|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.71M | -0.62M | -0.55M | -0.94M | -0.42M | -0.16M | 0.28M | -0.60M | -0.42M | -0.72M | -0.87M | -0.64M | -0.61M | -0.69M | -0.63M | 1.30M | -0.50M | 0.31M | -0.54M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.19M | 16.76M | 21.30M | 17.29M | 23.18M | 17.14M | 31.63M | 8.54M | 13.54M | 20.43M | 19.45M | 9.85M | 11.97M | 8.24M | 15.00M | 9.90M | 12.11M | 6.50M | 16.61M | 15.43M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.33M | 36.05M | 61.05M | -20.25M | 86.94M | 140.41M | 78.97M | 49.04M | 43.52M | 59.55M | 27.72M | 19.48M | 34.45M | -8.79M | 27.30M | 16.34M | 4.87M | 2.09M | 11.37M | 36.86M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.42M | 104.73M | -99.89M | 0.16M | 16.54M | 0.64M | 60.96M | 14.22M | -13.92M | 0.16M | 6.66M | 25.27M | 0.03M | 0.01M | -25.31M | 0.12M | 0.37M | 7.18M | 2.07M | 7.85M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | | 47.90M | | | | | | 34.50M | | | 28.40M | | | 115.00M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.52M | 405.00M | 330.88M | 338.33M | 620.91M | 719.49M | 501.52M | 279.78M | 469.89M | 456.07M | 543.02M | 398.79M | 467.65M | 428.99M | 433.56M | 300.68M | 358.05M | 339.43M | 249.65M | 321.18M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.16M | 12.20M | 32.74M | 11.88M | 11.56M | 11.29M | 11.47M | 11.16M | 11.36M | 11.68M | 11.86M | 2.79M | 13.10M | 13.24M | 44.79M | 1.65M | 14.43M | 14.70M | 50.79M | 2.27M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.29M | 189.81M | 179.73M | 164.12M | 195.86M | 214.52M | 202.32M | 195.67M | 215.67M | 237.49M | 212.77M | 211.13M | 215.54M | 223.63M | 215.44M | 194.16M | 259.32M | 283.46M | 240.80M | 254.38M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.62M | -90.77M | -1.13M | -12.51M | -14.95M | -14.64M | 107.83M | -7.11M | 22.45M | 127.45M | -217.52M | -15.38M | -18.58M | 2.12M | -43.05M | 22.78M | -30.69M | -39.52M | -39.34M | 107.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 405.11M | -405.11M | 2.51M | 244.91M | -198.42M | 754.38M | 184.59M | 345.32M | 349.43M | -671.98M | 1,043.24M | | 516.88M | 216.41M | -725.23M | 1.36M | 676.68M | -653.64M | 996.21M | 22.68M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 0.68M | 0.47M | | 0.05M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -203.43M | -118.24M | -105.78M | -244.91M | -354.36M | -329.33M | -180.87M | -345.32M | -349.43M | -127.40M | -176.53M | -249.09M | -267.79M | -216.41M | -174.88M | -369.79M | -309.64M | -171.99M | -177.51M | -410.52M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.00M | | -0.02M | | | | 10.14M | | 0.02M | | -0.02M | 7.82M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.84M | -198.94M | -208.92M | -133.93M | -313.61M | -338.09M | -295.99M | -114.66M | -61.97M | -370.73M | -376.36M | -144.21M | -190.06M | -274.50M | -107.77M | 38.16M | -60.51M | -121.50M | -120.20M | 90.89M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.95M | -17.34M | 79.62M | 39.88M | 10.61M | 94.78M | 37.77M | 9.68M | 76.19M | 42.79M | -99.28M | 45.77M | 15.44M | 75.00M | 43.75M | 6.96M | 11.21M | 25.05M | 20.63M | 50.17M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | -0.85M | -0.06M | -0.09M | -1.51M | -3.58M | 1.31M | 0.62M | -1.51M | 0.48M | -0.83M | 0.86M | 0.39M | -0.47M | 1.43M | 0.29M | -1.18M | 0.39M | -0.69M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.23M | 86.97M | 16.12M | -40.60M | -48.57M | 33.98M | 25.96M | -179.58M | 56.97M | -41.59M | -10.70M | 6.36M | 10.19M | -62.40M | 152.35M | -30.66M | -13.28M | 46.33M | -48.76M | 1.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.41M | 810.11M | 328.37M | 93.42M | 819.33M | -34.89M | 316.93M | -65.54M | 120.46M | 1,128.05M | -500.22M | 398.79M | -49.22M | 212.57M | 1,158.79M | 299.32M | -318.63M | 993.07M | -746.56M | 298.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.25M | 87.82M | 16.18M | -40.51M | -47.06M | 52.06M | 24.66M | -180.20M | 58.48M | -42.06M | -9.86M | 5.50M | 9.80M | -61.92M | 150.91M | -30.95M | -12.10M | 45.94M | -48.07M | 1.56M |