|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.38M | 19.11M | 106.47M | 69.26M | 30.63M | 36.06M | 60.85M | -261.92M | 3.14M | 16.24M | 127.38M | 5.91M | 5.55M | 24.19M | 114.77M | -2.11M | 7.76M | 10.94M | 80.59M | -16.25M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | 5.87M | 3.35M | 5.65M | 20.55M | 4.70M | 3.67M | 3.56M | 3.84M | 3.00M | 4.89M | 5.44M | 6.58M | 5.53M | 5.83M | 10.95M | 5.52M | 5.45M | 6.06M | 6.36M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.02M | 1.91M | 19.37M | 0.07M | -0.30M | -1.12M | -53.80M | 0.78M | 0.25M | -1.55M | 4.26M | -0.92M | -0.43M | 2.34M | 10.99M | 2.00M | 3.98M | 0.32M | 9.39M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.08M | | | | 1.15M | | | | 0.26M | | | | 0.19M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 4.14M | -4.39M | -0.70M | -11.69M | 18.43M | -6.01M | -0.93M | 9.18M | -9.12M | | | 7.53M | 29.10M | -84.75M | | 0.02M | 0.00M | -2.65M | 1.86M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 20.80M | | | | 32.80M | | | | 33.50M | | | | 36.40M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.04M | 146.78M | -209.21M | 201.19M | 11.17M | -121.06M | -305.44M | 310.73M | 201.83M | 10.65M | 13.79M | 361.31M | 45.49M | 49.34M | -111.85M | 333.42M | 93.80M | 75.08M | -97.32M | 227.59M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36M | 2.42M | 2.43M | 2.46M | 2.49M | 2.56M | 2.57M | 2.61M | 2.64M | 1.91M | 1.50M | 1.04M | 0.82M | 0.74M | 0.38M | 0.36M | 0.31M | 0.31M | 0.31M | 0.31M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.04M | 7.10M | 7.02M | 6.46M | 6.09M | 6.66M | 7.27M | 7.74M | 6.58M | 5.96M | 6.59M | 8.39M | 8.77M | 5.38M | 6.56M | 6.74M | 6.57M | 7.33M | 7.20M | 7.92M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.73M | -124.38M | 459.33M | -238.87M | -31.90M | -113.24M | 393.41M | -207.29M | -180.36M | 24.76M | 343.86M | -300.86M | -89.18M | 4.28M | 402.22M | -254.93M | -143.70M | -6.12M | 296.81M | -234.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.83M | 152.67M | -50.35M | 63.16M | 37.90M | 458.45M | -141.04M | -191.64M | -79.04M | 174.55M | -213.33M | -71.10M | -40.76M | 130.82M | -78.03M | -54.38M | -21.60M | 183.27M | -92.66M | -87.06M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.80M | 170.27M | 9.68M | -11.53M | -55.13M | 237.61M | -193.96M | -95.70M | -46.75M | 201.12M | -107.31M | -12.10M | -54.16M | 160.30M | -25.50M | -30.51M | -67.63M | 238.17M | -61.87M | -84.32M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.02M | 8.81M | 33.40M | -42.49M | 20.50M | -5.49M | 14.44M | -16.86M | -8.45M | -0.28M | 43.91M | -30.84M | -26.50M | 5.93M | 43.77M | -28.32M | -3.04M | -9.39M | 29.97M | -30.89M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | -21.85M | -12.16M | 26.35M | 0.01M | -23.56M | 18.27M | 16.67M | -2.42M | 2.74M | -12.96M | -46.29M | -14.89M | 25.67M | -55.05M | -13.84M | 1.58M | -29.63M | -14.41M | -14.33M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 4.86M | 5.48M | 5.26M | 4.33M | 4.19M | 6.28M | 6.72M | 4.98M | 6.14M | 4.54M | 9.03M | 12.72M | 10.55M | 8.48M | 9.76M | 8.07M | 10.34M | 9.12M | 7.68M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.67M | -29.86M | -18.74M | -0.23M | -29.33M | -195.25M | 13.46M | -6.83M | -8.63M | -6.14M | -4.54M | -9.03M | -14.80M | -93.86M | -8.96M | -30.54M | -8.82M | -10.35M | -9.15M | -7.68M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | -0.00M | 0.01M | | | | | | | | | | | 0.03M | 0.61M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | -3.78M | -1.88M | -18.93M | -8.74M | 31.61M | 299.31M | -270.54M | -95.75M | -98.57M | -4.76M | -45.55M | -27.32M | -48.09M | -192.12M | -217.97M | -12.63M | -28.62M | -9.99M | -3.05M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | 0.53M | -0.58M | 4.40M | -0.67M | -2.73M | -7.59M | 7.58M | 0.63M | 2.07M | -4.84M | 3.70M | -2.77M | -1.03M | 2.82M | -8.15M | 4.00M | 7.88M | -1.25M | 5.74M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.38M | 113.68M | -230.42M | 186.42M | -27.57M | -287.43M | -0.26M | 40.93M | 98.08M | -91.99M | -0.34M | 310.44M | 0.60M | -93.64M | -310.11M | 76.75M | 76.34M | 43.99M | -117.72M | 222.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.38M | 141.92M | -214.69M | 195.93M | 6.84M | -125.26M | -311.71M | 304.01M | 196.85M | 4.51M | 9.26M | 352.29M | 32.77M | 38.79M | -120.33M | 323.66M | 85.72M | 64.73M | -106.44M | 219.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.53M | 113.15M | -229.84M | 182.02M | -26.91M | -284.70M | 7.33M | 33.36M | 97.45M | -94.06M | 4.50M | 306.74M | 3.37M | -92.61M | -312.92M | 84.90M | 72.34M | 36.12M | -116.46M | 216.86M |