|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | -1.68M | -0.23M | -0.00M | -0.34M | 290.45M | 59.22M | 75.53M | 73.93M | 77.97M | 43.26M | 69.88M | 64.01M | 16.14M | -1.00M | -5.55M | -1.63M | -15.79M | 0.55M | -2.89M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.54M | 14.70M | 7.01M | 18.15M | 16.54M | 11.68M | 20.23M | 15.05M | 20.62M | 18.43M | 19.31M | 15.87M | 18.99M | 20.02M | 13.06M | 21.28M | 13.08M | 13.54M | 17.29M | 21.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.92M | -18.93M | -18.41M | -14.90M | -41.25M | -37.29M | 8.46M | -62.36M | 9.48M | 121.23M | -1.67M | 12.74M | 105.03M | 108.83M | -20.25M | 21.06M | 52.99M | 40.74M | 20.08M | -45.37M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.90M | -14.27M | 28.23M | 0.17M | -31.15M | 31.34M | -0.24M | 23.45M | 0.55M | 0.49M | -1.27M | 34.44M | -34.20M | 42.75M | -0.93M | 22.02M | 5.90M | -28.60M | -0.33M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.27M | 2.30M | 0.01M | 1.50M | 27.14M | 10.10M | 0.91M | 10.03M | | | | 3.00M | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.34M | 202.70M | 321.64M | 124.61M | -249.09M | 277.54M | 302.30M | 132.04M | 321.06M | 219.36M | 418.36M | -42.82M | 482.60M | 196.53M | 107.46M | -96.43M | 292.59M | 383.08M | 380.76M | -484.12M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.60M | 46.50M | 46.90M | 48.40M | 51.60M | 2.90M | 49.80M | 50.50M | 52.00M | -4.97M | 36.90M | 38.48M | 38.31M | 38.95M | 38.66M | 38.04M | 39.24M | 39.57M | 38.00M | 34.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.41M | 26.54M | 26.24M | 26.38M | 25.30M | 24.53M | 27.98M | 27.71M | 21.18M | 26.48M | 25.17M | 24.55M | 24.45M | 25.06M | 20.92M | 20.04M | 21.08M | 20.02M | 21.61M | 22.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -158.45M | -10.16M | -163.53M | 197.42M | 80.73M | 153.34M | -127.14M | 63.91M | 41.04M | 30.59M | -102.70M | 121.04M | -41.77M | -36.15M | 57.75M | 44.85M | 122.67M | -47.40M | -152.66M | 668.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | -14.77M | -88.47M | 106.92M | 35.97M | 32.98M | -51.67M | 36.56M | 124.25M | 57.05M | -35.84M | 50.61M | 102.46M | -35.75M | -37.23M | 3.84M | 129.71M | 134.93M | 0.44M | 221.67M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -257.97M | -93.53M | -91.26M | -28.72M | -547.89M | 115.83M | -127.04M | -101.81M | -56.43M | 6.15M | 37.58M | -204.22M | 58.93M | -30.78M | -31.40M | -245.65M | 48.12M | 163.99M | -12.96M | -52.12M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.20M | -68.89M | -24.62M | -42.58M | -52.04M | 5.39M | -8.22M | -35.25M | 50.72M | -99.29M | -28.39M | 7.47M | -47.76M | 57.45M | -9.62M | 35.86M | -42.41M | -44.42M | 6.62M | 25.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.62M | 27.14M | 19.32M | 28.91M | 31.83M | 47.56M | 32.19M | 35.20M | 30.85M | 39.25M | 17.31M | 27.80M | 37.66M | 38.34M | 10.33M | 17.27M | 22.05M | 29.58M | 15.82M | 20.78M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | 0.04M | 1.02M | 8.22M | 0.11M | 0.01M | 0.01M | 1.52M | 0.01M | 0.04M | 0.10M | 0.01M | 6.03M | 1.48M | 0.85M | 0.00M | | | 4.51M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.99M | 369.29M | | | 13.86M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.42M | 341.33M | -249.57M | -209.26M | -32.41M | -47.19M | -48.74M | -27.94M | -29.75M | -39.24M | -16.00M | -41.31M | -37.65M | -32.24M | -7.92M | -16.42M | -22.05M | -28.90M | -15.49M | -16.27M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.70M | 2.75M | | | 49.74M | 0.00M | | 11.39M | 0.51M | 5.28M | 1.61M | | 18.19M | 14.53M | | 0.09M | | -0.09M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -385.58M | -481.21M | 144.36M | 90.78M | 226.68M | -141.59M | -246.15M | -89.87M | -434.33M | -316.07M | -208.70M | -22.09M | -261.77M | -259.07M | 112.15M | -5.52M | -232.80M | -399.05M | -59.85M | 451.86M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.59M | 27.39M | 14.07M | 29.87M | 29.48M | 10.88M | 29.81M | 32.56M | 33.22M | 61.77M | 0.36M | 36.72M | 36.56M | 4.16M | 36.48M | 39.63M | 39.73M | 38.35M | 5.22M | 42.21M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | -14.98M | 2.72M | -15.51M | -67.13M | -48.97M | 51.81M | -2.04M | 11.55M | -28.76M | 34.15M | -16.52M | -5.42M | 29.43M | -58.18M | 23.41M | 52.76M | -14.30M | 11.66M | -16.96M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -188.12M | 47.84M | 219.16M | -9.38M | -121.94M | 39.79M | 59.22M | 12.19M | -131.47M | -164.71M | 227.81M | -122.74M | 177.76M | -65.35M | 153.51M | -94.97M | 90.51M | -59.16M | 317.09M | -65.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.72M | 175.56M | 302.33M | 95.71M | -280.92M | 229.98M | 270.11M | 96.84M | 290.21M | 180.12M | 401.06M | -70.62M | 444.94M | 158.19M | 97.12M | -113.70M | 270.54M | 353.51M | 364.94M | -504.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -193.82M | 62.83M | 216.44M | 6.13M | -54.81M | 88.76M | 7.41M | 14.24M | -143.02M | -135.94M | 193.66M | -106.22M | 183.18M | -94.77M | 211.69M | -118.37M | 37.74M | -44.87M | 305.42M | -48.54M |