|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.28M | 28.60M | 12.50M | -86.53M | -24.42M | -28.24M | -6.43M | 57.51M | -21.89M | -25.17M | -14.03M | 35.74M | -21.17M | -785.24M | -144.67M | -46.88M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.86M | 6.04M | 5.94M | 5.40M | 5.81M | 4.55M | 5.23M | 6.46M | 5.21M | 5.74M | -3.02M | 6.87M | 6.74M | 5.68M | -2.64M | 4.42M | 10.57M | 2.34M | -4.46M | 3.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.43M | -6.99M | -11.45M | -0.07M | 1.67M | 1.39M | -29.35M | -0.59M | -6.17M | -9.56M | 10.31M | -3.66M | -5.37M | -6.09M | 7.08M | -4.39M | -7.91M | -41.45M | 35.88M | 2.57M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.81M | -66.54M | 649.14M | 122.50M | -1027.93M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | | | 2.67M | | | | 0.00M | | 0.50M | 0.67M | 685.00 | | 0.38M | 0.09M | 660.00 | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | | 99.40M | | 0.84M | 32.73M | -7.31M | -3.83M | -3.16M | 7.41M | -10.23M | 2.37M | 1.10M | 1.02M | -3.31M | 0.12M | 2.48M | 2.48M | | -3.42M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 1.50M | 1.89M | 5.63M | -1.12M | 0.78M | -1.97M | -0.52M | -0.38M | 0.41M | -0.93M | 0.18M | 0.14M | -1.86M | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.02M | 61.43M | 50.34M | 79.70M | 89.83M | 68.52M | 86.96M | 158.40M | 313.11M | 157.44M | 111.77M | -52.96M | 116.15M | 27.31M | 71.00M | -35.07M | 37.61M | -172.52M | 68.19M | -50.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 22.64M | 22.48M | 24.12M | 73.16M | 58.15M | 73.23M | 70.93M | 72.06M | 73.65M | -6.27M | 74.09M | 63.88M | 61.61M | -18.31M | 42.90M | 77.65M | 64.10M | 29.87M | 61.74M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.34M | 27.12M | -82.18M | 12.92M | -29.19M | 8.86M | 3.00M | -5.24M | -84.96M | 13.01M | 86.19M | 74.96M | -6.84M | -7.23M | -57.21M | -4.75M | -137.13M | 30.38M | -10.86M | 7.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.90M | -14.11M | -20.75M | -58.10M | 82.54M | -17.61M | -173.38M | -45.83M | -119.82M | -81.41M | 252.41M | 35.41M | 87.67M | 9.36M | -127.84M | 6.32M | 149.26M | -9.22M | -139.50M | -9.15M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.73M | -6.65M | -117.27M | -6.97M | 19.32M | 18.07M | -16.77M | 23.08M | 29.08M | -5.82M | -41.09M | 52.93M | 150.44M | -39.11M | -97.37M | 16.12M | 129.20M | -156.00M | 17.16M | 8.78M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 4.26M | -9.03M | 0.75M | 23.20M | -15.28M | 82.88M | -36.48M | -46.47M | -39.91M | -23.66M | 39.62M | -20.10M | -24.24M | 40.74M | 18.07M | 106.65M | -25.95M | -41.98M | 69.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 2.13M | 2.53M | 1.35M | 60.88M | -56.36M | 152.22M | 46.15M | -37.92M | 132.25M | 31.90M | 3.41M | 86.97M | 57.65M | 22.25M | 45.79M | -35.16M | 167.19M | -133.34M | 72.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | -0.04M | 0.00M | 5.84M | 23.87M | 18.66M | 17.31M | 18.42M | 17.92M | 17.93M | 49.54M | 17.49M | 17.73M | -14.83M | 16.88M | 18.12M | 18.36M | 24.60M | 96.42M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,576.28M | 108.33M | | | | | | | 46.00M | | | | 55.70M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.55M | | | 342.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.04M | -13.93M | -21.05M | -1587.24M | -158.06M | -26.41M | -32.77M | -34.18M | -31.48M | -32.67M | -38.91M | -1.87M | -35.17M | -27.19M | -52.30M | -48.20M | -52.92M | -39.46M | 285.00M | 53.92M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.04M | -31.87M | 33.74M | 7.74M | -83.29M | 84.42M | 1.62M | 1.80M | 6.02M | 5.56M | -7.75M | 3.05M | 5.33M | 7.23M | -3.07M | 8.23M | 1.97M | -26.51M | 2.59M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.61M | -52.43M | -12.26M | 1,664.19M | -83.56M | -20.05M | -63.48M | -127.49M | -55.63M | -183.00M | -51.22M | 53.32M | -78.24M | -199.59M | -43.10M | 92.78M | 31.70M | 181.10M | -117.50M | 51.08M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.18M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | -0.74M | -1.09M | -0.67M | -3.19M | -1.89M | 2.27M | 0.28M | -0.09M | -0.71M | 1.13M | -0.62M | -0.06M | 1.09M | -1.31M | 0.54M | 1.26M | -0.03M | 0.13M | -0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.03M | -5.67M | 15.95M | 155.99M | -154.99M | 20.18M | -7.02M | -2.99M | 225.91M | -58.94M | 22.76M | -2.13M | 2.67M | -198.38M | -25.71M | 10.05M | 17.65M | -30.92M | 235.82M | 54.89M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.02M | 59.30M | 47.81M | 78.35M | 28.94M | 124.88M | -65.26M | 112.25M | 351.03M | 25.19M | 79.87M | -56.37M | 29.18M | -30.34M | 48.75M | -80.86M | 72.77M | -339.71M | 201.53M | -122.07M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.45M | -4.93M | 17.04M | 156.66M | -151.80M | 22.07M | -9.29M | -3.27M | 226.00M | -58.23M | 21.64M | -1.51M | 2.74M | -199.47M | -24.40M | 9.51M | 16.39M | -30.89M | 235.69M | 54.93M |