|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 60.00M | 102.00M | 83.00M | 79.00M | 106.00M | 306.00M | 75.00M | 53.00M | 134.00M | 198.00M | 127.00M | 139.00M | 139.00M | -683.00M | 168.00M | 168.00M | 175.00M | -606.00M | 142.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 2.00M | -25.00M | 1.00M | 16.00M | -46.00M | -11.00M | | | | | 6.00M | -24.00M | 15.00M | -27.00M | -9.00M | -15.00M | 22.00M | -11.00M | -1.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 7.00M | -16.00M | 80.00M | -87.00M | 87.00M | -79.00M | 10.00M | -2.00M | -9.00M | 11.00M | | | | 1.00M | -10.00M | 16.00M | -34.00M | 28.00M | 1.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | 188.00M | 317.00M | 70.00M | -51.00M | 232.00M | 462.00M | -46.00M | 380.00M | 201.00M | 447.00M | 122.00M | 340.00M | 177.00M | 420.00M | 77.00M | 278.00M | 258.00M | 544.00M | -76.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 98.00M | 97.00M | 95.00M | 91.00M | 87.00M | 90.00M | 92.00M | 94.00M | 95.00M | 97.00M | 96.00M | 96.00M | 97.00M | 98.00M | 95.00M | 100.00M | 104.00M | 108.00M | 107.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | -33.00M | 20.00M | -41.00M | 166.00M | 135.00M | -8.00M | -195.00M | 175.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -39.00M | 30.00M | -27.00M | -22.00M | -4.00M | 78.00M | -44.00M | -35.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | | | -134.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | 52.00M | -2.00M | 11.00M | -46.00M | 138.00M | 25.00M | -147.00M | -30.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | 4.00M | -17.00M | 45.00M | 11.00M | 8.00M | -8.00M | 19.00M | -7.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | -35.00M | | 18.00M | 239.00M | -89.00M | | 202.00M | -230.00M | 36.00M | -15.00M | 114.00M | -128.00M | 68.00M | -121.00M | 24.00M | | | | 36.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.00M | 112.00M | 155.00M | 112.00M | 142.00M | 164.00M | 167.00M | 144.00M | 124.00M | 152.00M | 153.00M | 140.00M | 154.00M | 146.00M | 139.00M | 102.00M | 115.00M | 106.00M | -219.00M | 85.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | 95.00M | 3.00M | | 3.00M | | 1.00M | | 3.00M | | 8.00M | 1.00M | 8.00M | 8.00M | 1.00M | 1.00M | 8.00M | 1.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.00M | -112.00M | -153.00M | -17.00M | -139.00M | -163.00M | -166.00M | -143.00M | -124.00M | -152.00M | -150.00M | -140.00M | -146.00M | -145.00M | -132.00M | -93.00M | -115.00M | -105.00M | -110.00M | -84.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -351.00M | -57.00M | -83.00M | -74.00M | -388.00M | 73.00M | -142.00M | 300.00M | -468.00M | -64.00M | -258.00M | 92.00M | -361.00M | 10.00M | -421.00M | 57.00M | -227.00M | -146.00M | -53.00M | -93.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 55.00M | 56.00M | 56.00M | -56.00M | 167.00M | -165.00M | 57.00M | -56.00M | | 224.00M | 56.00M | 55.00M | 53.00M | 55.00M | 54.00M | -54.00M | 1.00M | 237.00M | 65.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | -9.00M | -14.00M | -11.00M | -32.00M | 15.00M | -45.00M | 7.00M | -24.00M | 14.00M | -17.00M | -3.00M | 6.00M | -36.00M | 49.00M | -49.00M | -22.00M | -18.00M | -1.00M | -10.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -361.00M | 10.00M | 66.00M | -31.00M | -611.00M | 156.00M | 111.00M | 119.00M | -238.00M | | 23.00M | 71.00M | -161.00M | 6.00M | -84.00M | -8.00M | -86.00M | -11.00M | 379.00M | -263.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | 76.00M | 162.00M | -42.00M | -193.00M | 68.00M | 295.00M | -190.00M | 256.00M | 49.00M | 294.00M | -18.00M | 186.00M | 31.00M | 281.00M | -25.00M | 163.00M | 152.00M | 763.00M | -161.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -384.00M | 19.00M | 81.00M | -21.00M | -578.00M | 142.00M | 154.00M | 111.00M | -212.00M | -15.00M | 39.00M | 74.00M | -167.00M | 42.00M | -133.00M | 41.00M | -64.00M | 7.00M | 381.00M | -253.00M |