|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 1.85M | -3.13M | -0.55M | -0.74M | 19.39M | -6.07M | | | | | 12.66M | 52.47M | 51.46M | 54.10M | 5.33M | 16.81M | 26.07M | 71.09M | 29.33M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 2.62M | 4.31M | 1.82M | 2.89M | 2.99M | 3.50M | 2.60M | 3.40M | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -93.89M | -10.89M | -6.95M | -6.81M | -7.06M | 3.36M | -8.05M | 0.10M | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 9.63M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.57M | 16.65M | 3.32M | -6.03M | 8.91M | -14.43M | 6.62M | -0.42M | -7.96M | 17.69M | 8.07M | | 0.03M | -11.25M | 3.84M | -9.52M | 9.69M | 4.21M | 7.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | -1.03M | 11.13M | 1.25M | | | 16.20M | 87.20M | | | -75.64M | 87.20M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.23M | 364.56M | -170.12M | -1075.00M | 353.20M | 568.43M | 440.49M | -333.54M | 540.94M | 488.68M | 250.66M | -239.63M | 304.43M | -2.11M | 268.81M | -350.02M | 299.32M | 233.88M | -6.18M | -393.68M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | 46.98M | 36.80M | 34.38M | 33.57M | 33.32M | 33.48M | 32.22M | 30.36M | 31.21M | 31.31M | 30.95M | 30.27M | 30.41M | 36.18M | 34.34M | 33.07M | 32.65M | 33.27M | 34.11M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.86M | 31.56M | 94.10M | 215.01M | 74.18M | -148.33M | 250.54M | -125.11M | -82.75M | -198.40M | -62.70M | -57.73M | 42.44M | 11.79M | -32.28M | 53.27M | -29.87M | -66.25M | -61.72M | 120.54M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -385.50M | 123.64M | 794.94M | 136.82M | -323.50M | -50.17M | 180.00M | -178.01M | -556.85M | -13.26M | 175.88M | -169.08M | -308.64M | 198.78M | 191.04M | -38.53M | -482.82M | 129.57M | 464.18M | 34.99M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.96M | 506.22M | 678.48M | -446.10M | -163.31M | 238.18M | 601.51M | -760.29M | -250.79M | 214.87M | 232.50M | -488.27M | -62.53M | 117.73M | 330.67M | -384.77M | -251.87M | 231.25M | 261.32M | -270.52M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.83M | 38.92M | 113.05M | 38.81M | -43.92M | 3.11M | -8.94M | 17.54M | -16.30M | -3.29M | -4.48M | -1.92M | 52.51M | 8.79M | -31.33M | 8.56M | 23.17M | -14.82M | -21.65M | 22.54M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.34M | 18.47M | 23.04M | 20.72M | 22.75M | 28.77M | 36.04M | 25.47M | 49.52M | 33.73M | 41.73M | 26.77M | 28.61M | 37.84M | 55.96M | 46.55M | 48.83M | 66.83M | 70.91M | 51.71M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41M | 0.20M | 0.51M | 0.07M | 8.40M | 0.14M | -0.81M | | | 1.89M | 4.42M | | | 9.22M | 2.92M | | | 12.20M | 1.94M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.25M | | | 24.39M | 0.31M | | | | 19.61M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.74M | 543.00M | -32.27M | -24.92M | -5.17M | 33.01M | -55.82M | -19.81M | -51.87M | -45.59M | -36.62M | -22.05M | -36.09M | -32.45M | -72.48M | -43.83M | -31.88M | -51.59M | -68.02M | -49.46M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.40M | 7.09M | 3.98M | 2.45M | -2.06M | | -0.39M | -1.68M | -0.58M | -0.00M | -4.88M | | | | -10.96M | -1.35M | 0.01M | 0.82M | -4.03M | 5.43M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -200.21M | -718.20M | 201.88M | 919.76M | -297.64M | -546.62M | -410.22M | 308.82M | -463.80M | -120.86M | 11.85M | -98.28M | -21.65M | -42.67M | -87.76M | 50.45M | -137.45M | -450.97M | 90.83M | 417.78M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 6.14M | 3.84M | 24.95M | 9.98M | 9.98M | 2.55M | 6.24M | 27.65M | 44.91M | -31.92M | 6.47M | 6.81M | 6.69M | 6.67M | 6.53M | 13.87M | 6.85M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.03M | 0.08M | 0.10M | -0.73M | -0.08M | 0.05M | 0.11M | 0.17M | -0.47M | -0.10M | 0.01M | -0.22M | 0.91M | -0.86M | 0.85M | 1.76M | -0.66M | 0.02M | -0.53M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.86M | 189.34M | -0.43M | -180.06M | 49.65M | 54.74M | -25.50M | -44.42M | 25.44M | 321.76M | 225.80M | -359.95M | 246.48M | -76.32M | 107.71M | -342.55M | 131.75M | -269.34M | 16.65M | -25.89M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.89M | 346.10M | -193.15M | -1095.72M | 330.45M | 539.65M | 404.45M | -359.00M | 491.42M | 454.96M | 208.94M | -266.40M | 275.82M | -39.95M | 212.85M | -396.57M | 250.49M | 167.05M | -77.10M | -445.39M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.72M | 189.36M | -0.51M | -180.16M | 50.38M | 54.82M | -25.55M | -44.52M | 25.27M | 322.23M | 225.90M | -359.96M | 246.70M | -77.23M | 108.56M | -343.41M | 129.99M | -268.68M | 16.63M | -25.36M |