541.80M | 562.60M | 625.50M | | 568.90M | 1,003.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.37M | -601.67M | 52.12M | 78.50M | 89.52M | -529.10M | 64.95M | -65.86M | 69.23M | -481.14M | 62.40M | 89.50M | 98.30M | -597.30M | 91.40M | -121.70M | 110.40M | -143.20M | 140.20M | 152.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |