|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.70M | 88.10M | -333.00M | 62.10M | 49.70M | 88.10M | -329.60M | 76.70M | 57.60M | 88.40M | 203.80M | 51.80M | 7.80M | 40.50M | 265.60M | 16.40M | 3.60M | -57.70M | 243.90M | 19.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 3.80M | 2.60M | 3.80M | 3.80M | 3.90M | 4.70M | 6.50M | 4.40M | 4.80M | 4.90M | 5.30M | 5.10M | 5.70M | 6.80M | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.70M | -2.70M | 0.70M | -4.00M | -4.20M | -17.50M | 10.90M | 1.20M | 8.20M | 3.40M | -37.20M | -2.10M | -20.20M | -21.90M | -19.60M | -22.70M | -15.90M | -26.60M | -39.30M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | | | | 0.27M | | | | 0.27M | | | | 0.30M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.80M | -4.00M | 25.90M | 10.70M | 27.40M | 0.00M | 19.40M | 8.20M | 1.10M | -27.60M | -14.00M | -0.60M | 7.20M | -23.00M | 64.70M | -11.20M | 11.60M | 33.30M | -38.50M | -0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -0.10M | -1.90M | 1.60M | 6.90M | 11.40M | | -0.10M | 1.40M | 20.20M | | 32.70M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.90 | | | 1.04M | 40.80 | | | | 35.50M | | | | 0.64M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.90M | 23.90M | 138.60M | 77.80M | -44.40M | 69.50M | 171.50M | 87.50M | 13.00M | 44.10M | 205.50M | 21.80M | 1.10M | 38.40M | 190.00M | 65.00M | -127.50M | -33.20M | 229.80M | 71.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.60M | 22.20M | 23.00M | 21.70M | 21.60M | 21.00M | 24.50M | 25.10M | 25.90M | 26.60M | 37.30M | 34.70M | 45.10M | 51.00M | 52.90M | 50.40M | 56.10M | 55.70M | 58.10M | 58.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | 39.20M | 47.60M | 2.40M | 2.00M | 35.30M | 28.20M | -8.30M | -22.20M | 42.90M | -11.50M | -15.60M | -13.90M | 18.80M | 51.30M | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.70M | 13.00M | -14.30M | 49.00M | 55.60M | 34.50M | -1.20M | 55.00M | 59.40M | 32.90M | -22.30M | 64.80M | 29.20M | 11.10M | -35.30M | 28.40M | | | | 47.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.50M | 32.90M | 15.50M | -0.10M | -17.20M | 17.60M | 12.90M | 13.10M | -16.50M | 14.50M | 10.80M | -3.70M | 9.30M | 20.90M | -11.10M | | | | 66.20M | 11.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.10M | -40.40M | -10.90M | 0.60M | -17.10M | 27.10M | -17.40M | -5.80M | -12.00M | 4.30M | 57.20M | -11.90M | -10.50M | 5.00M | 2.10M | | | -25.20M | 36.50M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 30.50M | -31.30M | -1.80M | 15.30M | -0.20M | 39.40M | 20.20M | 20.90M | -34.60M | 21.60M | 63.40M | 36.00M | 78.90M | -231.10M | -9.30M | 55.00M | -0.10M | -15.60M | -11.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 16.30M | 28.40M | 19.00M | 17.90M | 57.70M | 34.60M | 25.00M | 23.50M | 26.90M | 31.50M | 21.40M | 24.60M | 32.60M | 36.70M | 26.00M | 21.30M | 20.90M | 22.60M | 24.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.60M | 0.90M | 12.70M | 1.10M | | 0.10M | 10.70M | | 0.20M | 0.20M | 0.50M | 0.40M | | 0.20M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 20.00M | 83.80M | 1.60M | 0.10M | 96.80M | 88.10M | 14.60M | 119.60M | 4.30M | 274.50M | 1,302.00M | 0.20M | 22.90M | 1.10M | 68.40M | 0.20M | 4.20M | 16.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 97.50M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.40M | -48.40M | -48.60M | -101.80M | 57.10M | -57.60M | -149.30M | -108.20M | -26.00M | -155.00M | -36.80M | -304.20M | -1324.90M | -67.60M | -60.60M | -26.10M | -91.10M | -23.80M | -55.50M | -39.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.40M | -3.20M | 10.60M | 5.30M | -0.30M | -1.50M | -3.20M | -5.60M | -1.40M | -0.90M | -17.00M | -1.10M | -4.30M | 6.50M | -9.40M | -5.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.90M | -2.60M | 404.30M | -217.40M | -79.80M | -82.00M | -36.10M | -30.70M | -10.30M | -92.50M | -59.90M | 151.70M | 1,155.80M | -2.70M | -75.00M | -51.20M | 95.50M | 258.40M | -167.60M | -204.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.10M | 18.20M | 6.00M | 7.50M | 7.50M | 7.40M | 7.40M | 7.40M | 0.30M | 7.40M | 7.30M | 7.30M | 7.70M | 7.60M | 7.60M | 7.70M | 7.60M | 7.60M | 7.50M | 11.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | -8.10M | 0.90M | -10.70M | -26.20M | -26.90M | 33.30M | 4.10M | 0.10M | -7.90M | 15.90M | -17.60M | -2.10M | 10.40M | -19.40M | 13.30M | 31.60M | -0.30M | -0.90M | 7.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.70M | -35.20M | 495.20M | -252.10M | -93.30M | -97.00M | 19.40M | -47.30M | -23.20M | -211.30M | 124.70M | -148.30M | -170.10M | -21.50M | 35.00M | 1.00M | -91.50M | 201.10M | 5.80M | -165.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 7.60M | 110.20M | 58.80M | -62.30M | 11.80M | 136.90M | 62.50M | -10.50M | 17.20M | 174.00M | 0.40M | -23.50M | 5.80M | 153.30M | 39.00M | -148.80M | -54.10M | 207.20M | 47.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.40M | -27.10M | 494.30M | -241.40M | -67.10M | -70.10M | -13.90M | -51.40M | -23.30M | -203.40M | 108.80M | -130.70M | -168.00M | -31.90M | 54.40M | -12.30M | -123.10M | 201.40M | 6.70M | -173.40M |