|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.20M | 290.55M | 371.49M | 366.00M | 371.50M | 343.61M | 341.01M | 275.32M | 237.79M | 200.04M | 102.23M | 83.10M | 109.62M | 100.90M | 99.89M | 79.86M | 187.02M | 109.26M | 157.36M | 236.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.74M | 7.64M | 6.51M | 17.35M | 13.88M | 3.77M | 7.92M | 19.50M | 8.85M | 6.52M | 6.73M | 13.45M | 8.25M | 8.49M | 4.41M | 18.56M | 11.64M | -9.75M | 7.43M | 9.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.59M | -2.71M | -9.70M | 1.35M | -8.04M | 8.15M | -41.13M | -7.53M | -25.87M | -19.64M | -40.94M | -2.80M | -4.60M | -12.89M | -30.02M | -5.84M | 11.09M | -0.07M | -41.37M | 9.75M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | 0.34M | | | | 0.28M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.76M | -1.54M | -0.76M | -0.69M | -1.68M | -0.31M | -0.18M | -1.32M | -1.67M | -1.09M | -7.88M | -1.19M | -3.46M | 0.31M | 7.65M | 0.03M | 103.86M | 5.54M | -109.79M | -8.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.67M | | | | 9.08M | | | | 6.57M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.38M | 114.25M | 27.89M | -200.25M | -82.58M | 141.07M | 108.69M | 223.80M | -126.80M | 321.71M | 286.74M | 403.21M | 320.18M | 80.56M | 326.46M | 351.68M | -205.90M | -281.68M | 199.95M | 699.75M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.54M | 48.05M | 48.20M | 48.30M | 47.25M | 46.23M | 45.59M | 46.68M | 46.26M | 45.01M | 43.17M | 41.73M | 41.04M | 40.59M | 39.64M | 35.81M | 35.16M | 32.79M | 33.98M | 36.05M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.74M | 545.31M | 1,846.89M | -430.71M | 464.92M | 594.77M | 801.43M | -1701.89M | 377.12M | -260.75M | 1,396.10M | -1057.68M | -155.89M | 701.17M | 1,525.48M | -731.23M | 2,627.71M | 395.61M | 4,049.91M | 6,280.33M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.06M | 211.55M | 378.84M | 460.90M | 294.99M | 255.87M | 154.02M | 199.52M | -58.15M | 383.65M | -664.33M | -362.81M | -130.66M | -169.21M | 241.62M | 62.38M | -108.83M | -18.78M | 351.40M | 656.54M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 562.46M | 413.99M | 1,630.58M | -477.82M | 162.37M | 482.06M | 779.22M | -1504.70M | -8.56M | 157.48M | 898.39M | -1077.79M | -160.03M | 550.80M | 1,779.50M | -251.06M | 2,200.98M | -78.46M | 4,236.34M | 7,390.69M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.46M | 91.48M | 217.36M | -43.64M | 103.76M | 132.64M | -90.57M | -132.32M | -83.27M | 127.23M | 126.95M | 21.05M | 251.99M | -83.51M | -330.41M | -79.68M | -2.03M | -12.66M | 154.78M | 6.91M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.53M | -23.03M | 33.33M | 79.43M | 22.66M | 26.82M | 7.22M | -33.39M | -18.84M | 77.90M | 220.63M | 97.56M | 221.47M | -13.49M | -574.22M | 112.78M | 28.06M | -59.81M | -19.03M | 65.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.93M | 21.18M | 20.77M | 19.27M | 16.97M | 18.54M | 24.06M | 20.11M | 16.99M | 20.67M | 25.51M | 29.54M | 22.10M | 18.52M | 22.55M | 24.98M | 18.62M | 30.28M | 27.38M | 32.11M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.87M | 0.10M | | -10.72M | 5.14M | 1.31M | 0.04M | -1.34M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -0.37M | 20.17M | 0.37M | -20.54M | | 10.70M | 0.03M | | | | | 10.60M | | | 24.90M | -24.94M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.93M | -20.80M | -20.38M | 0.90M | -16.60M | -18.27M | -23.74M | -9.25M | -16.90M | -20.67M | -25.51M | -24.40M | -20.79M | -7.84M | -41.42M | -24.98M | 106.24M | -30.28M | -27.38M | -32.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | 56.85M | | | | -0.90M | -0.00M | | | | 0.15M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -258.45M | -92.76M | 11.08M | 227.58M | 160.02M | 68.23M | -346.05M | -210.96M | 152.87M | -156.66M | -451.47M | -317.66M | -317.25M | -120.48M | -201.44M | -342.12M | -73.83M | 306.52M | -96.71M | -648.67M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.37M | -28.82M | -12.33M | -7.63M | -78.03M | -82.64M | 104.02M | 25.04M | 25.66M | -51.46M | 75.00M | -36.40M | -11.95M | 82.75M | -142.80M | 58.49M | 163.58M | -2.92M | 17.00M | -38.93M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.37M | -28.14M | 6.26M | 20.60M | -17.20M | 108.39M | -157.07M | 28.64M | 34.83M | 92.91M | -115.24M | 24.76M | -29.80M | 34.99M | -59.19M | 43.08M | -9.91M | -8.36M | 92.86M | -19.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.45M | 93.07M | 7.13M | -219.52M | -99.56M | 122.53M | 84.63M | 203.69M | -143.79M | 301.04M | 261.23M | 373.68M | 298.08M | 62.04M | 303.92M | 326.70M | -224.51M | -311.96M | 172.57M | 667.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 0.68M | 18.59M | 28.23M | 60.83M | 191.03M | -261.09M | 3.60M | 9.17M | 144.37M | -190.24M | 61.15M | -17.85M | -47.76M | 83.61M | -15.42M | -173.49M | -5.44M | 75.86M | 18.98M |