|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.68M | 110.74M | 95.27M | 8.25M | 52.49M | 114.97M | 109.12M | 0.83M | 35.87M | 87.75M | 120.07M | -12.91M | 89.56M | 129.92M | 202.84M | -16.57M | 13.38M | 120.67M | 216.17M | 8.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 3.43M | 0.30M | 0.06M | 0.38M | 3.64M | 0.38M | | 0.55M | 5.00M | 0.03M | | 0.70M | 11.58M | 0.03M | 0.03M | 0.93M | 6.88M | 0.01M | 0.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.98M | 14.86M | 2.06M | 20.64M | 44.11M | 11.86M | 24.21M | -25.05M | 19.44M | 18.76M | 30.54M | 0.30M | 36.14M | 20.52M | 22.33M | 5.66M | 28.46M | 28.61M | 36.33M | 3.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.50M | 11.00M | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.61M | 0.55M | 0.59M | 0.63M | 0.63M | -2.46M | 2.06M | 1.79M | 0.17M | -1.57M | 1.55M | 1.87M | -0.62M | 0.19M | 2.70M | 5.70M | 1.43M | -0.66M | 2.85M | 4.03M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.16M | -37.41M | 367.86M | -94.58M | 87.60M | -88.95M | 432.07M | 44.78M | 91.09M | 46.41M | 292.19M | 24.29M | 64.51M | -8.96M | 423.03M | -28.90M | 81.17M | 26.73M | 562.61M | -11.56M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.41M | 30.39M | 31.43M | 32.87M | 34.55M | 36.68M | 38.09M | 38.88M | 39.29M | 40.29M | 40.08M | 40.91M | 45.30M | 45.33M | 47.97M | 47.00M | 48.48M | 49.58M | 50.13M | 53.55M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.64M | 117.01M | -9.53M | -45.64M | -45.18M | 247.08M | -238.20M | -112.83M | -8.67M | 146.38M | -2.06M | -109.99M | -21.59M | 203.09M | 9.05M | -137.59M | -59.45M | 279.24M | -41.66M | -151.59M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.90M | 48.87M | -173.88M | 137.68M | 68.13M | -17.97M | -167.47M | 77.34M | 40.66M | -1.95M | -113.22M | 52.52M | 73.73M | -5.25M | -90.31M | 69.12M | 48.09M | -22.92M | -130.52M | 94.43M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.75M | -18.75M | -7.21M | 59.33M | 32.99M | 0.01M | -159.03M | 159.02M | -183.78M | -0.00M | 13.18M | -14.86M | 7.92M | -45.97M | 8.70M | 7.67M | 34.67M | 32.49M | -37.98M | -40.64M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | 31.20M | 44.72M | -57.15M | -20.29M | 39.30M | 12.29M | -26.91M | -8.27M | 20.89M | 9.81M | -44.02M | -10.21M | 37.01M | 55.15M | -68.05M | -23.06M | 35.41M | 24.88M | -63.24M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | 31.20M | 44.72M | -57.15M | -20.29M | 39.30M | 12.29M | -26.91M | -8.27M | 20.89M | 9.81M | -44.02M | -10.21M | 37.01M | 55.15M | -68.05M | -23.06M | 35.41M | 24.88M | -63.24M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 51.11M | -50.09M | 43.28M | -49.58M | | 2.70M | 3.07M | -3.67M | 57.12M | -52.21M | 3.81M | -48.54M | 4.27M | -3.63M | 3.45M | 3.43M | 1.17M | 4.31M | -0.75M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.06M | 57.13M | -62.00M | 12.51M | 27.04M | 24.12M | 0.20M | -3.31M | 4.86M | 13.33M | 4.18M | 3.61M | 1.41M | 19.31M | -0.40M | 9.48M | 32.57M | 42.10M | -9.94M | 18.78M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.50M | 1.54M | 2.91M | 0.25M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 0.24M | 0.23M | 0.21M | 1.65M | 0.36M | 1.01M | 0.66M | 0.26M | 0.83M | 1.45M | 0.92M | -0.96M | 0.10M | 0.22M | 0.31M | -0.01M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -192.25M | -164.05M | -132.78M | -138.11M | -155.67M | -145.56M | -116.17M | -116.44M | -160.45M | -113.79M | -121.23M | -157.57M | -176.49M | -19.27M | -132.95M | -153.71M | -262.34M | -179.54M | -196.14M | -177.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.46M | 100.00M | 50.00M | -150.00M | 360.00M | 175.00M | -164.47M | 139.47M | | 6.19M | 43.81M | 39.55M | 35.51M | 107.68M | 5.34M | 77.31M | 109.68M | 6.08M | 6.59M | 21.58M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.00M | 110.65M | 114.44M | -68.14M | -260.30M | 40.50M | 45.80M | -215.03M | 106.88M | 16.55M | -72.50M | 58.65M | 37.00M | 45.20M | -174.55M | 144.20M | -111.05M | 173.40M | -219.00M | 70.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.11M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.58M | 31.84M | 31.88M | 31.97M | 32.01M | 34.51M | 40.69M | 37.79M | 37.98M | 40.98M | 41.17M | 41.29M | 41.62M | 44.75M | 45.01M | 45.14M | 45.17M | 47.72M | 47.86M | 47.91M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.12M | 197.97M | -222.43M | 245.48M | 41.52M | 235.93M | -291.20M | 45.13M | 69.85M | 69.29M | -168.64M | 150.66M | 90.45M | 29.18M | -207.96M | 99.91M | 180.82M | 154.75M | -243.62M | 97.33M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -3.49M | 12.65M | 12.79M | -26.54M | 1.42M | 24.69M | -26.54M | 0.50M | 1.91M | 2.32M | 17.39M | -21.52M | 0.95M | 82.13M | -82.70M | -0.34M | 1.94M | 122.85M | -91.33M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.90M | -94.54M | 429.86M | -107.08M | 60.57M | -113.07M | 431.87M | 48.09M | 86.24M | 33.08M | 288.01M | 20.68M | 63.10M | -28.26M | 423.44M | -38.39M | 48.60M | -15.37M | 572.55M | -30.34M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -3.49M | 12.65M | 12.79M | -26.54M | 1.42M | 24.69M | -26.54M | 0.50M | 1.91M | 2.32M | 17.39M | -21.52M | 0.95M | 82.13M | -82.70M | -0.34M | 1.94M | 122.85M | -91.33M |