|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.46M | 48.12M | 102.06M | 232.94M | 68.82M | 44.85M | 101.52M | 278.66M | 91.79M | 63.55M | 178.55M | 389.92M | 127.55M | 115.62M | 242.32M | 456.73M | 151.41M | 139.20M | 268.15M | 481.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14M | 5.56M | 6.23M | 6.49M | 8.54M | 3.83M | 6.72M | 7.58M | 8.77M | 6.99M | 9.73M | 11.97M | 8.60M | 8.35M | 11.57M | 8.86M | 9.17M | 8.74M | 11.15M | 11.81M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.03M | -4.00M | 0.76M | -1.02M | -23.53M | -0.64M | 1.43M | -1.13M | -9.38M | 0.48M | -1.74M | 4.12M | -4.36M | 0.17M | 1.12M | 4.50M | -11.34M | -0.71M | -8.50M | -4.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.86M | 0.09M | 9.20M | 115.37M | 67.44M | 0.04M | 5.06M | 0.31M | 11.27M | 0.70M | 46.45M | 61.29M | -98.47M | 15.00M | -1.94M | 1.19M | 0.87M | 0.24M | 7.44M | 0.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.87M | -2.45M | 2.44M | 3.19M | 0.25M | 0.21M | 4.23M | -0.75M | -3.69M | -2.97M | 9.88M | -4.69M | 8.16M | -3.29M | 3.29M | 5.29M | -5.29M | 0.60M | 16.72M | -13.51M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.95M | -36.33M | -136.34M | 400.04M | -55.02M | -28.92M | -207.93M | 714.73M | 59.54M | 125.26M | -3.73M | 940.33M | -28.67M | 112.65M | -90.55M | 1,095.41M | -72.99M | 36.15M | 8.09M | 1,041.88M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.38M | 0.39M | 0.39M | 0.40M | 0.38M | 0.62M | 0.57M | 0.58M | 0.56M | 0.57M | 0.52M | 0.42M | 0.47M | 0.62M | 0.78M | 0.52M | 0.56M | 0.56M | 0.56M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.89M | 9.97M | 9.96M | 11.27M | 11.68M | 11.71M | 11.31M | 12.07M | 12.77M | 12.35M | 12.79M | 15.76M | 16.69M | 17.06M | 16.69M | 17.16M | 18.44M | 19.42M | 19.75M | 17.97M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.53M | 0.63M | 154.00M | -36.06M | -31.94M | 19.52M | 116.91M | -109.08M | -26.54M | -33.28M | 226.35M | -160.69M | -36.54M | 3.27M | 246.03M | -237.50M | 29.53M | 44.20M | 179.01M | -207.95M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.06M | 179.46M | 178.56M | -85.52M | -43.95M | 332.71M | 85.53M | -201.68M | -190.51M | 207.70M | -14.22M | -187.37M | -64.65M | 278.97M | 27.88M | -201.07M | -81.44M | 354.12M | -13.76M | -202.11M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.62M | 152.14M | 103.88M | -9.06M | -157.78M | 279.79M | -122.64M | 4.36M | -235.76M | 254.06M | -38.69M | 27.12M | -122.89M | 266.68M | -110.91M | 51.12M | -171.26M | 314.85M | -137.54M | 8.65M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.87M | -34.42M | -3.25M | 48.45M | -31.15M | -30.58M | 15.89M | 57.37M | -31.15M | -33.25M | 31.77M | 93.52M | -48.51M | -71.40M | 49.89M | 85.81M | -42.09M | -66.30M | 24.68M | 95.82M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.51M | -2.47M | 9.98M | -17.66M | -14.34M | 0.35M | 5.79M | -19.85M | 0.25M | 13.53M | -5.04M | 2.10M | 28.19M | -14.08M | 37.66M | -39.95M | -12.68M | -0.56M | -27.98M | 147.36M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.28M | 26.45M | -15.51M | -6.20M | 14.35M | 2.01M | -4.32M | -3.76M | 11.68M | 8.47M | -13.39M | 0.51M | -0.81M | 4.07M | 2.94M | -9.52M | -18.44M | 12.74M | 57.38M | 35.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.32M | 15.52M | 11.20M | 14.60M | 9.70M | 12.47M | 11.79M | 31.80M | 24.97M | 30.73M | 26.70M | 16.64M | 15.29M | 22.52M | 22.85M | 24.36M | 16.44M | 23.94M | 22.00M | 21.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | 0.01M | | | | | | 10.93M | 0.24M | | 0.01M | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.92M | -15.52M | -11.20M | -14.60M | -9.69M | -12.47M | -11.79M | -31.80M | -24.96M | -30.73M | -26.67M | -16.64M | -15.29M | -22.52M | -11.92M | -24.12M | -16.44M | -23.93M | -22.00M | -21.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.69M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -127.81M | -82.18M | -62.09M | -134.07M | -89.14M | -100.04M | -52.43M | -46.43M | -110.13M | -25.62M | -191.53M | -98.95M | -101.58M | -151.86M | -115.15M | -49.62M | -264.70M | -183.23M | -292.25M | -348.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.42M | 1.38M | -0.87M | 0.67M | -0.88M | -6.87M | -3.83M | 2.08M | -0.49M | -3.82M | -1.90M | 3.01M | -3.21M | -1.92M | 4.91M | -6.43M | 2.40M | 2.24M | 0.23M | 0.88M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.19M | -132.65M | -210.50M | 252.05M | -154.73M | -148.30M | -275.97M | 638.58M | -76.05M | 65.09M | -223.84M | 827.75M | -148.75M | -63.65M | -212.72M | 1,015.24M | -351.74M | -168.77M | -305.94M | 672.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.64M | -51.85M | -147.55M | 385.45M | -64.72M | -41.39M | -219.71M | 682.92M | 34.57M | 94.53M | -30.44M | 923.69M | -43.96M | 90.13M | -113.40M | 1,071.05M | -89.43M | 12.21M | -13.92M | 1,020.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.77M | -134.03M | -209.63M | 251.38M | -153.85M | -141.42M | -272.14M | 636.50M | -75.56M | 68.91M | -221.93M | 824.74M | -145.54M | -61.73M | -217.62M | 1,021.67M | -354.13M | -171.01M | -306.16M | 671.39M |