|
Net Income (Quarter)
|
1.10M | 3.20M | 4.00M | 5.30M | 2.70M | 13.60M | 15.20M | | 59.30M | 37.10M | 69.30M | 1.50M | 0.40M | 2.30M | 1.00M | 1.80M | 19.00M | | -0.60M | | | | | | 89.60M | 112.50M | 119.70M | 113.00M | 102.40M | 133.00M | 134.90M | 124.80M | 155.40M | 167.60M | 100.50M | 174.50M | 93.80M | 146.10M | 39.60M | 37.40M | -554.40M | 68.30M | 82.50M | 25.50M | 118.80M | 100.40M | 229.30M | 77.60M | 202.90M | 215.90M | 206.60M | 123.00M | 222.80M | 201.40M | 166.90M | 109.10M | 113.50M | 139.40M | 164.30M | 134.50M | 126.10M | 165.20M | 142.70M | 173.40M | 133.80M | 192.60M | 161.50M | 176.40M |
|
Share-based Compensation (Quarter)
|
3.70M | 6.10M | 3.70M | 6.10M | 4.40M | 6.50M | 4.10M | 6.80M | 4.70M | 7.10M | 5.50M | 7.10M | 9.30M | 5.70M | 5.00M | 8.00M | 10.40M | 6.30M | 6.40M | 9.10M | 11.10M | 8.50M | 9.40M | 9.10M | 18.20M | 6.30M | 7.70M | 6.20M | 16.30M | 5.90M | 8.00M | 6.90M | 18.70M | 6.60M | 9.30M | 3.70M | 12.80M | 7.90M | 12.10M | 9.70M | 18.10M | 11.70M | 10.80M | 9.10M | 18.80M | 12.90M | 12.20M | 10.80M | 20.70M | 13.20M | 10.90M | 10.10M | 22.30M | 14.40M | 13.70M | 12.20M | 39.70M | 12.50M | 9.10M | 10.50M | 41.20M | 19.10M | 11.60M | 9.70M | 33.50M | 13.10M | 17.30M | 14.50M |
|
Deferred Taxes (Quarter)
|
3.20M | 3.50M | 17.90M | -9.90M | -0.10M | 0.70M | 2.60M | -3.10M | -0.10M | 6.20M | 0.90M | -3.40M | 0.40M | -1.20M | -3.00M | -22.70M | -3.60M | -3.90M | 0.60M | -2.80M | 0.50M | 2.30M | -2.30M | -10.10M | 3.60M | -22.20M | -5.70M | -4.40M | 1.10M | 1.50M | -13.00M | -2.60M | -2.60M | -4.20M | -33.80M | -3.50M | -2.70M | -7.30M | -3.40M | 14.70M | -89.20M | 4.60M | 2.90M | -1.00M | 18.50M | 13.80M | 49.90M | -15.70M | 23.10M | -9.00M | -1.50M | -3.30M | 40.20M | -13.50M | 21.20M | 40.20M | -11.90M | 6.30M | -62.30M | -2.30M | -17.90M | -21.70M | -5.60M | -21.70M | -3.00M | -4.30M | 36.90M | 0.60M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | 0.23M | | | | 0.32M | | | | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | 6.84M | | | 14.80M | | | | | 1.50M | | | | | 18.40M | 0.60M | | | | | | | | | | | 17.80M | 1.20M | 0.70M | 7.50M | 20.30M | 6.70M | 1.00M | 5.50M | 12.50M | 0.10M | 6.20M | 0.90M | 4.20M | 0.40M | 5.10M | 0.80M | | | | 15.90M | 8.60M | 21.80M | 13.50M | 13.40M | 29.80M | 2.50M | 0.70M | 0.90M | 15.90M | 1.00M | | 0.40M | 15.40M | 0.60M | 0.40M | 0.40M | 11.50M | 1.70M | 0.40M | 1.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | 4.78M | | | | 4.25M | | | | 4.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
44.50M | 101.10M | 123.20M | 149.60M | 37.70M | 101.20M | 68.50M | 145.20M | 23.10M | 123.90M | 112.00M | 149.70M | 48.30M | 149.00M | 151.00M | 148.00M | 66.30M | 136.50M | 174.30M | 191.90M | 71.80M | 152.80M | 188.80M | 202.80M | 102.90M | 186.70M | 247.20M | 232.30M | 108.10M | 190.40M | 245.70M | 278.80M | 103.70M | 4.80M | 4.80M | 207.30M | 119.60M | 235.20M | 152.60M | 164.80M | 31.00M | 217.00M | -164.90M | 230.70M | 30.80M | 251.20M | 367.00M | 297.20M | 143.40M | 407.70M | 398.40M | 385.30M | -198.50M | 275.30M | 354.90M | 325.40M | 150.90M | 262.10M | 381.70M | 322.10M | 252.70M | 267.50M | 479.50M | 324.80M | 223.90M | 361.10M | 559.90M | 470.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
38.20M | 39.10M | 39.60M | 41.90M | 42.50M | 41.80M | 41.40M | 42.10M | 42.70M | 40.80M | 40.30M | 41.10M | 41.30M | 41.10M | 40.40M | 40.60M | 48.10M | 44.20M | 52.30M | 45.70M | 50.90M | 51.00M | 51.30M | 51.00M | 50.30M | 50.50M | 49.60M | 49.60M | 56.80M | 67.90M | 70.70M | 73.30M | 72.10M | 71.40M | 73.20M | 74.20M | 79.00M | 78.50M | 77.80M | 80.60M | 79.20M | 83.90M | 85.70M | 88.50M | 94.30M | 97.80M | 103.10M | 104.10M | 116.70M | 119.70M | 118.50M | 134.70M | 139.30M | 141.90M | 142.90M | 144.50M | 152.20M | 152.10M | 156.70M | 158.80M | 166.60M | 166.90M | 173.40M | 173.70M | 176.40M | 179.30M | 185.10M | 186.10M |
|
Change in Receivables (Quarter)
|
-10.30M | 16.70M | -18.20M | -1.00M | 5.80M | 2.60M | 2.40M | -7.20M | 17.00M | -1.80M | 3.50M | 7.90M | 11.00M | -1.20M | -0.30M | 7.70M | 4.10M | 10.40M | -13.10M | 1.00M | 20.40M | 7.40M | -16.70M | 16.70M | 30.60M | 4.20M | -5.80M | -2.10M | 45.40M | -2.90M | 12.00M | 1.20M | 22.70M | 1.40M | -9.20M | -13.60M | 39.60M | -3.30M | -4.20M | 5.30M | 42.80M | -12.60M | 19.70M | 11.40M | 83.90M | -18.60M | 10.80M | 17.60M | 65.80M | -14.50M | 3.60M | 11.30M | 124.90M | 45.60M | -36.90M | 5.00M | 60.80M | 14.50M | 11.10M | -63.10M | 102.50M | 8.50M | -63.20M | 18.50M | 55.00M | 14.00M | -23.40M | -4.70M |
|
Change in Accured Expenses (Quarter)
|
-13.80M | 0.30M | 1.00M | -10.10M | -23.40M | -6.00M | -21.00M | 0.40M | -8.70M | -2.10M | -0.90M | -31.40M | 0.10M | -1.00M | 3.10M | 1.80M | 1.70M | 5.70M | 1.10M | 1.80M | -0.10M | 2.30M | 3.10M | 1.20M | | 1.40M | -1.50M | 5.40M | -0.90M | 16.20M | 6.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
-0.30M | -9.90M | 14.50M | 2.60M | -3.50M | -0.50M | 5.20M | 0.20M | -0.10M | 8.90M | -19.20M | -4.60M | 1.20M | -2.10M | 3.30M | 1.60M | -0.20M | -0.40M | -6.60M | 0.10M | 0.40M | -2.90M | 3.50M | 4.80M | -4.90M | 2.20M | -1.20M | -12.00M | -17.00M | 9.50M | 8.40M | -1.20M | 29.20M | 1.10M | -5.90M | 95.70M | -37.90M | -26.60M | 30.80M | 49.10M | -0.20M | -34.60M | 2.20M | 111.40M | -29.60M | 0.30M | -0.30M | -6.20M | -14.70M | 9.40M | 0.20M | -11.30M | 0.60M | 42.80M | -11.40M | -9.60M | 25.00M | -15.00M | 6.00M | -3.00M | 15.20M | -19.00M | 17.10M | 16.20M | 5.50M | 19.30M | -14.50M | -52.90M |
|
Capital Expenditures (Quarter)
|
15.00M | 19.00M | 17.20M | 19.50M | 50.00M | 16.90M | 15.50M | 17.40M | 26.20M | 17.70M | 15.30M | 15.80M | 20.20M | 14.30M | 14.80M | 16.70M | 18.70M | 17.50M | 25.30M | 21.80M | 18.50M | 19.20M | 26.20M | 22.50M | 21.60M | 33.60M | 38.40M | 52.60M | 40.20M | 42.60M | 48.20M | 42.50M | 50.30M | 49.60M | 57.60M | 60.70M | 56.20M | 62.50M | 89.40M | 113.80M | 114.80M | 93.70M | 97.20M | 93.90M | 88.00M | 104.80M | 116.70M | 111.80M | 113.00M | 122.50M | 97.40M | 136.10M | 156.50M | 158.90M | 153.00M | 156.10M | 158.30M | 163.00M | 134.30M | 145.70M | 131.90M | 136.70M | 124.00M | 118.90M | 107.20M | 122.20M | 122.00M | 130.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | | | | | | 5.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
-1.00M | -0.50M | -0.30M | 5.20M | 6.00M | -7.00M | 16.30M | 67.30M | 30.70M | | -26.50M | | | | 0.10M | 1,012.70M | | 2.40M | 6.70M | 82.30M | 2.50M | 0.50M | 330.70M | 7.30M | 4.40M | | | -4.30M | 1,727.80M | | 64.60M | -0.80M | 7.30M | 2.30M | 67.70M | 62.60M | 13.90M | -13.90M | 6.90M | 131.40M | 24.80M | 210.00M | | 38.10M | 48.10M | | 13.30M | | 862.00M | -0.40M | 247.30M | 1,826.70M | 111.70M | -0.30M | 326.10M | -3.70M | 4.30M | | 271.70M | 7.80M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | 72.00M | 117.00M | | | | | | | 2.50M | | | 47.50M | | | | | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | | 98.10M | 0.70M | | | | | | | | | | | | | 0.40M |
|
Cash from Investing Activities (Quarter)
|
-14.00M | -18.50M | -20.40M | -217.20M | -56.00M | 42.10M | 99.40M | -84.50M | -59.60M | -15.20M | -98.30M | -31.00M | -20.20M | -15.40M | -22.20M | -1025.80M | 25.00M | -16.10M | -59.50M | -85.70M | -354.70M | -19.70M | -25.10M | -29.80M | -26.10M | -33.60M | -35.50M | -52.60M | -1778.80M | -42.60M | -112.80M | -41.70M | -49.00M | -51.90M | -125.30M | -123.30M | -70.10M | -79.30M | -175.80M | -136.30M | -164.60M | -303.70M | -97.20M | -132.00M | -136.10M | -114.80M | -130.00M | -111.80M | -973.50M | -122.10M | -344.70M | -1957.90M | -268.20M | -60.50M | -478.40M | -152.40M | -162.60M | -156.10M | -406.00M | -153.50M | -131.90M | -136.70M | -124.00M | -118.90M | -107.20M | -121.40M | -122.00M | -203.70M |
|
Other financing activities (Quarter)
|
-0.50M | 1.00M | | 0.80M | 1.40M | -1.90M | -0.30M | 4.30M | -2.50M | 3.10M | -3.30M | 0.20M | 0.50M | 3.10M | 0.30M | -2.20M | -0.70M | 8.30M | 3.50M | 3.50M | 4.40M | 6.00M | 1.50M | 5.80M | 14.00M | -14.00M | | 4.90M | 10.90M | 9.10M | -25.40M | 41.30M | | | | 0.30M | | | 0.30M | 0.20M | | | | 5.10M | 1.60M | 8.20M | | | | | 13.20M | 1.30M | | | 5.40M | 0.80M | 0.30M | 5.50M | 0.20M | 0.20M | | | 5.20M | 0.20M | | | | |
|
Cash from Financing Activities (Quarter)
|
-27.70M | -83.30M | -90.10M | 92.80M | -5.50M | -148.80M | -124.40M | -56.60M | 1.60M | -85.50M | -15.00M | -97.00M | -30.70M | -75.10M | -44.10M | 756.20M | -128.40M | -119.00M | -86.50M | 0.80M | 154.90M | -144.40M | -137.20M | -156.70M | -103.60M | -164.50M | -182.90M | -188.00M | 1,646.40M | -147.20M | -126.50M | -212.40M | -63.30M | -4.80M | -4.80M | -60.90M | -138.30M | -66.70M | -51.00M | -55.00M | 40.10M | 89.70M | 296.60M | 131.50M | 92.70M | 823.60M | -51.00M | -54.50M | -88.60M | -591.70M | 1,522.70M | -224.70M | 444.30M | -179.30M | 151.50M | -142.80M | -43.30M | -173.90M | 280.70M | -369.70M | -131.90M | -148.80M | -64.30M | -501.40M | -95.80M | -251.00M | -436.70M | -276.20M |
|
Dividends Paid - Common (Quarter)
|
0.40M | 9.70M | 5.00M | -11.10M | 5.00M | -2.70M | 1.10M | 31.80M | 19.60M | -16.00M | 2.00M | | 21.20M | -19.80M | 63.10M | -59.70M | 26.50M | -22.60M | 76.00M | -69.40M | 1.90M | 59.30M | -53.50M | 0.20M | 1.60M | 67.40M | 34.40M | -97.00M | 39.20M | -33.60M | 112.50M | 39.50M | 46.90M | 47.00M | -85.70M | 0.20M | 46.90M | 47.00M | 46.90M | 47.10M | 47.10M | 47.10M | 47.20M | -134.80M | 0.30M | 94.30M | 47.50M | 47.40M | 47.50M | -41.70M | 0.70M | | 0.50M | 1.90M | 140.90M | 47.80M | | 2.10M | 141.60M | -98.10M | 48.20M | -44.80M | 1.00M | 188.80M | 48.50M | 62.00M | -104.30M | -0.10M |
|
Exchange Rate Effect (Quarter)
|
-1.00M | 4.30M | 1.40M | 0.20M | -2.20M | -1.50M | 2.00M | -0.30M | 2.40M | -1.40M | -5.40M | 4.00M | 7.60M | -8.10M | -0.70M | 1.30M | -2.10M | -4.10M | -1.30M | -3.00M | -6.50M | 1.60M | -3.20M | -3.00M | -6.50M | 0.60M | -4.50M | -6.90M | 27.80M | -0.60M | 8.30M | -6.90M | 2.50M | -0.40M | 4.30M | -2.10M | 1.70M | -11.10M | 0.20M | -3.30M | 3.10M | -0.40M | -2.80M | 3.60M | -18.80M | 17.50M | 2.20M | 18.10M | | -1.70M | -9.00M | -3.50M | -1.40M | -12.80M | -9.90M | 13.30M | 2.30M | -0.50M | -7.90M | 5.30M | -4.70M | -1.10M | -4.90M | -2.80M | 4.40M | 5.10M | -1.20M | 0.90M |
|
Change in Cash (Quarter)
|
1.80M | 3.60M | 14.10M | 25.40M | -26.00M | -7.00M | 45.50M | 3.80M | -32.50M | 21.80M | -6.70M | 25.70M | 5.00M | 50.40M | 84.00M | -120.30M | -39.20M | -2.70M | 27.00M | 104.00M | -134.50M | -9.70M | 23.30M | 13.30M | -33.30M | -10.80M | 24.30M | -15.20M | 3.50M | | 14.70M | 17.80M | -6.10M | 280.70M | -88.50M | 21.00M | -87.10M | 78.10M | -74.00M | -29.80M | -90.40M | 2.60M | 31.70M | 233.80M | -31.40M | 977.50M | 188.20M | 149.00M | -918.70M | -307.80M | 1,567.40M | -1800.80M | -23.80M | 22.70M | 18.10M | 43.50M | -52.70M | -68.40M | 248.50M | -195.80M | -15.80M | -19.10M | 286.30M | -298.30M | 25.30M | -6.20M | | -8.20M |
|
Free Cash Flow (Quarter)
|
29.50M | 82.10M | 106.00M | 130.10M | -12.30M | 84.30M | 53.00M | 127.80M | -3.10M | 106.20M | 96.70M | 133.90M | 28.10M | 134.70M | 136.20M | 131.30M | 47.60M | 119.00M | 149.00M | 170.10M | 53.30M | 133.60M | 162.60M | 180.30M | 81.30M | 153.10M | 208.80M | 179.70M | 67.90M | 147.80M | 197.50M | 236.30M | 53.40M | -44.80M | -52.80M | 146.60M | 63.40M | 172.70M | 63.20M | 51.00M | -83.80M | 123.30M | -262.10M | 136.80M | -57.20M | 146.40M | 250.30M | 185.40M | 30.40M | 285.20M | 301.00M | 249.20M | -355.00M | 116.40M | 201.90M | 169.30M | -7.40M | 99.10M | 247.40M | 176.40M | 120.80M | 130.80M | 355.50M | 205.90M | 116.70M | 238.90M | 437.90M | 340.80M |
|
Net Cash Flow (Quarter)
|
2.80M | -0.70M | 12.70M | 25.20M | -23.80M | -5.50M | 43.50M | 4.10M | -34.90M | 23.20M | -1.30M | 21.70M | -2.60M | 58.50M | 84.70M | -121.60M | -37.10M | 1.40M | 28.30M | 107.00M | -128.00M | -11.30M | 26.50M | 16.30M | -26.80M | -11.40M | 28.80M | -8.30M | -24.30M | 0.60M | 6.40M | 24.70M | -8.60M | -51.90M | -125.30M | 23.10M | -88.80M | 89.20M | -74.20M | -26.50M | -93.50M | 3.00M | 34.50M | 230.20M | -12.60M | 960.00M | 186.00M | 130.90M | -918.70M | -306.10M | 1,576.40M | -1797.30M | -22.40M | 35.50M | 28.00M | 30.20M | -55.00M | -67.90M | 256.40M | -201.10M | -11.10M | -18.00M | 291.20M | -295.50M | 20.90M | -11.30M | 1.20M | -9.10M |