|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.93M | 178.70M | 169.81M | 215.59M | 139.79M | 144.40M | 115.88M | -26.26M | 48.32M | 78.58M | 12.15M | 0.30M | 23.00M | 14.00M | 19.00M | 195.00M | | | | -24.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.26M | | | 28.14M | 16.98M | 12.37M | 10.95M | 6.19M | 16.52M | 10.27M | 6.99M | 7.22M | 15.00M | 10.00M | 9.00M | 8.00M | 11.00M | 9.00M | 9.00M | 7.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.66M | | | 49.81M | 9.68M | -0.90M | 15.37M | -1.33M | 6.90M | 14.60M | -49.31M | -9.19M | 3.00M | 11.00M | 10.00M | -227.00M | -22.00M | 1.00M | -6.00M | -16.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.85M | 6.00M | 43.00M | 28.00M | -133.00M | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | | | 178.53M | -1.02M | -0.56M | -0.49M | 96.67M | -0.85M | -0.78M | -0.81M | 12.44M | -1.00M | -1.00M | -1.00M | -1.00M | -3.00M | | -11.00M | -2.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | | | | 12.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.93M | | | 297.80M | -54.94M | 363.48M | 174.55M | 139.54M | -382.52M | 215.39M | 138.82M | 170.31M | 3.00M | 36.00M | 119.00M | -17.00M | -156.00M | 50.00M | -12.00M | 72.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.25M | | | 67.02M | 85.58M | 63.11M | 66.53M | 33.10M | 92.55M | 70.42M | 43.68M | 62.34M | 83.00M | 68.00M | 12.00M | 75.00M | 89.00M | 57.00M | 11.00M | 58.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.98M | | | -147.43M | 174.90M | -25.64M | -59.95M | -116.72M | 85.83M | 11.20M | 64.61M | -33.63M | -3.00M | 44.00M | 43.00M | -91.00M | -51.00M | -3.00M | 8.00M | -92.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.88M | | | 186.32M | 104.39M | 71.91M | 73.43M | -178.76M | 104.36M | 44.56M | -38.05M | -46.87M | -1.00M | 57.00M | 96.00M | -422.00M | 114.00M | -41.00M | 2.00M | -54.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.09M | | | 184.21M | -437.95M | 606.17M | 8.88M | -57.77M | 424.19M | -743.98M | 242.45M | 135.34M | -134.00M | 17.00M | 92.00M | -85.00M | 14.00M | -104.00M | -180.00M | -199.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.95M | | | -8.79M | 74.41M | -121.30M | 19.31M | -131.06M | 89.67M | 29.11M | 52.34M | -76.12M | -4.00M | -4.00M | 8.00M | 127.00M | -119.00M | 119.00M | 1.00M | -2.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.49M | | | 149.44M | -56.56M | 26.76M | 35.99M | -21.17M | -23.06M | 83.89M | 10.87M | -4.71M | 15.00M | 11.00M | -23.00M | -77.00M | 69.00M | -4.00M | -173.00M | -6.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.88M | | | 97.01M | 114.85M | 96.36M | 122.43M | 65.12M | 90.00M | 54.88M | 29.31M | 51.81M | 46.00M | 41.00M | 43.00M | 51.00M | 42.00M | 53.00M | 64.00M | 93.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | | | 1.41M | 0.83M | 0.00M | 0.99M | -0.68M | 0.33M | 1.21M | 0.47M | 5.00M | 10.00M | 2.00M | 2.00M | | 15.00M | 5.00M | 2.00M | -1.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.98M | -3.00M | -2.00M | -3.00M | 1,530.00M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.29M | | | -95.37M | -114.03M | -96.36M | -121.44M | -92.63M | -89.67M | -53.67M | -28.84M | -62.81M | -36.00M | -44.00M | -36.00M | -51.00M | -27.00M | -48.00M | -62.00M | -102.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 11.76M | -2.01M | 0.68M | 1.79M | 1.01M | -4.38M | 4.38M | | | -1.00M | | -9.00M | 10.00M | -2.00M | 1.00M | 43.00M | -47.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -216.69M | | | -1097.57M | -273.74M | -191.82M | -80.28M | -74.87M | -425.20M | 739.15M | -109.90M | -15.05M | -25.00M | -18.00M | -15.00M | -17.00M | -17.00M | -15.00M | 1,591.00M | -21.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.15M | | | 150.74M | 154.80M | 90.80M | 90.63M | 26.81M | 89.49M | 89.86M | 14.97M | 14.68M | 7.00M | 16.00M | 15.00M | 15.00M | | 16.00M | 15.00M | 14.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | | | 6.66M | -19.99M | 26.52M | -22.18M | 7.00M | 0.07M | 0.88M | -2.88M | -7.07M | 9.00M | 2.00M | 1.00M | -11.00M | 3.00M | -2.00M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.24M | | | -888.47M | -462.69M | 101.82M | -49.35M | 92.98M | -46.92M | 51.35M | 41.33M | 186.25M | -52.00M | 28.00M | 12.00M | 1,378.00M | -197.00M | -15.00M | 1,517.00M | -51.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.05M | | | 200.80M | -169.79M | 267.12M | 52.12M | 74.43M | -472.52M | 160.51M | 109.50M | 118.50M | -43.00M | -5.00M | 76.00M | -68.00M | -198.00M | -3.00M | -76.00M | -21.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.95M | | | -895.13M | -442.70M | 75.30M | -27.16M | -27.95M | -897.40M | 900.87M | 0.08M | 92.45M | -58.00M | -26.00M | 68.00M | -85.00M | -200.00M | -13.00M | 1,517.00M | -51.00M |