|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.90M | -10.10M | 8.10M | 215.60M | -6.30M | -4.80M | | | | 0.70M | | | | | | | | | 48.90M | 44.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | -9.90M | 2.50M | | | 14.10M | 3.60M | 5.30M | 4.20M | 3.40M | 6.60M | -3.20M | | 11.30M | 1.70M | 4.80M | | 8.10M | 9.20M | 8.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.90M | 2.60M | -5.30M | -1.60M | 2.00M | 0.20M | -52.50M | 25.70M | -3.00M | -1.50M | 1.90M | -0.50M | 1.80M | 2.40M | 0.40M | 1.20M | -35.90M | 2.60M | 0.90M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.70M | 39.60M | -39.20M | -270.90M | -78.40M | -70.60M | | -0.10M | | -1.50M | | -0.10M | -1.30M | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 4.20M | | | | | | 1.30M | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.80M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.40M | 20.80M | -22.60M | -6.60M | -46.90M | 80.20M | 96.10M | 46.50M | 73.60M | 20.80M | 100.20M | 37.50M | 122.40M | 32.70M | 122.60M | 71.60M | 72.20M | 125.50M | 159.60M | 52.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 3.00M | 3.10M | 2.90M | 2.50M | 2.20M | 2.20M | 2.20M | 2.20M | 2.10M | 2.20M | 2.50M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.30M | 2.40M | 2.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.40M | 28.20M | 26.00M | 25.90M | 24.30M | 24.00M | 23.00M | 26.80M | 26.40M | 25.30M | 24.30M | 24.10M | 23.80M | 23.00M | 22.70M | 23.00M | 22.70M | 23.30M | 22.90M | 22.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.10M | -99.50M | 67.10M | -48.00M | 5.00M | -131.80M | 96.40M | -20.20M | 17.80M | -28.00M | 113.60M | -89.90M | 12.40M | -80.50M | 109.30M | -54.20M | 65.70M | -51.70M | 140.20M | -53.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.90M | -139.90M | 45.00M | -109.30M | -84.80M | -91.70M | 124.70M | -49.50M | 29.50M | -64.90M | 147.80M | -108.40M | 64.40M | -108.40M | 156.50M | -61.40M | 48.20M | 6.90M | 202.90M | -88.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 16.60M | 13.50M | 18.00M | 14.30M | 15.10M | 12.00M | 14.90M | 12.90M | 12.20M | 12.90M | 13.00M | 13.10M | 14.00M | 11.90M | 14.20M | 14.60M | 14.70M | 13.10M | 13.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | -10.70M | | | | 39.80M | | | | | | 0.30M | 0.60M | | 0.40M | 42.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 442.00M | | | 0.40M | | | | | 103.00M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.30M | -11.80M | 2,078.20M | 4.00M | -2070.40M | 7.00M | | | -7.00M | | | | 79.80M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | -32.70M | 0.30M | | | -0.30M | 0.30M | -0.30M | | 0.70M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.50M | -790.40M | -246.70M | 53.50M | 105.80M | 157.40M | -13.60M | -38.00M | 12.40M | -51.30M | -39.70M | 45.60M | 4.50M | -81.30M | -31.90M | 2.50M | -166.10M | 46.50M | -44.70M | -198.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.10M | 0.30M | 0.60M | 10.20M | -9.70M | 0.30M | | 1.60M | 0.50M | 0.60M | | | | | 2.10M | -2.10M | 7.80M | -7.80M | 3.30M | 6.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.60M | 307.00M | 276.70M | -1198.60M | -618.10M | -81.90M | -116.50M | 4.60M | -200.20M | 32.20M | -63.60M | -102.90M | -97.80M | 90.40M | -18.90M | -200.00M | 99.00M | -138.00M | -78.70M | 155.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.40M | 1.50M | 3.00M | -9.10M | -21.30M | 8.00M | 1.10M | 7.70M | -6.20M | 6.60M | -4.90M | -2.40M | 4.20M | -18.70M | 1.00M | 18.20M | -7.50M | 5.00M | -4.70M | -8.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.70M | -455.60M | -42.90M | 672.00M | -654.90M | 100.10M | -25.90M | 20.70M | -120.40M | 6.80M | -8.00M | -22.30M | 32.00M | 23.10M | 72.80M | -107.70M | -2.40M | 39.00M | 31.50M | 0.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 4.20M | -36.10M | -24.60M | -61.20M | 65.10M | 84.10M | 31.60M | 60.70M | 8.60M | 87.30M | 24.50M | 109.30M | 18.70M | 110.70M | 57.40M | 57.60M | 110.80M | 146.50M | 39.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.50M | -462.60M | 7.40M | -1151.70M | -559.20M | 155.70M | -34.00M | 13.10M | -114.20M | 1.70M | -3.10M | -19.80M | 29.10M | 41.80M | 71.80M | -125.90M | 5.10M | 34.00M | 36.20M | 9.70M |