|
Net Income (Quarter)
|
| 38.92M | 18.85M | 76.51M | 26.21M | 51.52M | 16.86M | 105.49M | 37.50M | 73.85M | 41.48M | 111.08M | 57.16M | 53.66M | 50.14M | 129.75M | 64.82M | 84.16M | 49.98M | 138.64M | 69.98M | 69.47M | 49.21M | 155.54M | 63.34M | 90.84M | 47.22M | 128.99M | 56.88M | 91.42M | 48.91M | 90.19M | 58.20M | 112.39M | 36.91M | 115.95M | 60.09M | 119.40M | 37.83M | 102.56M | 57.52M | 112.53M | 57.58M | 69.82M | -143.42M | 276.84M | 177.22M | 219.61M | 361.76M | 495.51M | 316.51M | 346.09M | 260.56M | 318.50M | 228.46M | 235.62M | 304.65M | 244.33M | 201.11M | 296.43M | 275.30M | 362.23M | 227.81M | 299.97M | 264.29M | 381.40M | 75.21M | 128.34M |
|
Share-based Compensation (Quarter)
|
| | 5.11M | 5.15M | 6.00M | 6.51M | 5.42M | 6.89M | 6.50M | 6.82M | 5.75M | 4.84M | 7.09M | 8.12M | 8.44M | 8.54M | 7.08M | 6.84M | 6.68M | 6.51M | 6.71M | 6.21M | 6.51M | 6.84M | 7.01M | 7.19M | 7.49M | 7.60M | 8.25M | 8.35M | 8.15M | 8.86M | 9.15M | 6.88M | 8.73M | 11.48M | 11.67M | 10.44M | 9.68M | 10.16M | 11.91M | 11.18M | 8.66M | 11.75M | 9.23M | 8.21M | 18.18M | 14.55M | 12.87M | 12.54M | 13.97M | 13.42M | 15.18M | 11.52M | 10.88M | 13.02M | 12.81M | 15.20M | 11.55M | 17.73M | 17.26M | 15.55M | 17.90M | 20.29M | 19.18M | 18.77M | 62.70M | 23.02M |
|
Deferred Taxes (Quarter)
|
| | -6.39M | 21.23M | -14.29M | -11.57M | 4.51M | 39.35M | -23.40M | 31.80M | 19.40M | -17.82M | -5.12M | -5.87M | 0.86M | 22.28M | -28.32M | 13.77M | 19.26M | 19.84M | -19.86M | -5.70M | 7.50M | 42.52M | 5.49M | -27.86M | 11.26M | 20.36M | 10.64M | -34.07M | -9.26M | -12.35M | -24.40M | 62.66M | 20.88M | -57.51M | -35.47M | 39.89M | -61.28M | 51.60M | -0.72M | -3.89M | 1.17M | 2.28M | -4.68M | -4.44M | -13.37M | 80.29M | 3.98M | -28.55M | -5.66M | 50.87M | -35.05M | -0.23M | -23.33M | 81.30M | -42.18M | 6.54M | -21.19M | 82.03M | -21.80M | 27.72M | -10.10M | 45.72M | -30.52M | 120.35M | -134.91M | 85.06M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | 0.30M | | | | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
18.62M | | 0.39M | 7.04M | 0.39M | -1.16M | -0.39M | -0.38M | -0.38M | -0.38M | 4.32M | 0.02M | 0.23M | 5.01M | -5.46M | 5.75M | -0.14M | 13.02M | 0.21M | -13.67M | 7.50M | 0.15M | -8.08M | 8.23M | 7.51M | -7.77M | -0.18M | 8.20M | -0.18M | 6.80M | -7.16M | 7.60M | 5.54M | 0.12M | 0.11M | 0.07M | 3.92M | 0.09M | 1.26M | 0.16M | 5.86M | 0.45M | 0.01M | 3.15M | 3.39M | 0.29M | 0.23M | 0.31M | 18.60M | -18.60M | | | 33.29M | -40.14M | 50.08M | 0.71M | 94.69M | 2.30M | -106.17M | 108.10M | 30.30M | 0.81M | 10.78M | 0.62M | 31.11M | 0.95M | 34.18M | -41.31M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | 32.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
37.13M | | | 138.86M | | | | 258.70M | | | | 263.00M | | | | 4.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | -47.80M | 305.46M | -13.65M | 80.32M | -84.19M | 407.48M | -14.46M | 140.43M | -89.81M | 374.26M | -17.77M | 84.75M | 16.36M | 354.95M | -75.35M | 80.76M | -63.11M | 461.57M | 13.92M | 138.29M | -49.46M | 503.22M | 35.51M | 167.53M | -87.17M | 534.47M | 7.54M | 223.09M | -37.55M | 575.91M | 36.47M | 208.02M | -118.95M | 620.77M | -19.10M | 334.99M | -155.36M | 552.23M | -222.15M | 194.93M | -185.55M | 617.39M | -214.85M | 1,091.56M | 40.81M | 635.25M | 447.35M | 583.43M | -24.14M | 610.23M | -60.30M | 162.04M | -66.12M | 886.26M | -48.38M | 741.87M | 71.22M | 762.62M | 231.72M | 394.43M | 54.16M | 631.53M | 178.05M | 557.60M | -248.36M | 1,050.07M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 6.57M | 6.70M | 7.24M | 7.31M | 7.70M | 7.70M | 8.10M | 1.37M | 0.70M | 0.40M | 0.69M | 0.64M | 0.57M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.59M | 0.59M | 5.18M | 4.44M | 1.49M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 24.77M | 24.99M | 25.87M | 26.29M | 28.16M | 30.08M | 27.44M | 27.88M | 28.30M | 32.97M | 27.66M | 30.44M | 30.53M | 36.47M | 32.81M | 43.51M | 37.12M | 41.49M | 36.86M | 52.91M | 41.23M | 48.43M | 42.58M | 48.02M | 46.09M | 56.91M | 47.99M | 48.54M | 52.60M | 84.70M | 53.04M | 56.04M | 57.44M | 76.46M | 56.67M | 63.86M | 58.91M | 127.89M | 82.60M | 74.81M | 86.75M | 91.58M | 86.08M | 76.67M | 76.91M | 86.35M | 78.37M | 79.64M | 79.66M | 84.89M | 79.67M | 84.60M | 86.25M | 114.95M | 82.35M | 86.55M | 102.47M | 122.56M | 91.48M | 97.74M | 101.14M | 110.05M | 97.86M | 105.66M | 128.02M | 157.09M |
|
Change in Receivables (Quarter)
|
| | 4.84M | 0.20M | -1.97M | 5.67M | 6.76M | -19.72M | 5.01M | 8.17M | 4.73M | -14.56M | 4.45M | 8.78M | 4.15M | -13.05M | 4.88M | 16.81M | 7.16M | -19.16M | 0.38M | 10.65M | 3.12M | -15.94M | -2.55M | 15.21M | 9.90M | -16.14M | 19.51M | 21.25M | -2.76M | -33.88M | -1.99M | 9.74M | 10.40M | -17.94M | 2.46M | 4.85M | -0.10M | -23.43M | 15.43M | 11.43M | -4.22M | -23.04M | 14.74M | -6.34M | 3.70M | -14.41M | 12.44M | 10.31M | -2.10M | -22.67M | 17.43M | 11.54M | 7.73M | -23.14M | 25.99M | 4.32M | -4.48M | -21.59M | 29.15M | 5.25M | -9.34M | -13.19M | 22.06M | -10.39M | 14.61M | -8.32M |
|
Change in Inventory (Quarter)
|
| | 158.46M | -207.54M | 113.97M | -23.95M | 176.35M | -265.26M | 157.98M | -28.01M | 216.29M | -228.16M | 186.76M | -67.16M | 248.09M | -286.50M | 216.55M | -37.52M | 294.82M | -337.97M | 248.66M | -62.06M | 346.46M | -374.35M | 232.99M | -8.03M | 381.38M | -469.92M | 215.76M | -27.42M | 376.87M | -480.48M | 277.88M | 1.40M | 260.58M | -468.11M | 112.33M | -47.10M | 400.98M | -372.08M | 317.33M | -5.22M | 445.92M | -380.44M | -105.31M | -221.81M | 448.56M | -370.14M | 58.49M | -1.03M | 479.42M | -192.83M | 527.22M | 171.13M | 365.09M | -530.14M | 166.58M | -182.84M | 431.55M | -434.11M | 352.35M | -23.12M | 547.89M | -376.08M | 219.52M | -165.44M | 516.93M | -752.33M |
|
Change in Account Payables (Quarter)
|
| | 83.66M | -98.85M | 95.77M | -21.76M | 71.88M | -148.14M | 142.42M | -38.76M | 101.34M | -131.05M | 129.73M | -87.80M | 136.78M | -192.29M | 152.06M | -68.60M | 125.89M | -197.66M | 168.83M | -35.59M | 156.97M | -208.89M | 163.48M | -15.59M | 176.94M | -290.60M | 145.65M | -8.29M | 205.01M | -282.50M | 209.20M | 36.71M | 70.69M | -191.97M | 19.96M | 42.40M | 172.50M | -109.23M | 22.53M | -33.08M | 178.81M | -74.06M | -167.71M | 271.09M | 278.00M | -182.09M | 38.06M | -24.48M | 180.51M | -156.30M | 237.08M | -47.99M | -10.45M | -164.65M | -99.96M | 114.36M | 241.74M | -235.78M | 192.49M | -50.93M | 263.13M | -218.80M | 57.10M | -145.70M | 145.14M | -178.54M |
|
Change in Accured Expenses (Quarter)
|
| | 6.29M | 25.32M | -33.46M | 18.25M | 2.24M | 36.94M | -47.90M | 31.53M | -6.46M | 1.41M | -28.55M | 29.92M | -1.35M | -5.59M | -28.00M | 12.44M | 19.00M | -10.56M | -2.73M | 10.43M | 17.84M | -9.37M | -9.37M | 19.00M | 29.18M | -33.63M | 10.84M | 22.42M | 34.73M | -3.52M | -21.53M | 18.75M | 26.19M | -9.81M | -39.32M | 48.88M | 1.60M | 10.22M | -43.10M | 61.01M | -6.49M | 26.40M | -90.05M | 138.54M | -18.46M | 78.39M | -44.31M | 80.16M | -49.77M | 75.22M | -132.19M | 42.06M | -4.05M | 19.97M | -70.36M | 84.37M | -35.48M | 19.01M | 7.56M | -2.11M | 56.57M | -3.08M | -53.35M | 30.60M | -70.16M | 2.89M |
|
Change in Taxes (Quarter)
|
| | -7.95M | 25.20M | 22.24M | -16.63M | -26.13M | 32.31M | 14.96M | 29.07M | -54.97M | 65.87M | 7.60M | -0.98M | 26.64M | 59.09M | -25.08M | -2.13M | -39.47M | 53.32M | 21.74M | -21.25M | -16.86M | 48.84M | -8.91M | -4.78M | -22.73M | 43.58M | -16.41M | -1.37M | -41.06M | 84.88M | -9.86M | -52.47M | -61.02M | 84.00M | 19.64M | -7.69M | -26.33M | 22.35M | 20.33M | -17.24M | -31.70M | 19.30M | -58.92M | 102.91M | -29.33M | 15.25M | 104.46M | -56.12M | -55.20M | -16.26M | 66.90M | -66.02M | 18.15M | -6.77M | 7.38M | 10.29M | -6.01M | 17.51M | 48.22M | -51.57M | -45.16M | 22.36M | 53.55M | -74.75M | -61.93M | 71.50M |
|
Other Working Capital Changes (Quarter)
|
| | 2.27M | 9.38M | 8.40M | -1.95M | 15.95M | -20.43M | 9.50M | -4.09M | 0.44M | 3.32M | 4.30M | -3.61M | -32.29M | 40.29M | 10.46M | 2.28M | -2.99M | -2.04M | 14.41M | -3.43M | 1.89M | -1.87M | 16.88M | -8.90M | 10.71M | 2.58M | 20.01M | -10.85M | 1.77M | -8.65M | 26.66M | -13.68M | 7.86M | 8.22M | 4.82M | -15.26M | 2.50M | -3.03M | 7.98M | -2.81M | -8.99M | -2.58M | 13.19M | -20.22M | 7.41M | -4.28M | 9.60M | -11.16M | 9.55M | 8.05M | 6.14M | 3.29M | -8.49M | 8.75M | 11.91M | -1.82M | -7.83M | 15.97M | 22.92M | -12.45M | -2.62M | 49.32M | 19.68M | -2.50M | 30.76M | 22.78M |
|
Capital Expenditures (Quarter)
|
| | 35.78M | -87.81M | | 21.61M | -21.61M | 22.02M | 32.58M | 53.02M | 62.44M | -141.84M | 25.21M | 69.95M | 62.29M | 61.58M | 34.67M | 42.73M | -17.36M | -19.30M | 41.60M | 108.79M | -123.60M | 3.77M | 38.40M | -37.99M | 273.56M | -230.48M | 88.83M | 119.61M | -203.29M | 416.76M | 2.34M | | 384.26M | -356.77M | 14.24M | 82.28M | -82.21M | 4.63M | 17.52M | 10.73M | -5.35M | 9.84M | 59.59M | 34.66M | -57.73M | 187.50M | 71.10M | -33.63M | 7.08M | -8.64M | 33.96M | 133.73M | -125.92M | -11.55M | 84.51M | 164.05M | -160.00M | 498.86M | 157.53M | 214.58M | 193.46M | 237.00M | 132.12M | 14.69M | 12.93M | 977.44M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | 11.00M | | | 73.39M | | 1.14M | | | | | | | | | | | | | | | | | | | | | 45.00M | | | | | | 9.67M | | | 14.26M | | | | 27.50M | | | | | 8.78M | 3.10M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.98M | | | | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | -34.15M | -44.35M | -24.30M | -31.44M | -50.98M | -54.41M | -34.60M | -41.83M | -66.45M | -56.74M | -98.45M | -73.11M | -72.70M | -80.10M | -68.63M | -64.32M | -112.96M | -93.27M | 9.47M | -86.54M | -146.43M | -81.52M | -66.13M | -89.06M | -121.18M | -96.07M | -88.84M | -143.02M | -117.39M | -201.08M | -116.24M | -121.82M | -159.39M | -88.20M | -49.35M | -47.17M | -38.77M | -62.93M | -46.88M | -65.11M | -10.22M | -7.06M | -59.59M | -34.66M | -62.28M | -67.62M | -73.44M | -103.71M | -63.40M | -103.43M | -70.30M | -100.71M | -121.92M | -99.96M | -88.37M | -180.41M | -164.55M | -181.35M | -158.00M | -208.88M | -190.37M | -239.31M | -385.69M | -263.18M | -12.42M | -393.20M |
|
Other financing activities (Quarter)
|
| | 14.22M | 1.71M | 0.42M | 5.80M | 1.46M | 14.50M | 0.19M | 12.60M | 2.52M | 5.45M | 8.95M | 30.92M | 21.60M | 3.31M | 12.71M | 2.77M | 5.49M | 6.14M | 6.23M | 0.36M | | 5.62M | 5.12M | 0.73M | 0.47M | 0.52M | 7.67M | 0.02M | 0.92M | 1.39M | | | | | | | | | | | | | 14.34M | 3.06M | | | | | | 15.27M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | 70.31M | -75.19M | 19.28M | 22.34M | 16.45M | 33.53M | 35.51M | -4.72M | 13.24M | -66.48M | -97.22M | -182.19M | 0.43M | -224.12M | -87.34M | 4.46M | 106.96M | -252.17M | -65.76M | -91.00M | 173.72M | -277.87M | -109.68M | -36.59M | 158.94M | -393.21M | 54.77M | -60.20M | 128.04M | -295.48M | 23.41M | -63.06M | 258.54M | -543.13M | 71.82M | -268.13M | 161.97M | -467.74M | 247.82M | -105.53M | 166.66M | -628.61M | 1,689.18M | -1479.81M | 20.31M | 30.38M | -173.31M | -101.70M | -776.32M | 763.61M | -261.26M | -417.16M | -269.20M | -300.02M | -144.87M | -302.31M | -402.18M | -186.40M | -225.80M | -142.65M | -96.98M | -160.69M | -446.73M | -99.29M | -146.47M | -128.82M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | 60.46M | 15.42M | 15.00M | 15.25M | 261.30M | 18.17M | 15.38M | 15.43M | 15.46M | 16.62M | 15.04M | 14.90M | 14.70M | 17.41M | 16.01M | 15.81M | 15.48M | 17.61M | 16.88M | 16.76M | 16.73M | 19.29M | 18.23M | 17.85M | 17.72M | 23.73M | 22.31M | 22.10M | 21.13M | 27.01M | 24.25M | 23.28M | 23.77M | 28.07M | 26.38M | 26.43M | 26.53M | 33.33M | 30.90M | 503.01M | 35.72M | 46.08M | 36.86M | 40.89M | 39.26M | 104.78M | 84.33M | 81.49M | 80.60M | 94.39M | 88.70M | 90.00M | 88.60M | 99.92M | 96.13M | 109.48M | 108.37M |
|
Exchange Rate Effect (Quarter)
|
| | 0.02M | -0.00M | 0.02M | -0.02M | 0.00M | 0.01M | 0.02M | 0.01M | -0.03M | -0.01M | 0.01M | -0.02M | 0.01M | -0.00M | -0.01M | -0.03M | -0.00M | -0.05M | 0.01M | 0.01M | -0.03M | -0.09M | 0.03M | -0.07M | -0.02M | -0.05M | 0.09M | -0.04M | -0.02M | 0.01M | -0.03M | 0.08M | -0.01M | 0.01M | -0.02M | -0.02M | 0.00M | -0.00M | -0.02M | 0.02M | 0.01M | -0.00M | -0.06M | 0.05M | 0.02M | 0.07M | 0.06M | -0.02M | 0.01M | -0.09M | -0.01M | 0.00M | -0.28M | 0.11M | -0.09M | 0.07M | -0.18M | 0.13M | -0.06M | -0.08M | -0.05M | -0.24M | 0.33M | 0.00M | -2.44M | 3.85M |
|
Change in Cash (Quarter)
|
| | -11.62M | 185.92M | -18.65M | 71.21M | -118.72M | 386.61M | -13.53M | 93.89M | -143.04M | 251.03M | -213.44M | -170.56M | -55.91M | 50.72M | -231.32M | 20.88M | -69.12M | 116.08M | -42.36M | -39.24M | -22.20M | 143.75M | -140.27M | 41.81M | -49.42M | 45.14M | -26.44M | 19.83M | -26.92M | 79.37M | -56.38M | 23.21M | -19.80M | -10.56M | 3.35M | 19.67M | -32.17M | 21.55M | -21.23M | 24.31M | -29.11M | -18.29M | 1,414.67M | -422.86M | -1.15M | 598.07M | 200.67M | 378.00M | -863.84M | 1,270.31M | -391.87M | -355.82M | -457.52M | 486.39M | -281.71M | 259.22M | -495.69M | 395.01M | -152.14M | 42.82M | -233.24M | 231.28M | -654.05M | 195.13M | -409.69M | 531.89M |
|
Free Cash Flow (Quarter)
|
| | -83.59M | 393.27M | -13.65M | 58.71M | -62.57M | 385.46M | -47.04M | 87.42M | -152.25M | 516.10M | -42.98M | 14.80M | -45.93M | 293.37M | -110.03M | 38.02M | -45.75M | 480.88M | -27.67M | 29.51M | 74.14M | 499.45M | -2.89M | 205.53M | -360.73M | 764.95M | -81.30M | 103.47M | 165.74M | 159.15M | 34.13M | 208.02M | -503.21M | 977.53M | -33.34M | 252.71M | -73.15M | 547.60M | -239.67M | 184.19M | -180.20M | 607.55M | -274.44M | 1,056.89M | 98.54M | 447.75M | 376.25M | 617.06M | -31.21M | 618.87M | -94.26M | 28.31M | 59.80M | 897.81M | -132.89M | 577.82M | 231.22M | 263.76M | 74.19M | 179.85M | -139.31M | 394.53M | 45.93M | 542.90M | -261.29M | 72.63M |
|
Net Cash Flow (Quarter)
|
| | -11.64M | 185.92M | -18.67M | 71.23M | -118.72M | 386.59M | -13.55M | 93.88M | -143.02M | 251.04M | -213.44M | -170.54M | -55.92M | 50.72M | -231.32M | 20.90M | -69.11M | 116.14M | -42.37M | -39.25M | -22.17M | 143.83M | -140.30M | 41.88M | -49.41M | 45.19M | -26.54M | 19.87M | -26.89M | 79.35M | -56.35M | 23.13M | -19.79M | -10.57M | 3.37M | 19.69M | -32.17M | 21.55M | -21.21M | 24.29M | -29.12M | -18.28M | 1,414.73M | -422.92M | -1.16M | 598.01M | 200.61M | 378.02M | -863.86M | 1,270.40M | -391.86M | -355.82M | -457.25M | 486.28M | -281.61M | 259.15M | -495.50M | 394.87M | -152.08M | 42.90M | -233.19M | 231.52M | -654.38M | 195.13M | -407.25M | 528.04M |