|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.12M | 48.52M | -9.83M | 54.87M | 50.96M | 12.13M | 32.35M | 45.90M | 11.51M | 61.31M | 57.06M | 133.35M | 41.47M | 67.03M | 135.18M | 87.98M | 36.12M | -2.19M | 2.75M | 169.31M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.55M | 35.06M | 41.11M | 25.09M | 21.16M | 28.20M | 31.72M | 1.32M | 1.68M | 29.99M | 35.13M | 75.11M | 74.82M | 101.78M | 130.89M | 140.24M | 139.24M | 146.15M | 208.60M | 134.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.29M | -52.00M | -22.41M | 18.03M | 8.02M | 4.30M | -8.33M | -9.66M | -27.95M | -15.35M | -19.54M | 20.67M | -28.43M | -19.31M | -58.03M | -48.77M | -21.30M | 16.37M | -28.98M | 18.02M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 3.90M | 4.34M | 0.09M | 0.17M | 0.24M | 0.08M | 0.10M | 1.17M | 1.22M | 0.74M | 0.17M | 0.01M | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 1.60M | 148.79M | 2.44M | 0.32M | 0.14M | 13.64M | 1.05M | 73.80M | 0.17M | 56.25M | -0.03M | 0.55M | 13.27M | -2.49M | -0.00M | -0.08M | 0.13M | | 10.21M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 943.55M | 4.77M | 1.38M | 1.38M | 157.47M | 1.38M | 1.38M | 0.01M | | | 0.53M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.18M | 16.45M | 12.93M | 43.96M | 19.38M | 40.90M | 131.12M | -56.32M | 42.66M | 62.89M | 140.04M | -15.94M | 82.76M | 91.32M | 250.17M | 25.79M | -91.70M | 60.01M | 217.24M | -31.52M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 1.50M | 0.61M | 0.16M | 0.14M | -0.36M | -1.40M | -3.89M | -4.15M | -4.04M | -4.38M | -4.99M | -3.40M | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.78M | 0.80M | -1.57M | 0.78M | 0.78M | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 4.84M | 5.27M | 5.75M | 6.21M | 6.21M | 4.95M | 6.69M | 7.48M | -1.32M | 6.47M | 7.36M | 7.73M | 8.84M | 17.68M | 19.45M | 4.10M | 4.32M | 26.95M | 30.36M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.29M | 114.11M | 87.67M | -7.50M | 87.74M | 34.80M | -36.82M | 50.43M | 51.77M | 84.41M | -7.62M | 56.74M | 20.36M | 149.67M | 19.08M | 73.56M | 139.27M | 153.22M | 139.51M | -48.91M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | 1.31M | 15.12M | 14.26M | 32.85M | 19.16M | 28.74M | 15.81M | 27.77M | 21.51M | 12.53M | 2.07M | 14.88M | -5.33M | -12.24M | 16.99M | 31.11M | 10.08M | 23.77M | 64.71M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.68M | 38.91M | 16.77M | -9.58M | 34.15M | 4.12M | 52.29M | -37.04M | 1.07M | 49.34M | 51.96M | -85.84M | 42.31M | 53.77M | 44.28M | 8.61M | 12.56M | 23.55M | 242.16M | -151.05M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.43M | 61.91M | 88.06M | 16.04M | 58.56M | 40.59M | 40.38M | 50.20M | 19.69M | 33.50M | -23.04M | -8.65M | 0.24M | 10.94M | 153.11M | 22.73M | -73.88M | 72.70M | 243.04M | -40.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.51M | 12.47M | 13.38M | 17.10M | 12.75M | 14.37M | 11.58M | 8.51M | 13.14M | 13.97M | -35.39M | 16.19M | 11.32M | -17.30M | 68.57M | 24.86M | -21.80M | 71.39M | -67.16M | 5.97M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.02M | 0.01M | 0.09M | 0.00M | 0.14M | 0.06M | | | 0.06M | 0.03M | 0.03M | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.01M | 0.23M | 0.04M | 0.07M | 0.09M | 0.11M | 0.12M | 0.06M | 0.39M | 0.06M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.69M | | | | | | | 0.06M | | 237.77M | 0.03M | | 384.02M | | 3.81M | 19.00M | 624.07M | 549.68M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.56M | 204.36M | 219.44M | 7.20M | 2.27M | 6.01M | 56.65M | 81.09M | 299.99M | 80.13M | 196.20M | 330.47M | 333.89M | 193.97M | 145.07M | 401.81M | 354.84M | 887.90M | 490.00M | 249.34M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.57M | 66.97M | 159.14M | -10.35M | -188.44M | -103.22M | -528.97M | -72.67M | 153.93M | -121.95M | 53.17M | -174.04M | 82.14M | 43.07M | -441.74M | -702.22M | -386.53M | 590.26M | -226.44M | -616.94M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.83M | 24.21M | 0.53M | 2.15M | 0.11M | -0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.27M | -66.59M | -97.28M | -1.46M | -0.93M | -0.07M | 600.57M | 37.99M | 14.26M | -7.12M | -3.82M | -2.71M | -2.19M | -7.71M | -32.83M | 1,313.23M | -4.37M | 159.16M | -215.56M | -92.29M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -1.51M | -0.15M | -0.16M | -3.75M | -2.87M | 3.40M | 0.78M | 0.03M | -2.01M | 3.27M | -1.98M | -0.11M | 2.16M | -6.28M | 1.19M | 5.30M | -0.76M | 2.02M | -1.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.55M | 15.32M | 74.64M | 32.00M | -173.75M | -65.26M | 206.12M | -90.23M | 210.88M | -68.19M | 192.66M | -194.67M | 162.61M | 128.84M | -230.69M | 638.00M | -477.30M | 808.68M | -222.75M | -742.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.67M | 3.98M | -0.46M | 26.87M | 6.63M | 26.53M | 119.54M | -64.84M | 29.52M | 48.92M | 175.42M | -32.13M | 71.44M | 108.62M | 181.59M | 0.93M | -69.90M | -11.38M | 284.39M | -37.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.48M | 16.82M | 74.80M | 32.16M | -170.00M | -62.39M | 202.72M | -91.01M | 210.85M | -66.18M | 189.39M | -192.69M | 162.72M | 126.68M | -224.40M | 636.80M | -482.60M | 809.44M | -224.76M | -740.74M |