|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.31M | 135.26M | 0.03M | 34.91M | 105.60M | 146.73M | -45.52M | -16.94M | -3.29M | 150.34M | 26.16M | 40.19M | 49.01M | -15.34M | -0.50M | -0.40M | -0.04M | -0.07M | -0.13M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15M | 2.92M | 1.21M | 2.69M | 2.02M | 0.98M | 2.22M | 2.65M | -0.92M | 2.20M | 1.56M | 2.83M | 1.60M | 1.60M | 2.39M | 1.65M | 1.64M | 1.64M | 1.64M | 1.93M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.66M | 15.86M | -2.96M | -6.47M | 8.90M | 11.26M | 6.49M | 9.61M | 45.87M | 8.27M | -65.05M | 0.87M | -7.85M | 0.26M | -9.36M | -13.69M | -5.32M | 6.53M | 3.55M | 8.19M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.02M | 196.91M | -0.01M | -142.28M | 173.53M | 157.20M | -81.35M | -75.58M | -3.28M | 187.51M | 21.08M | -18.86M | 87.02M | 1.26M | -0.50M | -0.20M | -0.04M | 0.01M | -0.13M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.88M | 0.88M | -0.00M | 4.90M | -1.83M | -0.89M | 2.72M | 3.04M | -0.07M | 0.07M | -0.78M | 2.62M | 0.29M | -0.29M | 40.95M | 0.13M | 4.35M | -1.19M | 27.55M | 4.46M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84M | 0.41M | 1.84M | 0.05M | 0.11M | 0.30M | 1.85M | 3.77M | 0.09M | 0.51M | -2.35M | 0.78M | 0.19M | 1.85M | 1.60M | 3.15M | 0.18M | 0.65M | 1.52M | 2.62M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.22M | 182.94M | -66.86M | 112.42M | 6.69M | 134.57M | 67.93M | -43.65M | 273.68M | 105.09M | -2.50M | 144.01M | 157.56M | 140.22M | -29.97M | 217.97M | 116.91M | 57.91M | 80.57M | 149.21M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.36M | -0.07M | 0.34M | 0.14M | 0.24M | 0.16M | 0.25M | 0.54M | 0.20M | 0.02M | 0.23M | 0.50M | 0.44M | 0.66M | 0.31M | 0.31M | 0.31M | 0.33M | 0.37M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.66M | 75.23M | -24.37M | 80.12M | 55.01M | 51.84M | 29.94M | 52.23M | 53.50M | 53.15M | 31.57M | 49.77M | 49.69M | 49.84M | 50.79M | 51.26M | 51.85M | 52.05M | 51.55M | 54.18M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.08M | 86.28M | -28.26M | 5.72M | 21.37M | 80.22M | -16.12M | 19.30M | -143.60M | -37.06M | 82.25M | -12.13M | -100.09M | -15.85M | 158.37M | -15.13M | -114.34M | -6.79M | 127.91M | -33.04M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | -3.93M | -21.54M | 44.08M | -39.34M | 38.91M | -43.89M | -9.05M | 7.63M | 21.12M | 2.04M | -29.06M | 6.35M | 24.80M | -2.34M | -26.59M | 1.63M | 25.56M | -4.95M | -19.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.12M | 37.02M | -7.66M | 2.98M | 24.13M | 62.76M | -5.33M | -96.05M | -41.25M | 4.99M | 45.11M | -32.66M | -24.04M | -3.44M | 59.70M | -28.03M | -19.55M | -0.16M | 38.12M | -14.75M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.63M | 36.78M | -10.71M | 13.09M | 21.77M | 6.07M | -67.80M | 50.32M | -31.23M | 23.22M | 31.05M | -3.57M | -9.45M | 29.34M | -21.56M | -11.32M | -17.17M | 42.31M | 10.63M | -11.18M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.93M | 21.64M | -7.02M | -34.49M | 16.15M | 50.59M | -46.76M | 41.32M | -13.71M | 40.55M | -19.67M | -36.30M | 7.05M | -10.06M | -41.66M | -92.74M | 6.00M | 39.14M | -6.86M | 14.34M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.85M | 166.18M | 57.08M | 150.29M | 59.60M | 131.27M | 101.42M | 111.64M | 120.50M | 138.45M | -324.22M | 116.99M | 109.95M | 139.54M | -329.66M | 23.92M | 150.06M | 179.82M | 416.59M | 35.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37M | 0.55M | 1.63M | 4.59M | -4.56M | -4.13M | 4.10M | 3.17M | 6.32M | 3.02M | -12.25M | 0.01M | -0.00M | 9.58M | -8.90M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | | -11.22M | 0.52M | -0.52M | -0.45M | 0.45M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.81M | -64.05M | -40.75M | -14.26M | | -20.65M | -6.74M | -4.76M | -13.99M | -3.37M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -160.17M | -166.16M | -54.95M | -150.67M | -140.36M | -174.32M | -173.53M | -151.02M | -70.56M | -139.11M | -104.44M | -117.26M | -107.20M | -167.94M | -160.28M | -94.74M | -79.68M | -185.33M | -421.11M | -91.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.36M | 281.40M | 0.72M | 253.31M | -128.11M | -124.79M | 0.09M | 94.21M | -0.79M | -119.11M | 0.53M | -0.53M | 2.42M | 0.04M | 0.01M | 0.01M | -0.01M | | 0.53M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.83M | -17.55M | 38.41M | 49.00M | 135.81M | -109.85M | 80.22M | 207.34M | -117.80M | 9.71M | 130.98M | -35.51M | -12.63M | 25.81M | 62.63M | -130.10M | -38.47M | 144.47M | 292.90M | -32.93M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.74M | 42.79M | 43.21M | 44.23M | 44.23M | 44.23M | 44.23M | 45.25M | 45.31M | 45.31M | 25.45M | 25.90M | 25.50M | 25.51M | 26.02M | 26.51M | 26.56M | 26.56M | 28.61M | 28.61M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | -0.70M | -3.08M | 10.74M | 2.15M | 7.57M | 5.90M | 12.67M | -32.32M | -28.38M | 44.48M | 12.32M | 5.14M | 9.58M | -37.11M | -7.36M | -0.74M | 17.05M | -47.64M | 25.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.62M | 16.76M | -123.95M | -37.87M | -52.91M | 3.30M | -33.49M | -155.29M | 153.19M | -33.35M | 321.72M | 27.03M | 47.60M | 0.67M | 299.69M | 194.06M | -33.16M | -121.91M | -336.02M | 113.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | -0.76M | -83.41M | 10.75M | 2.14M | -149.60M | -25.38M | 12.67M | 85.32M | -24.30M | 24.03M | -8.76M | 37.72M | -1.92M | -127.62M | -6.86M | -1.24M | 17.05M | -47.64M | 25.08M |