|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.71M | 110.46M | 49.08M | 67.83M | -14.85M | -14.74M | -0.72M | 40.69M | 17.85M | 58.73M | 97.73M | 161.10M | 115.08M | 135.38M | 133.86M | 189.69M | 81.74M | 143.39M | 115.10M | 174.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | 6.49M | 7.33M | 7.04M | 8.36M | 7.76M | 7.31M | 5.57M | 8.09M | 11.56M | 9.68M | 10.79M | 11.36M | 9.23M | 9.53M | 8.54M | 10.59M | 9.79M | 9.11M | 9.56M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.85M | 4.22M | -7.96M | 21.09M | 9.69M | -10.51M | -12.80M | 8.88M | 3.06M | -7.95M | -5.00M | -2.40M | 9.55M | 10.13M | -2.43M | 24.13M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -2.00M | -1.31M | -1.52M | 2.80M | -1.72M | -0.89M | 269.23M | 17.86M | 0.41M | 10.31M | -88.47M | 65.17M | 2.05M | 2.39M | 218.08M | 9.63M | 0.77M | 1.35M | -309.26M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 6.75M | 1.90M | 3.42M | 2.17M | 3.74M | 4.70M | 4.44M | | | 3.85M | 0.87M | 0.70M | 5.50M | 4.53M | 0.68M | 2.77M | 2.27M | 5.76M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | 0.79M | 6.75M | 1.90M | 3.42M | 2.17M | 3.74M | 4.70M | 4.44M | | | 3.85M | 0.87M | 0.70M | 5.50M | 4.53M | 0.68M | 2.77M | 2.27M | 5.76M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.35M | 181.29M | 81.34M | 146.50M | -217.79M | -41.95M | -41.46M | 298.85M | -0.56M | 216.89M | 133.81M | 303.28M | 95.01M | 165.11M | 142.64M | 307.62M | -4.00M | 116.89M | 200.11M | 306.14M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.86M | 34.39M | 35.54M | 36.25M | 33.89M | 31.66M | 32.85M | 33.85M | 36.03M | 36.38M | 33.14M | 35.56M | 37.69M | 39.35M | 39.57M | 37.16M | 38.58M | 37.42M | 38.57M | 40.45M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.19M | 27.04M | 128.54M | -17.17M | 38.48M | 146.18M | 36.76M | -239.92M | -57.66M | 45.75M | 103.73M | -126.86M | -19.85M | 89.91M | 152.88M | -116.06M | -35.51M | 50.67M | 137.89M | -130.99M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 13.19M | -4.23M | | 33.03M | 17.10M | 14.34M | | 48.01M | -2.50M | -6.72M | | 41.00M | 5.91M | 10.10M | | 63.11M | 4.26M | -6.92M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -133.51M | 69.94M | 59.91M | -10.69M | -138.77M | 139.47M | 15.49M | -131.34M | -100.80M | 97.29M | -3.23M | 89.67M | 0.55M | -0.08M | 184.13M | -198.02M | -1.28M | -101.40M | 96.88M | -39.32M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | -1.18M | 14.49M | -12.77M | 2.66M | -19.82M | 17.43M | 3.42M | 3.00M | 25.28M | -27.36M | 0.93M | 7.57M | -43.73M | 16.73M | 19.93M | 0.32M | 0.25M | -28.90M | 4.16M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.16M | -22.59M | 23.31M | -35.28M | 33.48M | 4.96M | -46.80M | 96.63M | -26.15M | -10.14M | 5.33M | 8.13M | 40.05M | 31.05M | 10.64M | -85.03M | 27.87M | -15.66M | 51.73M | 18.41M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | 20.86M | 26.95M | 34.76M | 26.29M | 33.29M | 60.70M | 44.28M | 46.39M | 43.39M | 38.82M | 29.20M | 38.89M | 42.76M | 50.39M | 50.86M | 50.76M | 66.18M | 68.27M | 55.56M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.75M | 0.22M | 3.92M | | | | 0.61M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | 20.00M | 65.00M | 20.00M | 9.80M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.40M | -20.86M | -26.95M | -34.76M | -18.54M | -33.07M | -44.78M | -44.28M | -46.39M | -43.39M | -38.21M | -29.20M | -38.89M | -57.76M | -90.39M | -110.66M | -30.76M | -1.18M | -63.27M | -55.56M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 0.35M | -21.96M | -0.50M | -16.95M | -0.70M | 17.83M | | -3.60M | 3.61M | 0.16M | -3.92M | -3.35M | -0.34M | 6.96M | -14.80M | -0.45M | -4.21M | -2.49M | -0.33M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.19M | -147.06M | -104.11M | -142.54M | -116.94M | -18.48M | -19.48M | -0.42M | -21.96M | -1.39M | -63.76M | -24.09M | -92.95M | -234.01M | -105.61M | -102.31M | -234.51M | -56.20M | -103.84M | -100.83M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | -1.53M | -6.01M | -15.13M | -2.62M | -4.95M | -7.30M | 6.42M | -2.00M | -1.67M | -0.82M | 1.57M | -0.86M | 0.96M | -1.94M | -5.25M | 7.41M | 2.29M | -0.77M | 4.61M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -199.97M | 11.85M | -55.74M | -45.94M | -355.89M | -98.44M | -113.03M | 260.56M | -70.91M | 170.44M | 31.02M | 251.56M | -37.68M | -125.71M | -55.30M | 89.40M | -261.87M | 61.81M | 32.23M | 154.36M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -145.75M | 160.43M | 54.39M | 111.74M | -244.08M | -75.24M | -102.16M | 254.57M | -46.95M | 173.50M | 94.99M | 274.08M | 56.12M | 122.35M | 92.25M | 256.76M | -54.76M | 50.71M | 131.84M | 250.58M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -198.94M | 13.37M | -49.72M | -30.80M | -353.27M | -93.49M | -105.72M | 254.14M | -68.91M | 172.11M | 31.84M | 249.99M | -36.83M | -126.66M | -53.36M | 94.65M | -269.28M | 59.51M | 33.00M | 149.75M |