|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -157.90M | -108.70M | -94.70M | 48.20M | -50.50M | -2.80M | -3.10M | 63.10M | -32.30M | 14.80M | 17.40M | 131.30M | 44.80M | 168.60M | 77.10M | 127.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 8.80M | 6.20M | 9.80M | 11.10M | 7.80M | 13.30M | 7.90M | 7.90M | -0.30M | 6.40M | 8.20M | 0.60M | 5.40M | 4.90M | 5.50M | 5.50M | 6.30M | 7.70M | 7.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | | | | | | | | | | | | 1.80M | | | | 66.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 0.40M | -1.90M | 1.90M | 7.20M | -8.80M | 8.70M | -9.60M | 0.10M | -0.70M | 5.60M | 3.20M | -0.30M | 0.30M | | 7.10M | 1.50M | -0.90M | 41.60M | -46.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 33.70M | 2.50M | | 0.20M | | | | 4.80M | | | 8.60M | 1.10M | 17.20M | 18.30M | 12.60M | 9.70M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.80M | -11.50M | -293.70M | -110.30M | -303.90M | -103.40M | 177.30M | 338.20M | -102.70M | -109.10M | 19.10M | -11.00M | -109.80M | 68.60M | 24.60M | 162.30M | 192.50M | 117.40M | 111.30M | 193.60M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.70M | 17.60M | 16.90M | 24.00M | 17.10M | 15.30M | 15.10M | 14.20M | 13.70M | 12.60M | 11.30M | 18.60M | 16.80M | 7.60M | 8.50M | 6.00M | 5.60M | 4.70M | 4.60M | -0.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.10M | -33.10M | 15.20M | 59.40M | -36.30M | -3.00M | 26.00M | 30.10M | -35.60M | -43.40M | 13.30M | 0.70M | -33.40M | -0.50M | 0.10M | 4.90M | -12.00M | 2.20M | 10.20M | -6.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.40M | 31.20M | 546.40M | -215.60M | 9.90M | -179.50M | 414.60M | -474.60M | 83.10M | -83.50M | 357.50M | -397.00M | 43.20M | -115.90M | 271.30M | -293.10M | 10.10M | 72.10M | 134.40M | -229.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.40M | 36.60M | 351.70M | -152.50M | -179.80M | -204.20M | 672.70M | -354.90M | -22.30M | -245.10M | 381.90M | -512.20M | -87.80M | -55.90M | 331.50M | -367.30M | 110.30M | 53.60M | 112.10M | -275.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 4.50M | -4.00M | -3.50M | -4.80M | 4.30M | -0.70M | 1.20M | 0.20M | -4.20M | -1.70M | 6.50M | -0.60M | 2.70M | -1.00M | -6.00M | -0.40M | 3.00M | -7.50M | -1.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.70M | 13.50M | 12.50M | -31.10M | 10.80M | 20.50M | 13.00M | 11.60M | 9.10M | 10.10M | 8.00M | -26.90M | 4.90M | 3.10M | 4.60M | 3.50M | 2.90M | 4.10M | 4.30M | -11.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.90M | 0.40M | -77.30M | | 1.30M | 1.50M | | -2.80M | | 9.80M | 5.50M | | | | 0.30M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | -5.60M | | 3.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.50M | 212.20M | 58.30M | | 42.10M | 201.90M | 72.00M | | 42.90M | 22.60M | 41.40M | 23.20M | 3.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.70M | -13.60M | -12.80M | -23.70M | 66.10M | -20.10M | -249.60M | -19.10M | -6.70M | -52.20M | 5.10M | 20.60M | 189.80M | 78.40M | -20.50M | 17.40M | 7.30M | -523.30M | -979.90M | -1713.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | 3.10M | | | | | | | | | 2.20M | 12.50M | -8.40M | 2.40M | 19.30M | -19.30M | 41.30M | 0.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.30M | 1,034.40M | | -3.10M | -1.10M | -1.90M | -0.30M | -4.60M | -2.80M | -2.70M | -2.60M | -3.50M | -2.70M | 3,052.90M | 395.30M | -2.50M | 1,478.00M | 2,675.30M | -3.30M | -3.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.50M | -1.00M | -11.10M | 2.60M | -1.20M | -24.90M | 22.00M | -4.00M | -0.60M | -7.60M | 3.60M | 1.30M | -0.40M | 0.20M | -4.00M | 5.90M | 0.10M | 3.00M | 0.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.80M | 1,004.80M | -307.50M | -148.20M | -236.30M | -126.60M | -97.50M | 336.50M | -116.20M | -164.60M | 14.00M | 9.70M | 78.60M | 3,199.50M | -3278.10M | 3,850.90M | -49.40M | 3,993.50M | -868.30M | -1537.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.50M | -25.00M | -306.20M | -79.20M | -314.70M | -123.90M | 164.30M | 326.60M | -111.80M | -119.20M | 11.10M | 15.90M | -114.70M | 65.50M | 20.00M | 158.80M | 189.60M | 113.30M | 107.00M | 204.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.80M | 1,009.30M | -306.50M | -137.10M | -238.90M | -125.40M | -72.60M | 314.50M | -112.20M | -164.00M | 21.60M | 6.10M | 77.30M | 3,199.90M | 399.40M | 177.20M | 1,677.80M | 2,269.40M | -871.90M | -1524.10M |