|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.68M | 100.56M | 156.96M | 66.84M | 7.16M | 111.75M | 125.69M | 46.20M | 8.35M | 103.51M | 93.34M | 42.30M | -11.74M | 90.16M | 102.56M | 42.25M | -10.20M | 52.01M | 93.17M | 34.31M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.13M | 3.85M | 4.64M | 5.50M | 5.13M | 5.43M | 4.95M | 5.81M | 5.40M | 5.82M | 6.03M | 5.64M | 6.36M | 6.47M | 6.30M | 5.22M | 6.58M | 6.26M | 6.18M | 6.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 12.48M | 1.07M | -2.75M | -1.00M | 2.04M | 9.83M | 0.09M | -0.57M | -3.75M | 9.37M | -1.23M | -0.87M | -0.08M | 8.38M | -2.66M | 3.00M | 3.44M | -4.20M | -4.97M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.17M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 1.69M | 0.10M | 3.96M | -6.98M | 7.20M | -6.77M | 0.84M | -1.33M | -0.08M | 5.25M | 4.20M | 0.26M | 6.82M | -6.41M | 5.55M | -8.10M | 5.01M | 3.73M | 0.13M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | -5.04M | -1.67M | -3.38M | -0.67M | 2.30M | 37.34M | -0.09M | 0.23M | 1.86M | 1.13M | 1.03M | 0.47M | | -0.63M | 0.76M | 1.02M | 29.00M | -0.11M | 0.23M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.88M | 97.03M | 370.04M | -33.79M | -78.88M | -215.42M | 302.85M | 78.00M | -68.29M | 12.47M | 614.12M | 106.77M | 2.12M | -185.50M | 567.65M | -32.04M | -30.85M | -270.56M | 616.35M | -77.54M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.96M | 25.97M | 31.06M | 30.58M | 27.96M | 28.03M | -31.82M | 30.58M | -2.61M | 14.31M | 15.77M | 15.07M | 14.07M | 13.04M | 13.76M | 13.46M | 14.47M | 14.22M | 14.69M | 13.69M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -105.14M | 230.86M | -12.88M | -81.22M | -105.14M | 315.62M | -64.76M | -82.93M | -120.92M | 349.99M | -269.97M | -50.41M | -141.33M | 353.99M | -150.45M | -33.25M | -103.33M | 320.75M | -207.19M | -31.65M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.12M | -158.46M | -73.50M | 71.11M | 261.12M | 110.97M | -43.34M | -71.50M | 206.75M | -270.67M | -148.41M | -131.72M | 220.47M | -38.42M | -89.47M | -71.63M | 289.74M | -123.86M | -106.47M | -61.58M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.58M | -13.74M | 53.50M | -20.82M | 56.58M | 28.11M | -23.44M | -95.42M | 26.12M | -82.86M | 66.31M | -77.00M | 108.11M | -48.15M | 172.22M | -117.35M | 205.35M | -234.92M | 146.51M | -147.68M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.17M | 92.01M | 41.64M | -81.37M | 14.17M | 48.79M | 39.09M | -59.54M | -31.22M | 48.51M | -19.99M | -49.05M | -14.58M | 55.80M | 16.64M | -71.01M | -18.20M | 60.78M | 17.95M | -73.80M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.80M | 9.19M | -0.63M | -11.00M | -12.80M | 9.51M | 8.43M | -10.94M | -16.36M | 6.87M | 11.63M | -8.13M | -18.56M | 4.25M | 24.43M | -22.23M | -6.26M | 3.19M | 3.81M | -0.94M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | 34.34M | -43.97M | 17.60M | 16.87M | -6.94M | -1.79M | 1.86M | 32.46M | -61.13M | 33.49M | 0.12M | 37.16M | -34.61M | -9.45M | -7.87M | 11.35M | 0.42M | 13.91M | -4.44M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.28M | -8.57M | 14.33M | 6.70M | -1.37M | 2.17M | 3.60M | 14.05M | -8.06M | -0.59M | 49.22M | 3.49M | 2.79M | 35.45M | 18.07M | 15.56M | -7.34M | 38.42M | -38.37M | 12.45M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.74M | -174.54M | | 0.98M | 174.74M | 0.10M | 0.26M | 0.57M | 50.18M | 70.00M | 0.53M | 110.88M | 335.21M | 305.14M | 65.00M | 106.91M | 295.15M | 145.11M | 5.11M | 141.97M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.64M | -121.09M | -144.52M | -56.78M | 158.64M | -13.40M | -15.72M | -111.68M | 21.75M | 51.45M | -423.33M | 37.11M | -7.16M | 291.20M | -233.81M | -61.43M | 172.01M | 128.50M | -359.81M | 124.57M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.40M | 173.88M | -59.46M | -237.91M | -87.40M | -14.34M | -21.18M | -35.56M | -79.63M | -82.36M | -57.24M | -71.34M | -67.62M | -145.62M | -101.66M | -118.65M | -46.61M | -56.59M | -45.27M | -169.64M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.25M | 17.12M | 16.96M | 19.15M | 18.77M | 18.63M | 18.53M | 18.65M | 18.45M | 18.28M | 18.06M | 17.93M | 17.70M | 17.23M | 16.87M | 16.60M | 16.43M | 16.43M | 16.07M | 15.62M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.49M | 9.23M | -2.14M | 0.32M | -14.49M | -10.73M | 5.07M | 0.05M | -3.30M | 0.15M | 3.49M | -4.40M | -3.98M | 4.78M | -6.98M | 3.59M | 9.91M | -0.33M | 1.92M | -0.08M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.13M | 159.05M | 163.93M | -328.16M | -22.13M | -253.89M | 271.02M | -69.19M | -129.48M | -18.29M | 137.04M | 68.14M | -76.64M | -35.14M | 225.19M | -208.53M | 104.47M | -198.97M | 213.20M | -122.69M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -101.16M | 105.60M | 355.71M | -40.49M | -77.51M | -217.59M | 299.25M | 63.95M | -60.23M | 13.06M | 564.90M | 103.28M | -0.67M | -220.95M | 549.58M | -47.60M | -23.51M | -308.98M | 654.72M | -89.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.64M | 149.82M | 166.07M | -328.48M | -7.64M | -243.16M | 265.95M | -69.24M | -126.18M | -18.44M | 133.55M | 72.54M | -72.66M | -39.92M | 232.17M | -212.12M | 94.55M | -198.64M | 211.27M | -122.61M |