|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.96M | 3.67M | 111.95M | -48.74M | 15.18M | -309.78M | 80.66M | -222.36M | -882.98M | -8.97M | 13.97M | -18.11M | -981.99M | -41.33M | 31.93M | -280.88M | -83.99M | -65.76M | -41.26M | -95.62M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 5.99M | 5.96M | 5.54M | 8.61M | 10.44M | 10.88M | 10.15M | 8.95M | 7.73M | 7.76M | 7.95M | 7.23M | 6.74M | 6.69M | 7.47M | 4.66M | 3.98M | 3.44M | 3.62M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.97M | -34.80M | -75.39M | -23.79M | -36.80M | 29.28M | -43.11M | 72.62M | -131.52M | -48.19M | -37.50M | -24.08M | -40.93M | -2.23M | -169.62M | 136.22M | 6.38M | -161.59M | 2.79M | -6.12M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.65M | -45.26M | 2.11M | 0.24M | 309.75M | 0.16M | 6.44M | 960.57M | 0.57M | -935.60M | 1.51M | 920.22M | 0.41M | 2.11M | 2.85M | 2.55M | 208.50M | -194.74M | 4.48M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.13M | 95.74M | 133.98M | -52.21M | 155.80M | 103.11M | 213.38M | -93.98M | 56.77M | 96.17M | 154.10M | -59.28M | 26.73M | 102.77M | 1.21M | -60.94M | 6.82M | -9.55M | 156.25M | -92.54M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 1.45M | 1.42M | 1.44M | 1.50M | 1.65M | 1.65M | 1.66M | 1.68M | 1.70M | 1.71M | 1.73M | 1.75M | 1.77M | 0.36M | 0.74M | 0.75M | 0.76M | 0.76M | 0.76M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.94M | 108.10M | 126.01M | 114.05M | 110.79M | 109.31M | 111.52M | 108.51M | 108.06M | 106.45M | 105.45M | 105.16M | 104.36M | 101.33M | 98.73M | 91.90M | 90.37M | 90.06M | 87.72M | 81.38M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.88M | 74.06M | 167.42M | -121.34M | 67.10M | 15.55M | 59.55M | -94.76M | 80.70M | -16.71M | 61.86M | -153.80M | 27.21M | -1.85M | 100.05M | -170.84M | 65.78M | -24.94M | 113.21M | -98.39M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.21M | 6.89M | | -49.13M | 42.17M | 6.04M | 35.37M | -63.19M | 22.67M | -20.23M | 57.65M | -12.27M | 2.69M | 13.80M | 14.36M | -37.09M | 5.12M | 3.18M | 47.39M | 13.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.82M | 1.80M | 152.17M | 1.83M | -3.54M | -2.82M | 0.71M | -6.22M | 4.41M | 44.92M | -45.28M | -122.86M | 122.85M | -57.04M | 17.60M | -137.80M | 28.11M | -14.12M | 167.61M | -17.79M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -7.17M | -38.23M | 39.98M | -14.99M | 22.57M | -34.20M | 37.03M | 17.61M | 2.19M | -51.45M | 54.48M | -11.85M | 4.30M | -58.41M | 39.04M | 36.76M | 82.62M | -125.90M | 31.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.11M | 50.27M | 82.04M | 22.56M | 49.65M | 40.36M | 48.40M | 1.52M | 22.77M | -2.85M | 103.07M | 21.58M | -23.11M | 73.70M | -72.99M | 0.38M | 39.34M | -39.71M | -0.87M | -1.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.44M | 23.31M | 1.13M | 6.01M | 20.75M | 7.94M | 2.14M | 1.45M | 5.42M | 47.23M | 2.85M | | | 0.20M | 2.90M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.65M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.87M | | | 3.11M | 0.76M | 101.41M | 0.35M | | | | 0.66M | 1.00M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.06M | -41.63M | -86.89M | -19.69M | -29.97M | -33.15M | -46.42M | -38.42M | -20.84M | 19.27M | -11.34M | 78.02M | -22.14M | -32.35M | -23.01M | -20.07M | -20.58M | -17.23M | -8.36M | -23.52M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | -0.36M | -0.11M | -0.29M | -4.67M | -0.70M | 0.49M | -0.02M | -0.93M | -0.23M | -0.01M | -0.04M | -0.68M | -2.97M | 1.25M | -0.69M | -0.59M | -0.02M | -0.01M | -1.85M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.07M | -268.24M | -64.01M | -0.46M | -110.25M | -68.95M | -126.45M | -15.94M | -58.94M | -67.08M | -10.20M | -3.55M | -1.27M | -3.63M | -149.90M | -11.04M | 81.72M | -16.79M | -69.21M | -19.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.32M | 1.57M | 0.32M | 3.40M | 0.39M | 0.39M | 0.39M | 0.39M | 0.48M | 0.38M | 0.39M | 0.88M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.11M | -0.05M | -0.08M | -0.44M | -0.45M | 0.33M | 0.04M | -0.03M | -0.20M | 0.34M | -0.17M | 0.02M | 0.24M | -0.48M | 0.18M | 0.26M | -0.13M | -0.00M | -0.21M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.11M | -214.25M | -16.97M | -72.45M | 15.15M | 0.57M | 40.84M | -148.30M | -23.03M | 48.15M | 132.90M | 15.02M | 3.34M | 67.02M | -172.18M | -91.87M | 68.22M | -43.69M | 78.68M | -135.87M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.98M | 45.46M | 51.94M | -74.77M | 106.15M | 62.75M | 164.97M | -95.50M | 34.00M | 99.02M | 51.03M | -80.86M | 49.84M | 29.07M | 74.20M | -61.33M | -32.52M | 30.16M | 157.12M | -91.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.12M | -214.13M | -16.92M | -72.36M | 15.58M | 1.01M | 40.51M | -148.34M | -23.00M | 48.36M | 132.56M | 15.19M | 3.32M | 66.78M | -171.70M | -92.05M | 67.96M | -43.56M | 78.68M | -135.66M |