|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.85M | -138.93M | -184.48M | -217.90M | -293.44M | -282.57M | -292.79M | -105.14M | -53.29M | -32.75M | -197.30M | 7.94M | 14.89M | 14.01M | -29.99M | 36.97M | 33.15M | 57.74M | 17.24M | 85.12M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.02M | 59.12M | 8.43M | 0.21M | 0.14M | 63.45M | | 3.27M | | | | | 0.08M | 6.01M | | | -1.74M | 6.51M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.22M | -2.47M | -6.64M | -8.60M | -10.30M | -0.70M | -20.39M | -11.44M | -4.45M | 1.44M | -213.99M | -2.02M | -2.19M | -1.35M | -6.90M | -2.19M | -44.99M | 0.22M | 7.94M | -2.83M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.55M | 94.95M | -470.02M | 148.90M | 203.06M | 97.43M | -1068.83M | 76.82M | 4.44M | 114.75M | 426.68M | 37.93M | 32.88M | 126.26M | 44.22M | 70.39M | 136.42M | 138.52M | 162.32M | 118.87M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.28M | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | -2.35M | 4.71M | | 0.49M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.72M | -2.72M | -5.70M | -5.68M | -5.66M | -5.65M | -5.67M | -5.66M | -5.66M | -5.67M | -5.68M | -4.98M | -4.98M | -2.01M | -5.01M | -5.00M | -4.98M | -2.01M | -5.00M | -4.98M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.88M | -19.53M | 604.54M | -10.82M | -6.62M | -11.40M | 508.72M | | | | | | | -28.58M | 316.29M | | | -41.23M | 432.13M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.19M | 4.38M | 0.08M | 0.01M | 0.14M | 15.34M | | | | | | | 0.01M | 0.29M | | | 0.07M | 0.04M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.14M | | 0.25M | | -8.68M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -165.07M | -96.40M | | 701.46M | | | | | | | | | | -9.29M | | | | -0.07M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.95M | 0.63M | -600.00M | -202.60M | 185.29M | -171.26M | -1365.26M | 8.12M | -14.18M | 2.84M | -57.41M | -26.38M | -22.31M | -37.86M | -42.19M | -41.80M | -53.25M | -41.23M | -55.37M | -38.92M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.89M | -3.37M | -1.08M | -1.34M | -2.34M | -1.82M | -0.96M | -0.93M | -0.99M | -1.10M | -1.35M | -1.62M | -1.98M | -1.96M | -1.70M | -2.08M | -1.90M | -5.34M | -1.73M | -1.74M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,157.89M | 170.00M | 250.00M | 400.00M | 1,029.84M | | | | | | | 100.28M | | | | 500.00M | 170.33M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.68M | 75.48M | 752.72M | 68.29M | 66.01M | 61.90M | 159.70M | 159.98M | 143.35M | 84.04M | 100.32M | 124.87M | 157.74M | 133.86M | 2,163.78M | 128.00M | 127.12M | -212.24M | 3,306.23M | 126.98M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.11M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 0.50M | 811.96M | 170.28M | 250.33M | 398.41M | 964.27M | -552.41M | 0.21M | 101.92M | -1783.66M | -153.08M | -22.02M | -3.47M | 447.83M | -4.10M | -21.42M | 280.53M | 59.62M | -69.08M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | -2.58M | 23.12M | -3.28M | -2.25M | -0.28M | -28.41M | -5.99M | 1.44M | 1.25M | 5.63M | -1.16M | 1.48M | 3.42M | 1.05M | -1.15M | -5.63M | 5.28M | 0.09M | -4.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.16M | -96.40M | 167.54M | -184.50M | -140.28M | 129.43M | 530.49M | -473.46M | 8.51M | 11.23M | -1023.36M | -142.68M | -9.97M | 88.34M | -87.62M | 23.34M | 56.12M | 383.10M | -462.52M | 6.50M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.43M | 114.48M | -1074.56M | 159.71M | 209.68M | 108.83M | -1577.55M | 76.82M | 4.44M | 114.75M | 426.68M | 37.93M | 32.88M | 154.84M | -272.07M | 70.39M | 136.42M | 179.75M | -269.81M | 118.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.54M | 96.08M | -258.07M | 116.57M | 638.69M | 324.57M | -1469.82M | -467.48M | -9.53M | 219.51M | -1414.40M | -141.53M | -11.45M | 84.93M | 449.87M | 24.49M | 61.75M | 377.82M | 166.57M | 10.87M |