|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.40M | 147.83M | -446.96M | 63.81M | 42.78M | 8.13M | -14.29M | 17.43M | 30.73M | 84.15M | 80.95M | 67.80M | -20.42M | 79.70M | 103.70M | 171.30M | 153.10M | 330.50M | 257.10M | 339.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 3.89M | 1.20M | 0.70M | 2.21M | 3.29M | 5.86M | 8.73M | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.61M | -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 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | 5.45M | 189.47M | -0.46M | 94.96M | 2.07M | 91.41M | | 0.91M | | 1.39M | | | 1.60M | -1.60M | 1.20M | 3.50M | -1.30M | -325.70M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.41M | | | -14.31M | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.58M | 10.30M | 25.05M | | 7.87M | 3.15M | 11.97M | | 38.66M | 47.47M | 49.30M | 20.70M | 29.40M | 84.40M | 72.10M | 38.40M | 108.10M | 129.10M | 147.50M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.56M | -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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | -0.80M | -0.20M | -0.20M | -0.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | | 0.11M | | | | 2.25M | 0.05M | | | -0.05M | | -40.00M | | | 20.00M | 20.00M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.10M | 0.14M | | -2.22M | 2.32M | | | 0.80M | | 0.20M | 0.60M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.18M | -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 |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.28M | | | -57.63M | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.56M | 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 |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |