|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -192.15M | -91.84M | -61.87M | -197.80M | -119.11M | 9.16M | 4.70M | -29.99M | 30.17M | -11.79M | -5.99M | -40.78M | -73.05M | -71.13M | -49.86M | -69.18M | -112.49M | -37.63M | -48.55M | 0.57M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.69M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 10.85M | 0.09M | 0.01M | 0.84M | 38.85M | -0.16M | 0.79M | 0.78M | -0.06M | 0.12M | 1.28M | 0.93M | -0.03M | 4.11M | 0.81M | 0.40M | 1.88M | 25.26M | 58.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 0.90M | | 29.89M | 5.50M | 3.05M | 1.17M | 1.27M | | 9.01M | 0.51M | 0.03M | 2.45M | 34.89M | 13.69M | 5.18M | 37.07M | 17.65M | 27.07M | 0.10M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.72M | 2.34M | 4.68M | 48.90M | -11.98M | 1.21M | 1.27M | 96.01M | 12.37M | 1.52M | 1.48M | 83.59M | -0.93M | 1.54M | 1.19M | -9.65M | 38.20M | 0.78M | 1.82M | -18.50M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36M | 4.89M | 5.88M | 5.91M | 5.91M | 5.02M | 4.59M | 3.85M | 5.23M | 6.80M | 6.61M | 7.07M | 7.23M | 7.47M | 8.08M | 8.36M | 8.68M | 9.90M | 9.09M | 18.66M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.37M | 121.68M | 124.16M | 115.76M | 104.11M | 100.52M | 101.51M | 94.96M | 100.04M | 94.57M | 94.50M | 94.95M | 93.11M | 95.67M | 89.00M | 94.00M | 89.10M | 75.03M | 74.45M | 76.38M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.89M | -25.18M | -11.19M | 10.93M | 0.60M | -15.56M | 6.27M | -2.06M | -2.33M | -1.07M | -0.04M | 3.88M | -4.03M | -0.70M | 1.18M | 0.06M | 1.22M | -0.01M | 0.40M | 2.42M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.84M | 13.60M | -9.39M | 4.57M | -21.98M | 17.45M | -8.57M | 1.58M | -18.49M | 201.28M | -19.64M | -19.08M | -6.08M | -23.75M | 39.33M | -52.08M | 35.82M | -53.28M | 39.52M | -83.52M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.52M | -31.10M | 1.19M | -43.79M | -6.73M | 3.58M | -1.84M | 1.15M | -4.25M | -5.75M | -1.74M | -23.95M | 1.80M | 2.41M | -4.07M | -0.88M | -0.14M | -0.44M | -6.67M | -10.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.89M | | | 30.68M | 26.56M | 11.94M | 2.13M | 34.86M | 28.55M | 35.01M | 55.22M | 82.11M | 76.26M | 66.12M | 82.00M | 79.22M | 61.43M | 46.56M | 40.16M | 76.68M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 32.75M | 0.37M | 17.64M | 66.22M | 427.69M | 1.10M | 36.13M | 144.36M | 0.62M | 3.73M | 8.19M | 5.83M | 0.02M | 3.60M | 50.12M | 3.10M | 13.70M | 2.25M | 521.84M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.81M | 3.59M | -22.13M | -13.96M | 38.87M | 360.47M | -2.36M | 0.27M | 114.25M | -10.29M | -52.99M | -80.54M | -74.83M | -67.97M | -37.32M | -42.74M | -42.19M | -52.12M | 217.53M | 405.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 6.19M | 0.27M | 0.06M | 0.08M | 2.56M | 0.32M | 0.91M | 19.86M | 17.32M | 1.37M | 18.00M | 1.09M | 2.50M | 1.00M | 0.88M | 2.14M | 3.73M | 0.20M | 2.15M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 919.62M | -8.03M | -2.51M | -1.72M | -1.73M | -704.22M | -707.43M | -129.00M | 23.79M | -51.05M | -35.56M | -240.75M | -34.75M | -33.72M | -35.44M | 146.93M | -59.30M | 44.06M | 39.56M | -456.14M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 33.09M | 33.09M | 33.09M | 33.10M | 33.16M | 33.15M | 33.15M | 33.18M | 1.67M | 1.67M | 1.67M | 1.67M | 1.68M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 788.10M | 37.07M | -2.44M | 33.23M | 25.15M | -272.47M | -621.97M | -32.72M | 150.42M | 254.79M | -15.10M | -237.70M | -110.50M | -57.87M | 33.39M | 94.54M | -63.29M | -8.06M | 355.20M | -69.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.61M | 2.34M | 4.68M | 18.23M | -38.54M | -10.73M | -0.86M | 61.16M | -16.18M | -33.49M | -53.74M | 1.48M | -77.19M | -64.58M | -80.81M | -88.87M | -23.23M | -45.79M | -38.34M | -95.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 788.10M | -2.10M | -19.96M | 33.23M | 25.15M | -342.54M | -708.51M | -32.72M | 150.42M | -59.82M | -87.07M | -237.70M | -110.50M | -100.15M | -71.57M | 94.54M | -63.29M | -7.28M | 258.91M | -69.14M |