|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.60M | -75.30M | -109.00M | -86.30M | -72.20M | -74.80M | -53.30M | -80.10M | -97.10M | -146.40M | 51.30M | 70.20M | 74.40M | 72.20M | 95.70M | 97.00M | 69.80M | -24.20M | -10.00M | -4.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.00M | 4.20M | 7.20M | 0.90M | 6.50M | 1.10M | 1.00M | 7.60M | 9.00M | 8.20M | 1.00M | 3.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.30M | 0.40M | 0.50M | 0.60M | 1.80M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 0.60M | 3.20M | 8.90M | 4.90M | 8.30M | 0.20M | -2.10M | 0.90M | 1.10M | 0.40M | 1.50M | | | | | | | 0.10M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.10M | 69.90M | 43.10M | -18.20M | -71.80M | -80.10M | -40.20M | 5.20M | -71.10M | -38.60M | -29.70M | 43.00M | 22.90M | 141.90M | 175.10M | 180.00M | 89.60M | 139.90M | 175.00M | 88.80M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.40M | 15.80M | 7.10M | 6.20M | 5.00M | 4.80M | 4.40M | 4.30M | 3.60M | 3.10M | 3.20M | 3.20M | 2.10M | 2.20M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.70M | 1.30M | -62.50M | -14.20M | -29.40M | -26.00M | -59.80M | 57.40M | -97.70M | -143.70M | -142.40M | -4.40M | 37.00M | -4.20M | -2.50M | 78.50M | -14.30M | -16.70M | -58.00M | 29.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.40M | -2.30M | -67.00M | -8.20M | 6.40M | -23.20M | 51.50M | -21.80M | -17.40M | -180.10M | 188.50M | -69.00M | -11.70M | 37.60M | 17.10M | 100.80M | -16.60M | 166.90M | -281.20M | 38.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | -54.20M | -42.40M | -28.20M | -18.00M | -16.70M | -20.70M | 106.20M | -33.60M | -45.10M | 5.70M | 26.90M | 11.80M | 3.80M | 22.80M | 22.70M | -4.30M | -8.90M | -16.50M | -3.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 18.40M | 13.90M | 16.00M | -13.10M | | 0.20M | 10.00M | -9.70M | 0.50M | 53.00M | 0.20M | 32.80M | -32.10M | 52.30M | 7.70M | -6.70M | 1.10M | 28.50M | 10.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | -2.30M | 8.00M | | | 4.90M | -4.90M | | | | | | | | 3.70M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.90M | -18.20M | -39.70M | 20.50M | 16.40M | 5.00M | 10.20M | 2.60M | 2.50M | 6.10M | 7.10M | 3.50M | 5.10M | 2.30M | 10.90M | 5.90M | 6.70M | 5.50M | 24.40M | 5.40M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 434.90M | 289.50M | -699.00M | 249.70M | -249.70M | 1,019.40M | 276.10M | 154.00M | -51.80M | 427.60M | -380.80M | 13.40M | -7.20M | 9.60M | -2.30M | 7.30M | -4.40M | 899.40M | 264.00M | 10.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -389.60M | -21.10M | -19.20M | -225.10M | 92.60M | 2.90M | 21.20M | -138.20M | 103.10M | 140.30M | 2.70M | 39.30M | -6.70M | -122.20M | -154.80M | 351.10M | 10.30M | 52.00M | -77.20M | -63.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.20M | | 0.30M | 2.20M | 1.30M | -3.20M | 1.00M | 1.20M | -1.30M | 3.40M | 0.90M | 1.10M | -7.40M | 9.20M | -1.80M | 3.60M | -2.70M | 3.20M | 0.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -149.80M | -34.10M | 4.50M | 392.40M | 30.50M | -19.10M | -20.90M | -18.80M | -19.00M | -62.90M | -21.30M | -19.70M | -35.50M | -70.20M | -11.80M | -481.10M | -38.30M | -261.50M | -79.20M | -59.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.40M | 19.70M | 20.20M | 19.80M | 20.60M | 20.10M | 20.10M | 19.40M | 20.20M | 20.20M | 20.30M | 19.50M | 20.30M | 20.30M | 20.00M | 20.20M | 20.80M | 19.70M | 18.90M | 18.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -442.30M | 14.70M | 28.40M | 149.10M | 51.30M | -197.30M | 61.10M | -151.80M | | 13.00M | -9.50M | 62.60M | -19.30M | -50.50M | 8.50M | 50.00M | 61.60M | -69.60M | 18.60M | -33.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.80M | 51.50M | 29.20M | -34.20M | -58.70M | -80.10M | -40.40M | -4.80M | -61.40M | -39.10M | -82.70M | 42.80M | -9.90M | 174.00M | 122.80M | 172.30M | 96.30M | 138.80M | 146.50M | 77.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -442.30M | 14.70M | 28.40M | 149.10M | 51.30M | -96.30M | -39.90M | -151.80M | 13.00M | 38.80M | -48.30M | 62.60M | -19.30M | -50.50M | 8.50M | 50.00M | 61.60M | -69.60M | 18.60M | -33.40M |