|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -161.09M | -86.61M | -12.95M | 19.24M | -124.44M | -71.85M | -43.59M | -344.51M | -54.07M | -138.33M | -142.87M | -221.37M | -106.31M | -62.11M | -93.54M | 158.10M | -138.00M | -127.83M | -148.91M | 19.59M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | 3.43M | 3.41M | 3.40M | 4.87M | 4.28M | 4.27M | 4.22M | 4.89M | 4.97M | 1.01M | 2.29M | 2.73M | 2.46M | 3.42M | 3.52M | 3.21M | 5.30M | 4.82M | 4.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 24.93M | -24.54M | 1.54M | | 0.59M | 0.60M | 0.81M | -1.72M | 0.61M | 0.63M | 4.96M | -6.20M | 4.41M | | | -4.41M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | -9.12M | 1.64M | -2.12M | 0.57M | -1.44M | -0.71M | 0.93M | -1.02M | -0.62M | -0.23M | -0.83M | 2.92M | 1.51M | 0.14M | 1.58M | 1.56M | 0.80M | 0.95M | 1.32M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.22M | 60.81M | 98.61M | 74.73M | 65.44M | 49.98M | 169.57M | 52.52M | 80.73M | 57.99M | 107.40M | 49.38M | 61.09M | 67.43M | 100.05M | 54.87M | 88.49M | 70.52M | 112.39M | 50.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 3.84M | 7.16M | 9.12M | 9.12M | 7.53M | 5.34M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.81M | 81.79M | 78.85M | 82.95M | 75.67M | 75.09M | 75.38M | 76.34M | 75.03M | 74.30M | 74.40M | 72.66M | 71.38M | 74.41M | 75.93M | 84.16M | 95.22M | 91.20M | 93.99M | 87.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.68M | -28.48M | 3.42M | 15.33M | -28.10M | 1.74M | 6.84M | 12.91M | -22.05M | 1.65M | -9.41M | 29.46M | -30.60M | 3.26M | -10.27M | 34.16M | -24.98M | 3.31M | 0.36M | 17.92M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.33M | -8.10M | 8.43M | 0.25M | 0.79M | -27.75M | 91.53M | 6.44M | -13.39M | 3.34M | 24.73M | -12.81M | 1.72M | 3.98M | -19.63M | 35.23M | -29.27M | 43.71M | -46.49M | 64.57M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.97M | -3.51M | -12.65M | 7.26M | -0.21M | 9.79M | -15.22M | 18.89M | -8.64M | 5.28M | -11.39M | 8.66M | -0.47M | 5.91M | -9.12M | 19.88M | -12.97M | 2.18M | -8.14M | 18.33M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.65M | 7.45M | 11.80M | 2.62M | 7.02M | 10.69M | 15.00M | -8.17M | 14.87M | 31.82M | 2.10M | 25.77M | 7.33M | 34.52M | 0.58M | 128.39M | 6.84M | 260.09M | -231.59M | 231.59M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.33M | 49.66M | 173.03M | 14.50M | 26.09M | 4.91M | 17.77M | 1.69M | 5.02M | 23.23M | 6.46M | 0.82M | 0.01M | 12.86M | 109.49M | 159.79M | 25.70M | 10.75M | 34.32M | 34.85M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.74M | 31.20M | 151.18M | -21.16M | 46.95M | 4.16M | -4.47M | -48.05M | 118.17M | -59.25M | -26.60M | 20.23M | -26.98M | -56.37M | 65.98M | 37.16M | -83.04M | -231.62M | -3.51M | -7.17M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.47M | 18.76M | -22.10M | | | 0.12M | 2.65M | -2.16M | 13.25M | -13.17M | 0.32M | 28.51M | 4.27M | 1.10M | 0.82M | 2.59M | 1.16M | -0.52M | 4.76M | 0.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.45M | -979.75M | -340.00M | -59.72M | -95.19M | -79.87M | -158.57M | 11.69M | -174.34M | -19.63M | -57.47M | -87.45M | 0.67M | -54.48M | -117.70M | -144.53M | 161.58M | 42.07M | 46.25M | -50.67M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.67M | 41.87M | 35.97M | -104.34M | 41.31M | -40.99M | | 186.00M | 41.81M | 39.33M | -81.10M | 159.24M | 39.20M | 41.03M | -80.23M | | 50.43M | 45.73M | 45.87M | -142.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.41M | -887.74M | -90.22M | -6.14M | 17.21M | -25.73M | 6.53M | 16.16M | 24.55M | -20.89M | 23.33M | -17.84M | 34.78M | -43.42M | 48.32M | -52.50M | 167.03M | -119.03M | 155.13M | -7.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.57M | 53.35M | 86.81M | 72.12M | 58.42M | 39.29M | 154.56M | 60.69M | 65.86M | 26.18M | 105.29M | 23.61M | 53.77M | 32.91M | 99.46M | -73.52M | 81.65M | -189.57M | 343.98M | -181.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.41M | -887.74M | -90.22M | -6.14M | 17.21M | -25.73M | 6.53M | 16.16M | 24.55M | -20.89M | 23.33M | -17.84M | 34.78M | -43.42M | 48.32M | -52.50M | 167.03M | -119.03M | 155.13M | -7.64M |