|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -114.00M | -82.00M | -65.00M | -56.00M | 154.00M | 40.00M | 35.00M | 33.00M | -146.00M | 31.00M | 188.00M | 29.00M | 67.00M | 57.00M | 73.00M | -57.00M | -2.00M | -14.00M | -204.00M | 12.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -2.00M | 5.00M | 4.00M | 4.00M | 5.00M | 4.00M | 14.00M | 2.00M | 29.00M | 5.00M | -12.00M | 4.00M | 5.00M | 5.00M | -9.00M | 4.00M | 5.00M | -5.00M | 15.00M | 4.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | | -2.00M | | | | 14.00M | | | | -49.00M | | | 4.00M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | 1.00M | 6.00M | 1.00M | 2.00M | 1.00M | | | 4.00M | 4.00M | | 1.00M | 3.00M | 4.00M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | | | 248.00M | 5.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -90.00M | 66.00M | -42.00M | 44.00M | 147.00M | 148.00M | 70.00M | 104.00M | 146.00M | 127.00M | 126.00M | 92.00M | 117.00M | 140.00M | 80.00M | 86.00M | 108.00M | 99.00M | 105.00M | 59.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.00M | 4.00M | 3.00M | 3.00M | 3.00M | 1.00M | 3.00M | 2.00M | 2.00M | 3.00M | 2.00M | | 4.00M | 2.00M | 3.00M | 3.00M | 1.00M | 2.00M | 3.00M | 3.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 71.00M | 68.00M | 68.00M | 69.00M | 68.00M | 67.00M | 65.00M | 64.00M | 64.00M | 65.00M | 94.00M | 65.00M | 64.00M | 63.00M | 65.00M | 69.00M | 122.00M | 78.00M | 67.00M | 64.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 8.00M | 15.00M | 26.00M | 21.00M | 31.00M | 52.00M | 64.00M | 54.00M | 70.00M | 71.00M | 90.00M | 70.00M | 51.00M | 43.00M | 63.00M | 77.00M | 43.00M | -82.00M | 258.00M | 36.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 164.00M | -164.00M | 450.00M | | 98.00M | 45.00M | | 116.00M | | | | | | | 31.00M | | 75.00M | | | 11.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | | | 33.00M | 4.00M | | | | 12.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 157.00M | 271.00M | -31.00M | -21.00M | 168.00M | -7.00M | -53.00M | 49.00M | -69.00M | -71.00M | -126.00M | -70.00M | -51.00M | -13.00M | -32.00M | -77.00M | 32.00M | -68.00M | -96.00M | -72.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -23.00M | -439.00M | -6.00M | -69.00M | -165.00M | -8.00M | -78.00M | -217.00M | -110.00M | -112.00M | -36.00M | -362.00M | 8.00M | -93.00M | -126.00M | -189.00M | -53.00M | -69.00M | -54.00M | -61.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2.00M | -2.00M | 2.00M | 2.00M | 3.00M | | 32.00M | 34.00M | 31.00M | 454.00M | 53.00M | 52.00M | 52.00M | 53.00M | 49.00M | 50.00M | 51.00M | | 1.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 44.00M | -102.00M | -79.00M | -46.00M | 150.00M | 133.00M | -61.00M | -64.00M | -33.00M | -56.00M | -36.00M | -340.00M | 74.00M | 34.00M | -78.00M | -180.00M | 87.00M | -38.00M | -45.00M | -74.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -98.00M | 51.00M | -68.00M | 23.00M | 116.00M | 96.00M | 6.00M | 50.00M | 76.00M | 56.00M | 36.00M | 22.00M | 66.00M | 97.00M | 17.00M | 9.00M | 65.00M | 181.00M | -153.00M | 23.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 44.00M | -102.00M | -79.00M | -46.00M | 150.00M | 133.00M | -61.00M | -64.00M | -33.00M | -56.00M | -36.00M | -340.00M | 74.00M | 34.00M | -78.00M | -180.00M | 87.00M | -38.00M | -45.00M | -74.00M |