|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.64M | 3.87M | 1.48M | 5.10M | 2.75M | -2.34M | -0.19M | -350.00 | 480.00M | -265.95M | -479.87M | -1.32M | 0.58M | 0.02M | -0.17M | -7.29M | 0.04M | -0.06M | 1.52M | -3.69M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.26M | -26.06M | 4.34M | 10.48M | | 6.43M | 15.27M | -10.66M | 8.03M | 13.83M | 4.98M | 5.96M | 8.36M | 24.98M | 9.63M | 5.45M | 7.30M | 22.96M | 36.97M | 34.42M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -524.76M | -524.84M | | -0.17M | -0.05M | -1.42M | | -0.21M | -0.05M | 341.62M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.20M | -40.58M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | -300.00M | -300.00M | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | 1.45M | 1.60M | | | | | | 0.15M | | | | | | 244.43M | 179.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 15.55M | 10.69M | 14.46M | 8.67M | | | | | | | 19.87M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.62M | | -5.47M | -11.94M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.52M | -26.29M | 31.28M | -12.83M | 89.20M | 23.27M | 101.70M | -464.30M | -61.32M | 61.13M | 5.64M | 30.51M | -37.26M | 104.56M | 88.17M | 71.60M | 17.06M | 127.14M | 307.97M | 341.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.61M | | | | 46.49M | 48.33M | 44.30M | 45.72M | 90.05M | 131.53M | 45.72M | | 70.55M | 51.26M | 31.44M | | 34.40M | 119.72M | 86.99M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53M | | | | | | | | | | | | | 88.63M | -43.38M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.22M | -2.55M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.37M | 2.35M | 0.17M | 0.29M | -0.24M | -0.01M | 0.06M | 0.00M | 0.01M | -0.76M | -1.11M | 1.13M | | 0.00M | | -31.39M | | -0.94M | -1.04M | -1.03M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.26M | -8.86M | | | 21.78M | | | | | | | | | | | | | | -23.91M | -82.36M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.68M | | | | | | | | | | | | | | | | | 13.27M | 6.96M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.04M | -1.23M | | -0.12M | | -12.96M | -21.36M | -23.88M | -19.86M | -30.44M | -37.20M | -58.77M | -36.19M | -49.69M | -59.79M | -93.01M | -57.75M | -143.90M | -236.77M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.02M | 21.04M | 0.15M | 0.28M | 7.53M | 0.10M | 0.22M | 0.04M | 8.74M | 2.46M | 1.87M | 2.14M | 1.89M | 2.46M | 3.20M | 2.58M | 63.95M | 9.59M | 1.71M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.15M | 6.91M | 5.73M | 6.77M | 4.20M | 4.71M | 4.17M | 5.09M | 5.64M | 211.51M | 188.64M | 174.22M | 183.47M | 198.19M | 206.71M | 194.04M | 280.25M | 516.63M | 834.63M | 1,007.96M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.71M | -69.66M | 221.59M | 195.51M | 264.82M | 225.37M | 255.23M | 287.87M | 337.41M | 326.32M | 287.97M | 253.92M | | | | | | | 457.89M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | 1.45M | 1.60M | | 300.00M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.21M | 174.80M | 207.96M | 102.89M | 188.99M | 209.52M | 236.87M | 259.77M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.73M | -39.58M | -3.15M | -11.40M | -12.62M | -8.64M | -21.36M | -23.75M | 325.08M | -21.83M | -34.77M | -57.03M | -34.29M | -48.27M | -58.14M | -64.83M | -55.17M | -135.43M | 117.78M | -327.82M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.86M | | | | | | | | -18.54M | | | | -18.54M | | | | -18.48M | -18.44M | -74.22M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.12M | -3.79M | -16.59M | -1.84M | -7.27M | -24.70M | -21.36M | 520.69M | -303.36M | -50.40M | -9.22M | -7.52M | -8.87M | -27.42M | -10.58M | -8.79M | -7.72M | -39.96M | -52.22M | -153.03M |
|
Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.60M | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | | | 10.27M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.32M | -6.86M | -1.28M | | -2.66M | -1.40M | -1.08M | -2.76M | -1.07M | -1.57M | 287.97M | 253.92M | 173.49M | 202.36M | -1.64M | 219.79M | 173.96M | -4.10M | -5.89M | 485.72M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.12M | -47.59M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.33M | -69.66M | 11.54M | -26.07M | 69.30M | -10.08M | 58.98M | 32.64M | -39.59M | -11.09M | -38.35M | -34.05M | -80.42M | 28.87M | 19.45M | -2.02M | -45.83M | -48.24M | 286.35M | -102.81M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.05M | | | 235.45M | 196.26M | 255.23M | 377.00M | 337.41M | 326.32M | 287.97M | 253.92M | 173.49M | 202.36M | 221.81M | 219.79M | 219.79M | 219.79M | 588.54M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.56M | -25.06M | 31.28M | -12.72M | 89.20M | 36.23M | 123.05M | -440.42M | -41.45M | 91.58M | 42.84M | 89.28M | -1.08M | 154.25M | 147.95M | 164.61M | 74.81M | 271.04M | 544.74M | 341.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.33M | -69.66M | 11.54M | -26.07M | 69.30M | -10.08M | 58.98M | 32.64M | -39.59M | -11.09M | -38.35M | -34.05M | -80.42M | 28.87M | 19.45M | -2.02M | -45.83M | -48.24M | 373.53M | -139.22M |