|
Net Income (Quarter)
|
15.80M | -30.88M | 50.90M | 103.85M | 114.50M | 141.12M | 138.17M | 141.03M | 151.03M | 238.83M | 139.03M | 147.02M | 147.56M | 133.40M | 100.31M | 137.48M | 86.20M | 126.09M | 120.62M | 124.86M | 113.85M | 186.26M | 127.95M | 163.71M | 121.53M | 72.19M | 110.99M | 53.87M | 15.67M | 24.75M | 1.16M | 70.75M | 181.85M | 8.17M | 0.12M | -10.07M | -4.46M | 0.88M | 0.20M | -0.37M | -6.89M | 3.29M | 41.75M | -1.55M | | | -18.89M | 19.16M | 107.48M | 110.81M | 111.32M | 150.82M | 183.42M | 246.82M | 184.26M | 243.89M | 187.43M | 155.26M | 209.27M | 117.93M | 88.83M | 66.62M | 58.96M | 87.25M | 87.92M | -93.47M | 51.74M | 61.73M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 25.07M | 23.13M | 23.84M | 23.95M | -4.48M | 16.74M | 17.25M | 16.80M | 19.55M | 19.69M | 25.92M | 18.18M | 37.61M | 38.26M | 39.25M | 36.60M | 29.29M | 25.39M | 22.73M | 24.57M | 24.51M | 24.67M | 25.15M | 25.71M | 25.57M | 21.84M | 22.16M | 23.46M | 23.42M | 21.83M | 22.04M | 21.84M | 21.65M | 19.64M | 19.77M | 20.46M | 22.70M | 20.64M | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
1.20M | 3.85M | 15.12M | 4.67M | 4.21M | 4.36M | 8.60M | 12.17M | 4.25M | 3.92M | 14.25M | 8.14M | 6.39M | 6.95M | 18.91M | 8.78M | 8.24M | 7.75M | 18.73M | 10.21M | 4.96M | 12.02M | 21.70M | 14.43M | 12.76M | 13.12M | 24.35M | 14.07M | 9.30M | 9.18M | 17.58M | 14.95M | 9.25M | 12.12M | 8.61M | 8.48M | 1.34M | 5.57M | 9.04M | 8.03M | 7.13M | 5.90M | 7.22M | 7.29M | 6.25M | 6.04M | 4.96M | 10.37M | 6.96M | 7.01M | 9.18M | 10.38M | 9.08M | 8.10M | 8.92M | 12.41M | 8.72M | 8.74M | 9.36M | 10.60M | 7.20M | 6.35M | 10.99M | 10.00M | 9.46M | 5.95M | 9.72M | 16.06M |
|
Deferred Taxes (Quarter)
|
-65.61M | -2.06M | 11.76M | 4.26M | 19.21M | 11.19M | -13.02M | -8.68M | 9.41M | 28.25M | 12.90M | -3.75M | 19.28M | -16.66M | -2.89M | 3.42M | 8.51M | -19.06M | 9.54M | 2.38M | 8.93M | -5.21M | 10.29M | 4.99M | 14.22M | -38.20M | -3.38M | 4.09M | -4.67M | -103.64M | -6.41M | -2.90M | 24.87M | 2.14M | 23.44M | 32.48M | 18.20M | 13.02M | -36.83M | -8.03M | -0.43M | 11.48M | 3.97M | 11.55M | 27.01M | -8.27M | -6.61M | 6.92M | -11.82M | -3.14M | 3.26M | 1.19M | -5.87M | 53.94M | 7.30M | 8.29M | -4.53M | 26.01M | -5.58M | -7.02M | -0.30M | 22.64M | 17.57M | 23.14M | 41.24M | 23.46M | 5.87M | 20.16M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 4.26M | 101.36M | 158.17M | -110.55M | 47.42M | -261.97M | -264.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | | | | 1.17M | | | | 1.41M | | | | 0.66M | | | | 0.62M | | | | 0.62M | | | | 0.73M | | | | 0.76M | | | | 0.82M | | | | 0.83M | | | | 0.70M | | |
|
Gains from Investment Securities (Quarter)
|
8.50M | -67.53M | 4.50M | 3.86M | 3.43M | -27.18M | -21.27M | -9.75M | -14.33M | -11.50M | -15.19M | -18.89M | -13.39M | -18.79M | -14.99M | 14.95M | -57.76M | -17.53M | -1.66M | -0.14M | -2.26M | -84.63M | -2.16M | 10.95M | -0.03M | -64.73M | -9.41M | 0.30M | -19.58M | -0.69M | -0.43M | -7.33M | -10.64M | -6.88M | -1.21M | -21.18M | -7.92M | 23.65M | -14.99M | 14.03M | -41.82M | 12.36M | 12.52M | -34.67M | 34.70M | -43.89M | -10.90M | 10.17M | -6.83M | 0.01M | -2.60M | -7.68M | -37.39M | 37.85M | -8.22M | 1.02M | -0.79M | -44.16M | 20.17M | -20.54M | -7.56M | -7.87M | -0.33M | -20.63M | -5.75M | 16.36M | 13.44M | -0.17M |
|
Asset Writedowns and Impairment (Quarter)
|
| 62.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.51M | 15.17M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.17M | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | | | | 14.30M | | | | 1.04M | | | | 0.87M | | | | 6.60M | | | | 0.76M | | | | 0.48M | | | | 0.52M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
473.89M | 329.90M | 6.23M | -97.53M | -63.40M | 124.29M | -112.33M | -79.14M | 188.10M | 281.45M | -204.15M | 449.96M | 23.62M | 259.28M | 80.98M | 326.43M | 22.01M | 266.78M | -126.19M | -28.01M | 358.10M | 33.51M | -40.66M | 265.08M | 60.13M | 299.33M | -27.48M | 111.72M | 212.88M | -72.81M | -0.14M | 240.23M | -424.72M | 405.68M | -127.99M | 68.77M | 77.09M | 235.61M | -84.98M | 15.90M | 269.22M | 334.62M | 195.64M | 148.56M | 98.40M | 287.57M | 122.44M | 84.95M | -9.87M | -106.58M | -30.97M | -232.24M | 243.79M | -199.89M | -645.15M | -321.35M | 18.26M | 234.54M | -41.29M | -42.28M | 499.31M | 274.25M | 106.33M | 337.83M | 140.88M | 139.48M | -144.58M | 208.24M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.44M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 8.00M | 8.70M | 8.50M | 8.39M | 12.51M | 12.20M | 11.64M | 11.56M | 10.40M | 10.60M | -16.88M | 2.44M | 1.70M | 1.90M | 3.35M | 1.93M | 9.80M | 22.40M | 19.77M | 25.51M | 21.80M | 22.60M | 21.61M | 20.81M | 20.40M | 21.90M | 20.56M | 19.91M | 21.30M | 21.00M | 18.90M | 20.12M | 10.40M | 5.30M | 5.33M | 5.21M | 3.80M | 3.10M | 2.97M | 2.75M | 1.50M | 0.90M | 0.85M | 0.88M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
15.21M | 15.28M | 15.65M | 15.48M | 14.96M | 14.56M | 20.84M | 18.65M | 19.61M | 22.29M | 22.30M | 22.35M | 26.12M | 2.78M | 28.21M | 14.56M | 22.52M | 23.05M | 20.90M | 23.83M | 22.66M | 25.07M | 23.13M | 23.84M | 23.95M | -4.48M | 16.74M | 17.25M | 16.80M | 19.55M | 19.69M | 25.92M | 18.18M | 37.61M | 38.26M | 39.25M | 36.60M | 29.29M | 25.39M | 22.73M | 24.57M | 24.51M | 24.67M | 25.15M | 25.71M | 25.57M | 21.84M | 22.16M | 23.46M | 23.42M | 21.83M | 22.04M | 21.84M | 21.65M | 19.64M | 19.77M | 21.33M | 23.56M | 21.52M | 21.21M | 21.42M | 22.55M | 19.88M | 17.03M | 16.39M | 18.31M | 16.84M | 18.64M |
|
Change in Receivables (Quarter)
|
-583.08M | -87.91M | 219.37M | 573.93M | -60.83M | 337.84M | 110.91M | 434.28M | -153.57M | 29.83M | -125.42M | 224.67M | -175.25M | 3.73M | -277.69M | 677.63M | -397.05M | 91.31M | -89.72M | 861.45M | -715.88M | 251.02M | -41.52M | 752.59M | -525.02M | 61.61M | -124.08M | -137.78M | 7.55M | 63.10M | 64.59M | 62.57M | 208.46M | 36.20M | 32.41M | -140.87M | 206.61M | 198.03M | 19.29M | -212.81M | -242.86M | -28.60M | 6.70M | -192.30M | 35.50M | -71.39M | 7.12M | 87.72M | 310.87M | 209.65M | 169.99M | 388.71M | 322.25M | 251.08M | 419.85M | 49.80M | -149.55M | 141.02M | -30.19M | -257.13M | -137.12M | 108.22M | 94.39M | -34.79M | -370.04M | 126.91M | 192.58M | 729.02M |
|
Change in Inventory (Quarter)
|
-197.40M | -235.91M | 135.52M | 137.36M | 83.55M | 103.48M | 269.77M | 71.33M | -78.41M | 59.24M | 88.99M | -91.67M | -73.07M | -57.43M | -102.67M | -143.52M | 53.95M | -33.42M | 220.16M | -61.70M | -44.21M | 111.88M | 165.85M | -159.89M | 84.04M | -11.65M | 282.85M | -93.25M | 162.14M | 64.91M | -182.24M | 42.57M | 53.57M | 1.70M | 267.00M | 143.36M | -72.42M | -29.28M | 269.65M | -60.07M | -84.17M | -207.34M | 64.19M | -158.38M | -133.81M | -38.80M | 136.43M | -187.61M | -11.83M | 472.09M | 73.97M | 285.78M | 190.24M | 668.87M | 559.04M | 127.84M | 346.50M | 139.74M | 371.60M | 238.40M | -298.90M | -259.90M | 29.23M | -191.56M | -55.24M | -191.99M | 216.33M | -140.47M |
|
Change in Account Payables (Quarter)
|
-374.26M | 107.72M | 312.83M | 440.53M | -169.48M | 379.45M | 130.71M | 164.66M | -250.34M | 120.15M | -373.79M | 420.38M | -398.70M | 33.01M | -382.87M | 633.73M | -426.77M | 97.08M | -128.04M | 476.57M | -497.35M | 197.48M | -28.84M | 612.17M | -464.89M | -0.94M | -2.48M | -238.00M | 137.24M | -222.98M | -164.78M | 298.48M | -47.58M | 77.48M | 37.25M | 38.09M | 105.39M | 228.88M | 95.12M | -300.37M | -194.27M | 21.67M | 189.75M | -242.46M | -60.21M | 5.93M | 228.74M | -97.97M | 93.38M | 396.82M | 85.22M | 243.36M | 300.25M | 502.40M | 120.94M | -462.15M | 9.86M | 255.41M | 111.49M | -189.57M | 54.84M | 27.74M | 213.61M | 99.25M | -321.65M | 110.49M | 218.30M | 658.50M |
|
Change in Accured Expenses (Quarter)
|
92.57M | -145.10M | -49.64M | 46.65M | -24.32M | 11.34M | -9.21M | 88.89M | 1.53M | -54.41M | -70.46M | -31.48M | -34.29M | -0.62M | -44.74M | 31.71M | -55.52M | 63.39M | -69.73M | 93.61M | -70.42M | -33.43M | -99.83M | 11.39M | -122.31M | 42.84M | -33.53M | -32.72M | -6.90M | -88.46M | 33.52M | -88.96M | 34.46M | -111.96M | 22.14M | -78.09M | 189.79M | 55.22M | -81.75M | -58.74M | 22.15M | -111.61M | -36.66M | -35.20M | -12.40M | 38.09M | -37.55M | 7.77M | 36.30M | 24.40M | -32.86M | -8.26M | 182.50M | -6.93M | -16.84M | 36.86M | -31.00M | 39.76M | -50.18M | -88.48M | -104.03M | -15.58M | -89.18M | -93.95M | -53.67M | -55.82M | -26.91M | 47.10M |
|
Capital Expenditures (Quarter)
|
39.65M | 20.97M | 10.31M | 14.15M | 18.44M | 23.98M | 31.94M | 38.27M | 35.02M | 43.49M | 39.67M | 31.18M | 24.54M | 33.26M | 24.39M | 30.91M | 20.12M | 21.96M | 27.38M | 19.64M | 34.21M | 42.01M | 36.58M | 47.06M | 49.78M | -0.07M | 31.20M | 43.19M | 32.38M | 30.60M | 34.73M | 35.70M | 37.54M | 12.44M | 26.66M | 40.74M | 44.82M | 43.66M | 41.01M | 29.18M | 31.20M | 21.32M | 29.86M | 14.39M | 16.90M | 12.34M | 20.00M | 10.02M | 8.98M | 11.36M | 12.03M | 10.09M | 11.56M | 15.22M | 28.21M | 83.23M | 26.37M | 56.87M | 76.09M | 82.00M | 42.12M | 26.27M | 31.78M | 29.36M | 26.74M | 59.60M | 24.59M | 15.35M |
|
Sales of Property, Plant and Equipment (Quarter)
|
8.21M | 3.32M | 1.24M | 4.20M | 0.89M | 5.68M | 0.39M | 1.34M | 0.63M | 8.27M | 0.44M | -0.33M | 0.47M | 0.47M | 0.30M | -0.27M | 0.25M | 2.73M | 1.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
97.14M | 5.08M | 0.48M | 5.13M | 30.75M | 32.97M | 574.82M | 52.06M | 64.13M | | 103.23M | 4.34M | 121.95M | 83.69M | 87.18M | 83.78M | 73.10M | 18.24M | 20.95M | 95.93M | | | | | | | | | 0.48M | | | | 2.80M | 1.58M | 14.66M | | 3.96M | -3.37M | | | 3.94M | -10.04M | | | | | 18.70M | -0.33M | | 0.01M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| 14.32M | | | 3.20M | | | | | 8.65M | | | | | | | | | | | | | | | | | -2.40M | -18.59M | -4.10M | -5.62M | -0.10M | -3.00M | 2,238.48M | 7.58M | 45.39M | 67.27M | 41.27M | 82.27M | 120.00M | 3.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-128.58M | -8.41M | -9.55M | -6.50M | -45.10M | -51.27M | -606.37M | -88.98M | -88.06M | -26.57M | -142.46M | -35.85M | -146.02M | -116.49M | -106.76M | -115.85M | -92.97M | -37.48M | -46.67M | -115.44M | -31.95M | -43.40M | -34.42M | -58.01M | -49.75M | -2.87M | -29.64M | -35.64M | -57.03M | 0.51M | -34.39M | -829.73M | 2,208.78M | -6.19M | -40.11M | -39.55M | -44.16M | 195.55M | -40.94M | -90.80M | 5.96M | 100.56M | -42.38M | -66.48M | -16.35M | -9.80M | -37.95M | -9.72M | -3.50M | -10.03M | -11.71M | 57.86M | 5.23M | -0.09M | -20.91M | -106.81M | -26.41M | -57.42M | -75.79M | -81.93M | -41.87M | -25.90M | -31.45M | -29.34M | -16.73M | -59.61M | -24.51M | -15.02M |
|
Other financing activities (Quarter)
|
0.38M | 0.28M | 1.87M | 0.89M | 1.23M | 0.84M | 0.08M | 1.14M | 2.01M | 0.70M | 0.59M | 0.19M | 4.78M | 0.04M | 1.28M | 2.07M | 1.15M | 0.29M | 3.87M | 0.42M | 6.10M | 25.83M | -2.05M | -3.39M | -8.55M | 18.36M | -2.50M | 1.42M | -10.95M | 0.58M | -4.76M | -11.75M | 19.95M | -5.32M | -0.58M | -0.64M | -1.52M | -1.28M | 26.37M | 9.11M | 1.97M | 35.38M | 7.76M | 7.77M | -0.66M | 36.89M | 5.24M | 10.83M | 1.60M | 40.28M | 9.52M | 10.87M | 2.85M | 0.20M | 9.01M | 13.59M | -0.05M | 45.13M | 10.77M | 11.85M | -3.50M | 5.41M | 14.75M | 10.77M | 0.61M | 2.42M | 10.86M | 16.53M |
|
Cash from Financing Activities (Quarter)
|
-319.73M | -77.23M | 31.43M | 11.00M | -24.97M | 279.31M | 261.53M | 260.57M | -87.66M | -371.23M | 307.69M | -60.34M | 87.34M | -51.62M | 44.71M | -437.13M | 88.21M | -39.87M | 19.02M | 59.44M | -144.68M | -22.28M | -18.39M | -100.47M | -94.72M | -127.42M | -33.29M | 36.83M | -112.40M | 142.22M | 193.79M | 695.91M | -1936.90M | -144.39M | -180.06M | -49.53M | -240.07M | -72.23M | -246.25M | 187.32M | -29.51M | -494.25M | -22.75M | -261.27M | -160.41M | -200.12M | -88.31M | -184.61M | -35.47M | -5.62M | 142.49M | 56.75M | -202.91M | 159.74M | 588.38M | 668.14M | -134.08M | -67.69M | 100.15M | 122.45M | -507.09M | -149.31M | -109.37M | -403.38M | -100.94M | -79.83M | 155.14M | -84.02M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | 20.62M | 20.60M | 20.70M | 20.70M | 22.12M | 21.76M | 21.70M | 21.73M | 22.61M | 22.40M | 21.90M | 21.65M | 21.68M | 21.80M | 23.10M | 22.18M | 22.01M | 21.60M | 22.60M | 22.06M | 22.93M | 21.80M | 21.50M | 20.97M | 21.45M | 21.00M | 20.80M | 20.74M | 20.76M | 20.80M | 20.89M | 21.91M | 23.89M | 23.70M | 25.60M | 25.24M | 27.00M | 26.30M | 26.50M | 26.52M | 28.32M | 27.80M | 28.00M | 27.81M | 28.86M | 28.60M | 28.20M | 27.66M | 28.46M | 28.50M |
|
Exchange Rate Effect (Quarter)
|
-10.70M | 13.92M | 15.27M | 0.60M | -6.83M | -14.80M | 26.77M | 2.78M | 12.43M | 9.94M | -13.99M | -7.68M | 6.64M | -24.41M | 17.24M | -1.20M | -11.60M | -1.01M | 10.11M | -2.28M | -0.66M | 0.99M | -21.13M | -17.64M | -15.53M | 1.32M | -8.80M | -9.18M | 19.73M | -7.98M | 5.81M | -32.81M | 11.93M | 38.34M | 6.07M | 2.88M | 6.42M | -13.94M | -3.11M | 0.41M | -2.59M | 3.39M | -12.51M | 3.88M | -7.80M | -3.26M | 9.83M | 2.66M | -4.74M | -0.84M | -0.40M | -13.65M | -14.47M | -5.52M | 4.86M | 3.92M | 3.39M | -7.13M | 7.38M | -4.07M | -4.73M | -6.57M | -8.93M | -0.49M | -6.42M | 3.48M | -3.01M | 1.88M |
|
Change in Cash (Quarter)
|
14.88M | 258.19M | 43.38M | -92.42M | -140.30M | 337.53M | -430.40M | 95.22M | 24.82M | -106.42M | -52.90M | 346.09M | -28.42M | 66.76M | 36.17M | -227.75M | 5.64M | 188.42M | -143.73M | -86.28M | 180.82M | -31.18M | -114.60M | 88.96M | -99.86M | 129.09M | -107.86M | 91.39M | 120.40M | -5.01M | 165.07M | 73.60M | -140.91M | -292.85M | -296.70M | 49.84M | -159.45M | 191.06M | -255.27M | 116.31M | 243.09M | -179.15M | 118.00M | -175.30M | -86.16M | 74.38M | 6.02M | -106.72M | -53.58M | -123.06M | 99.41M | -131.28M | 31.64M | -45.76M | -72.81M | 243.90M | -138.84M | 102.29M | -9.55M | -5.83M | -54.38M | 92.47M | -43.42M | -95.39M | 16.78M | 3.52M | -16.96M | 111.08M |
|
Free Cash Flow (Quarter)
|
434.24M | 308.93M | -4.09M | -111.68M | -81.84M | 100.31M | -144.27M | -117.41M | 153.09M | 237.96M | -243.81M | 418.78M | -0.92M | 226.02M | 56.59M | 295.52M | 1.89M | 244.82M | -153.57M | -47.65M | 323.90M | -8.50M | -77.23M | 218.02M | 10.35M | 299.40M | -58.68M | 68.53M | 180.50M | -103.41M | -34.87M | 204.53M | -462.26M | 393.24M | -154.65M | 28.03M | 32.27M | 191.96M | -125.99M | -13.28M | 238.02M | 313.31M | 165.78M | 134.18M | 81.50M | 275.23M | 102.45M | 74.93M | -18.85M | -117.94M | -42.99M | -242.33M | 232.23M | -215.11M | -673.36M | -404.58M | -8.11M | 177.67M | -117.38M | -124.28M | 457.18M | 247.99M | 74.55M | 308.47M | 114.14M | 79.88M | -169.17M | 192.89M |
|
Net Cash Flow (Quarter)
|
25.58M | 244.26M | 28.11M | -93.03M | -133.47M | 352.32M | -457.16M | 92.45M | 12.38M | -116.35M | -38.91M | 353.77M | -35.06M | 91.17M | 18.93M | -226.55M | 17.25M | 189.43M | -153.84M | -84.00M | 181.47M | -32.17M | -93.47M | 106.60M | -84.34M | 169.04M | -90.40M | 112.90M | 43.45M | 69.92M | 159.26M | 106.41M | -152.84M | 255.10M | -348.16M | -20.31M | -207.14M | 358.94M | -372.17M | 112.43M | 245.68M | -59.06M | 130.51M | -179.18M | -78.36M | 77.65M | -3.81M | -109.39M | -48.84M | -122.22M | 99.81M | -117.63M | 46.11M | -40.25M | -77.67M | 239.98M | -142.23M | 109.43M | -16.93M | -1.76M | -49.65M | 99.04M | -34.49M | -94.89M | 23.20M | 0.04M | -13.96M | 109.21M |