|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 319.82M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 19.25M | 13.42M | 33.29M | -6.59M | 16.53M | 7.38M | 12.81M | 84.18M | -57.44M | 59.37M | 17.26M | 15.55M | 17.90M | -8.20M | 19.18M | 18.77M | 28.29M | 2.58M | 29.86M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.32M | 33.18M | 7.84M | -1.79M | 10.21M | -67.03M | 81.30M | 9.91M | 7.00M | -73.75M | 82.03M | -21.80M | 27.72M | -10.10M | 45.72M | 23.17M | -43.19M | -25.06M | 144.90M | 55.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 276.52M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.51M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 153.81M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 16.11M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 514.02M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 188.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 6.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 100.49M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 5.16M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.76M | 7.08M | 263.72M | 73.78M | 93.91M | 106.61M | 89.77M | 81.16M | 20.13M | 308.24M | -337.04M | 104.33M | 267.77M | 193.46M | -454.28M | 264.73M | -117.92M | 646.49M | -596.05M | 360.74M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.67M | | | 14.26M | | | | 27.50M | | | | | 8.78M | 3.10M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -360.78M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.19M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -267.35M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.84M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.39M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -355.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -351.61M |