|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.70M | -35.80M | -15.20M | -10.80M | -16.20M | -55.00M | -11.50M | -21.50M | -8.30M | -57.20M | -12.50M | -2.80M | -0.90M | -45.60M | -7.00M | 23.40M | -20.40M | -32.60M | -19.90M | 6.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 4.30M | 7.30M | 5.80M | 5.80M | 5.30M | 7.30M | 6.30M | 6.20M | 6.10M | 7.50M | 4.90M | 5.70M | 5.70M | 4.20M | 6.90M | 6.80M | 6.10M | 3.00M | 7.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | 1.40M | -6.30M | 5.70M | 10.60M | -62.70M | -5.60M | 3.80M | 4.20M | -1295.20M | -56.70M | -364.90M | 45.20M | 36.10M | 18.40M | 4.00M | 83.70M | 198.70M | 130.10M | -43.90M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.50M | -24.60M | -11.00M | -20.60M | -20.20M | -25.80M | -12.60M | -14.30M | -34.10M | -25.10M | -21.50M | 2.60M | -18.30M | -28.40M | -13.30M | -16.40M | -24.00M | -20.30M | -15.70M | -18.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.60M | 34.10M | 8.90M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.80M | 55.70M | 9.10M | 80.80M | 9.00M | -5.80M | 12.50M | 7.30M | 28.20M | 164.30M | 40.90M | 95.10M | 22.60M | 61.20M | 17.80M | 36.70M | 294.50M | 1,611.30M | 77.00M | 222.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.60M | 600.40M | -597.80M | 195.90M | 417.60M | 644.30M | -851.30M | 131.50M | 101.60M | 317.90M | -142.90M | 292.20M | 159.50M | 427.90M | -545.00M | 65.90M | -184.20M | 657.10M | -600.90M | 363.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.40M | 42.40M | 42.40M | 42.80M | 41.40M | 42.80M | 44.70M | 48.10M | 45.60M | 45.90M | 45.70M | 44.30M | 43.20M | 43.10M | 43.70M | 43.40M | 43.40M | 43.10M | 42.00M | 41.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -112.10M | 70.30M | 317.50M | 115.10M | -75.00M | 240.40M | 288.80M | -421.00M | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.00M | -46.70M | 192.10M | 43.70M | 46.50M | -100.00M | 257.90M | 165.40M | -60.10M | -290.40M | -127.30M | -116.80M | -57.20M | -174.50M | 164.90M | 0.60M | -18.90M | 9.70M | 82.50M | -11.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.30M | -2.80M | -54.50M | 93.30M | -57.90M | 184.40M | -53.90M | -143.40M | -364.70M | -64.00M | 1.60M | 107.20M | 97.20M | -34.30M | 46.10M | 84.40M | -158.70M | 48.30M | -128.20M | 16.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.30M | -68.30M | 24.00M | -4.30M | -23.20M | 22.60M | 23.00M | -95.60M | -24.30M | 34.10M | 27.40M | -23.90M | -75.40M | 66.50M | -48.00M | -74.20M | -13.20M | -51.00M | -29.60M | 15.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.20M | | 50.30M | 23.40M | 34.70M | 33.90M | 46.90M | 28.90M | 33.00M | -92.30M | 20.70M | 9.90M | 15.70M | -41.50M | 31.60M | -29.50M | | 94.20M | 0.20M | 5.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | -16.80M | | | | 50.50M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 0.60M | 1.00M | -0.50M | 193.20M | 4.50M | 3.10M | 0.10M | 12.80M | 0.50M | 0.30M | -0.30M | | 4.80M | | 2.10M | 8.70M | | 0.20M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 2.90M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.70M | -15.80M | -55.90M | -9.40M | -228.90M | 27.80M | -54.40M | -24.10M | -48.30M | -27.60M | -23.70M | -15.90M | -16.30M | 319.50M | -38.00M | -13.40M | -33.00M | -15.30M | -16.20M | 6.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | | | | | | | | | | | | | 1.30M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -682.90M | -380.90M | 515.50M | 70.20M | -388.00M | -435.10M | 840.30M | 354.30M | -632.50M | -230.60M | 305.70M | -221.00M | -186.20M | -768.60M | 552.10M | 76.60M | 303.40M | -546.10M | 442.30M | -263.40M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | 7.10M | 1.20M | 0.10M | 1.00M | 2.30M | 1.60M | 1.30M | 0.10M | | 0.20M | | | 0.20M | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.90M | -186.20M | 66.80M | 66.90M | 66.90M | -200.10M | 72.70M | 72.70M | -144.80M | 289.90M | | 145.20M | 72.70M | -217.20M | 72.70M | 72.80M | -140.50M | 286.30M | 10.00M | 10.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.80M | -6.20M | -2.50M | -9.70M | -8.20M | -3.00M | 0.40M | -0.30M | -4.40M | -56.00M | -2.20M | -4.20M | 6.50M | -9.80M | 2.20M | 10.20M | -2.70M | 11.40M | -3.10M | -1.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -387.50M | 175.80M | -151.70M | 226.40M | -227.70M | 208.20M | -77.60M | 447.10M | -617.70M | -21.40M | 115.40M | 53.70M | -54.80M | -59.40M | -42.00M | 122.90M | 59.50M | 86.80M | -193.60M | 85.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.80M | 600.40M | -648.10M | 172.50M | 382.90M | 610.40M | -898.20M | 102.60M | 68.60M | 410.20M | -163.60M | 282.30M | 143.80M | 469.40M | -576.60M | 95.40M | -184.20M | 562.90M | -601.10M | 357.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -380.00M | 203.70M | -138.20M | 256.70M | -199.30M | 237.00M | -65.40M | 461.70M | -579.20M | 59.70M | 139.10M | 55.30M | -43.00M | -21.20M | -30.90M | 129.10M | 86.20M | 95.70M | -174.80M | 105.80M |