|
Net Income (Quarter)
|
70.90M | 137.50M | 35.10M | 25.20M | 77.90M | 163.50M | 33.80M | 29.70M | 109.30M | 181.40M | 43.20M | 47.50M | 101.60M | 192.40M | 43.50M | 28.00M | 93.00M | 215.20M | 57.60M | 49.30M | 100.80M | 187.30M | 58.40M | 43.20M | 87.50M | 111.20M | 29.40M | 25.20M | 71.50M | 183.60M | 57.90M | 36.00M | 104.80M | 183.40M | 86.00M | 55.00M | 110.70M | 205.10M | 54.70M | 47.10M | 100.20M | 250.90M | 35.40M | -491.80M | 85.90M | 177.40M | -81.50M | 52.70M | 112.90M | 252.50M | 442.30M | 279.50M | 73.10M | 262.80M | 50.30M | 38.30M | 88.40M | 241.90M | 48.20M | 18.60M | 102.30M | 218.70M | 118.20M | 62.70M | 107.50M | 231.30M | 129.40M |
|
Share-based Compensation (Quarter)
|
| -0.30M | 1.60M | 0.40M | 1.90M | 2.60M | 2.50M | -2.30M | 2.70M | 3.00M | 4.40M | -11.80M | 2.40M | 2.30M | 4.50M | -8.30M | 1.70M | 1.70M | 1.40M | -8.60M | 1.60M | 1.60M | 2.70M | 0.50M | 1.90M | 1.40M | 3.80M | 1.70M | 1.50M | | 1.50M | 2.10M | 2.40M | 0.20M | 4.40M | 2.70M | 3.10M | 3.90M | 3.70M | 3.00M | 2.90M | 4.90M | 3.10M | 2.00M | 2.30M | 2.40M | 3.10M | 2.50M | 2.30M | 2.30M | 2.70M | 2.30M | 2.30M | 2.30M | 2.80M | 3.00M | 3.30M | 3.20M | 3.60M | 3.20M | 3.30M | 2.10M | 3.10M | 3.00M | 3.60M | 3.50M | 3.90M |
|
Deferred Taxes (Quarter)
|
| 79.40M | 137.50M | 15.60M | 36.60M | 94.60M | -0.40M | 12.60M | 47.70M | 85.80M | 19.90M | 18.40M | 44.70M | 67.80M | 12.80M | 15.40M | 35.30M | 55.80M | 19.40M | 22.00M | 38.30M | 81.80M | 35.20M | 13.00M | 35.10M | 14.20M | 40.30M | 10.40M | 41.80M | 82.00M | 19.60M | 20.40M | 47.60M | 84.10M | -202.10M | 7.30M | 12.10M | 44.30M | 14.80M | -0.50M | -1.40M | 27.10M | 2.40M | -254.70M | 28.00M | 58.30M | 33.90M | 8.70M | 6.80M | 25.40M | 85.00M | 47.50M | -81.00M | -142.40M | 21.90M | 0.90M | 0.30M | 6.50M | 3.90M | 2.60M | 5.30M | 12.30M | -4.60M | 0.70M | 0.50M | 12.80M | 45.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.02M | | | | 0.19M | | | | 0.19M |
|
Gains from Investment Securities (Quarter)
|
| | -0.50M | -1.10M | 7.30M | -11.60M | -0.90M | -1.70M | -3.70M | 10.80M | 2.20M | -1.40M | -3.40M | 4.80M | 6.90M | 0.10M | 0.50M | 17.40M | -10.50M | 7.40M | 20.20M | 33.60M | -2.30M | 0.80M | 34.60M | 35.10M | 2.30M | -2.50M | 35.30M | 35.30M | 2.60M | 4.00M | 35.30M | 35.30M | -1.30M | -0.60M | 35.30M | 35.30M | -4.10M | 3.80M | 35.30M | 36.70M | -0.50M | 780.00M | 18.30M | 18.30M | -1.20M | 5.50M | 18.40M | 18.30M | 2.00M | -4.30M | 0.60M | 0.50M | 2.10M | 2.20M | 0.80M | 0.80M | -2.30M | 0.80M | 0.80M | 0.50M | 0.70M | 4.70M | 0.90M | 0.80M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
1.40M | | | | | | 1.10M | | | 5.00M | 1.30M | 0.20M | 0.10M | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 252.40M | 215.20M | 116.00M | 225.50M | 245.40M | 195.60M | 76.30M | 170.20M | 282.20M | 305.20M | 120.30M | 161.20M | 396.50M | 368.10M | 59.20M | 20.70M | 271.30M | 272.00M | 23.20M | 158.60M | 284.70M | 255.10M | 139.60M | 166.20M | 303.30M | 258.00M | 73.40M | 92.60M | 260.90M | 217.80M | 91.00M | 106.40M | 266.30M | 320.80M | 167.00M | 187.20M | 357.50M | 239.40M | 28.90M | 99.90M | 289.20M | 263.50M | 103.90M | 159.40M | 262.00M | 187.50M | -940.20M | 172.40M | 273.70M | 264.20M | 58.90M | -50.80M | 759.70M | 184.60M | 172.30M | 333.90M | 415.10M | 311.00M | 83.00M | 253.10M | 347.10M | 129.60M | 15.90M | 338.60M | 397.80M | 384.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
64.60M | 67.20M | 66.80M | 70.30M | 71.20M | 73.70M | 76.10M | 74.00M | 74.70M | 77.10M | 81.90M | 87.60M | 90.50M | 95.90M | 102.20M | 92.90M | 74.70M | 65.40M | 65.60M | 67.20M | 68.30M | 71.70M | 74.20M | 75.90M | 76.20M | 77.90M | 77.90M | 78.50M | 80.10M | 82.20M | 81.80M | 55.60M | 74.70M | 76.90M | 76.30M | 78.80M | 80.90M | 81.10M | 80.80M | 82.40M | 84.30M | 94.10M | 94.20M | 94.40M | 97.30M | 100.50M | 99.10M | 98.70M | 102.90M | 108.60M | 105.80M | 107.40M | 111.60M | 122.40M | 119.50M | 121.20M | 124.10M | 132.50M | 128.80M | 129.20M | 135.50M | 144.00M | 130.80M | 137.40M | 140.60M | 146.70M | 135.10M |
|
Change in Receivables (Quarter)
|
| -30.30M | 0.50M | 29.30M | -5.20M | 23.90M | -59.90M | -8.10M | 55.10M | 71.50M | -70.50M | -54.80M | 34.90M | 88.10M | -68.20M | -8.40M | 49.80M | 70.40M | -115.50M | 12.50M | -17.50M | 63.80M | -65.60M | -19.60M | 16.40M | 37.00M | -55.40M | -38.00M | 28.00M | 61.90M | -45.00M | -36.60M | 75.20M | 58.70M | -75.50M | -14.80M | 66.30M | 4.90M | -76.20M | -19.20M | 31.70M | 63.90M | -95.20M | -16.20M | 52.00M | 27.10M | -66.00M | -26.00M | 67.90M | 57.50M | -97.50M | -0.40M | 101.90M | 73.40M | -77.90M | -43.40M | 75.40M | 81.30M | -156.10M | -36.70M | 84.20M | 89.70M | -103.60M | 48.80M | 68.10M | 100.40M | -108.50M |
|
Change in Inventory (Quarter)
|
| 8.30M | 62.20M | -14.10M | 42.60M | -16.20M | 32.90M | -16.10M | -17.80M | -27.60M | 7.30M | -3.30M | 6.90M | -17.30M | | 7.70M | 12.30M | -25.20M | 0.10M | 4.00M | -26.00M | -11.50M | 13.10M | 23.90M | 5.80M | -4.20M | 31.00M | -10.20M | -1.00M | -19.70M | -1.50M | 7.70M | -8.80M | -3.00M | 7.70M | 12.20M | -12.30M | -14.80M | -12.40M | -9.10M | 1.90M | -0.80M | 3.80M | 5.00M | -3.50M | 0.50M | 6.90M | 7.00M | 3.40M | -19.10M | 12.10M | 25.30M | 27.70M | 31.50M | 45.60M | 38.00M | 6.40M | 20.50M | 57.90M | -9.60M | -19.50M | -22.50M | 25.90M | -13.00M | 8.90M | -44.20M | -33.60M |
|
Change in Account Payables (Quarter)
|
| -30.70M | 87.80M | -30.40M | 35.20M | -18.50M | 72.90M | -43.10M | 37.00M | -34.80M | 75.40M | -59.20M | 59.20M | | | 16.50M | -6.00M | -25.80M | 144.90M | -29.60M | -31.40M | -39.70M | 36.70M | -15.10M | -25.60M | -17.00M | 88.60M | -44.10M | -12.70M | -33.80M | 45.50M | 24.90M | -23.60M | -30.40M | 56.20M | -23.70M | -22.00M | 11.60M | 63.80M | -42.60M | -40.80M | 14.30M | 34.60M | -32.80M | -18.40M | -17.40M | 128.40M | -28.70M | -42.40M | 29.70M | 48.90M | 24.50M | -5.00M | -3.20M | 139.10M | -103.80M | -8.00M | -29.80M | 5.30M | -102.00M | 53.60M | 3.10M | 30.60M | -59.40M | 73.20M | -38.60M | 59.70M |
|
Change in Accured Expenses (Quarter)
|
| 3.30M | 5.00M | -49.80M | 86.00M | -26.60M | 34.50M | -38.30M | 64.90M | 3.70M | -14.30M | -42.50M | 43.40M | 19.40M | -13.90M | -55.80M | 44.40M | 15.30M | -11.20M | -41.10M | 31.20M | 16.60M | -18.50M | -26.40M | 29.60M | 34.40M | -19.80M | -35.90M | 3.60M | 34.20M | 34.50M | -43.10M | 1.90M | -13.90M | -11.60M | -9.50M | 59.50M | 23.30M | -0.10M | -55.90M | 19.80M | 18.60M | -20.50M | -38.80M | 30.80M | 13.40M | -32.20M | -24.10M | 34.00M | 33.40M | -38.60M | -18.30M | 106.90M | 172.60M | -224.50M | -15.10M | 33.00M | 42.20M | -23.40M | -37.00M | 36.50M | 124.90M | -94.60M | -23.50M | 32.40M | 62.50M | -62.40M |
|
Change in Taxes (Quarter)
|
| -13.20M | 198.20M | 81.70M | -232.30M | 9.40M | 294.20M | | | -3.60M | | | | 9.80M | -2.10M | | | -1.90M | -3.20M | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 1.00M | | -10.40M | 0.40M | 7.20M | -1.70M | -2.30M | -3.60M | 2.10M | -1.60M | 1.50M | -2.40M | 20.60M | -5.90M | -8.00M | -0.30M | 11.70M | 0.80M | -12.40M | -6.60M | | | 0.20M | -0.10M | 37.20M |
|
Other Working Capital Changes (Quarter)
|
| 14.10M | 22.70M | 10.90M | -19.80M | 20.10M | -11.60M | -6.20M | 46.00M | -81.10M | 48.50M | 5.20M | 13.30M | -6.80M | -3.10M | -7.80M | 15.20M | -25.90M | 19.80M | -3.70M | 2.20M | 14.80M | -16.50M | -9.00M | 39.80M | -30.70M | 8.50M | 2.10M | 18.20M | -2.80M | 8.70M | -4.30M | 16.00M | -82.50M | 5.30M | 0.90M | -1.50M | -18.70M | -5.80M | 15.90M | -11.40M | -7.90M | 22.60M | -3.60M | -12.00M | -23.60M | 12.90M | -45.40M | 51.00M | -47.20M | 64.30M | -6.40M | -4.70M | 41.80M | -37.30M | -2.30M | 4.60M | -54.70M | 52.40M | -5.10M | 5.10M | | | 11.20M | -1.50M | -18.40M | 48.10M |
|
Capital Expenditures (Quarter)
|
| 197.90M | 158.70M | 135.00M | 171.20M | 306.30M | 267.40M | 195.00M | 376.80M | 335.50M | 363.10M | 311.10M | 247.40M | 234.30M | 357.80M | 325.10M | 239.90M | 207.90M | 217.70M | 171.80M | 125.80M | 139.80M | 131.90M | 108.80M | 118.90M | 147.30M | 172.80M | 177.70M | 153.40M | 135.60M | 193.40M | 219.90M | 271.20M | 171.70M | 161.30M | 137.40M | 136.40M | 140.00M | 159.80M | 152.90M | 161.60M | 162.00M | 159.00M | 127.20M | 153.60M | 138.90M | 230.80M | 158.40M | 195.10M | 187.10M | 237.90M | 220.10M | 230.70M | 240.00M | 360.10M | 286.00M | 294.60M | 299.00M | 298.60M | 226.90M | 323.30M | 244.10M | 296.60M | 249.50M | 273.70M | 229.50M | 301.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.10M | -0.80M | | | 0.20M | -1.90M | 1.70M | -1.70M | 17.80M | 7.40M | 6.10M | -5.50M | 7.00M | -6.10M | 35.60M | 0.30M | 0.30M | 0.10M | 0.40M | 0.20M | | 0.10M | 0.10M | 1.90M | 0.20M | 0.30M | | 0.20M | 0.10M | 0.60M | | | | 0.30M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | 200.40M | | | | -1.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 36.90M | 8.30M | 6.60M | 18.60M | 0.70M | 12.90M | | 5.60M | 1.70M | 2.70M | 1.40M | 6.00M | -4.80M | -2.60M | | | | 18.50M | 3.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 439.80M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -182.50M | -153.10M | -130.60M | -161.00M | -294.40M | -260.10M | -182.00M | -350.70M | -319.60M | -543.50M | -295.10M | -231.80M | -309.70M | -356.00M | -289.50M | -242.30M | -207.60M | -217.60M | -171.40M | -125.60M | -130.30M | -131.80M | -108.70M | -117.00M | -110.20M | -164.20M | -171.10M | -134.60M | -134.80M | -179.90M | -219.90M | -270.40M | -170.00M | -161.60M | -137.60M | -129.30M | -146.20M | -162.90M | -153.90M | -163.80M | -164.70M | -142.30M | -124.90M | -157.40M | -139.80M | -232.80M | -159.00M | -197.80M | -190.10M | -285.60M | -220.40M | 46.70M | 546.60M | -469.30M | -312.20M | -319.80M | -323.00M | -317.10M | -243.50M | -346.10M | -261.70M | -309.90M | -263.70M | -295.30M | -247.80M | -319.80M |
|
Other financing activities (Quarter)
|
| | -3.30M | | | 0.70M | | 73.50M | | | 142.90M | | 1.00M | | 45.20M | | | | | | | | | | | | -6.90M | | | | -0.10M | | | | -0.10M | -0.40M | | | -0.10M | -10.20M | | | -0.10M | -7.10M | -0.10M | 0.10M | 7.00M | -3.30M | -0.10M | -0.10M | 3.50M | -0.80M | | -0.10M | 0.90M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -279.80M | -6.30M | -37.80M | -62.90M | 50.20M | 58.30M | 107.40M | 181.60M | 37.90M | 237.30M | 171.80M | 70.70M | -78.30M | -20.50M | 235.60M | 214.50M | -63.70M | -47.60M | 143.80M | -33.20M | -156.60M | -117.80M | -34.90M | -50.70M | -149.80M | -61.90M | 22.50M | 42.00M | -126.10M | -37.60M | 128.60M | 164.00M | -96.30M | -144.80M | -41.50M | -60.20M | -120.60M | -72.90M | 30.70M | 63.90M | -111.30M | -134.40M | 166.90M | -80.40M | -157.70M | 14.40M | 1,098.10M | 25.40M | -82.10M | 19.90M | 161.50M | -338.40M | -507.60M | -83.40M | 358.80M | -320.80M | -89.60M | 3.50M | 164.60M | 88.80M | -75.60M | 171.00M | 274.10M | -69.70M | -150.20M | -65.10M |
|
Dividends Paid - Common (Quarter)
|
| 34.30M | 34.40M | 35.10M | -35.10M | | 141.00M | 36.60M | -30.50M | 104.00M | 36.70M | 38.50M | -30.50M | 107.90M | 38.60M | 2.50M | | 121.50M | -121.50M | 44.70M | 44.80M | 44.80M | 49.80M | 49.90M | 49.90M | 49.90M | 54.90M | 54.90M | 54.90M | 54.90M | 60.40M | 60.40M | 60.40M | 60.40M | 66.40M | 66.60M | 66.40M | 66.40M | 72.80M | 75.50M | 73.10M | 73.10M | 77.50M | 79.30M | 75.00M | 250.00M | 80.50M | 81.70M | | 220.00M | 82.10M | 82.30M | 82.10M | 82.00M | 82.90M | 83.60M | 82.90M | 82.90M | 83.80M | 85.90M | 84.00M | 84.00M | 84.60M | 86.60M | 84.90M | 84.80M | 85.60M |
|
Change in Cash (Quarter)
|
| -209.90M | 55.80M | -52.40M | 1.60M | 1.20M | -6.20M | 1.70M | 1.10M | 0.50M | -1.00M | -3.00M | 0.10M | 8.50M | -8.40M | 5.30M | -7.10M | | 6.80M | -4.40M | -0.20M | -2.20M | 5.50M | -4.00M | -1.50M | 43.30M | 31.90M | -75.20M | | | 0.30M | -0.30M | | | 14.40M | -12.10M | -2.30M | 90.70M | 3.60M | -94.30M | | 13.20M | -13.20M | 145.90M | -78.40M | -35.50M | -30.90M | -1.10M | | 1.50M | -1.50M | | 4.90M | 451.30M | -368.10M | 218.90M | -306.70M | 2.50M | -2.60M | 4.10M | -4.20M | 9.80M | -9.30M | 26.30M | -26.40M | -0.20M | -0.10M |
|
Free Cash Flow (Quarter)
|
| 54.50M | 56.50M | -19.00M | 54.30M | -60.90M | -71.80M | -118.70M | -206.60M | -53.30M | -57.90M | -190.80M | -86.20M | 162.20M | 10.30M | -265.90M | -219.20M | 63.40M | 54.30M | -148.60M | 32.80M | 144.90M | 123.20M | 30.80M | 47.30M | 156.00M | 85.20M | -104.30M | -60.80M | 125.30M | 24.40M | -128.90M | -164.80M | 94.60M | 159.50M | 29.60M | 50.80M | 217.50M | 79.60M | -124.00M | -61.70M | 127.20M | 104.50M | -23.30M | 5.80M | 123.10M | -43.30M | -1098.60M | -22.70M | 86.60M | 26.30M | -161.20M | -281.50M | 519.70M | -175.50M | -113.70M | 39.30M | 116.10M | 12.40M | -143.90M | -70.20M | 103.00M | -167.00M | -233.60M | 64.90M | 168.30M | 83.10M |
|
Net Cash Flow (Quarter)
|
| -209.90M | 55.80M | -52.40M | 1.60M | 1.20M | -6.20M | 1.70M | 1.10M | 0.50M | -1.00M | -3.00M | 0.10M | 8.50M | -8.40M | 5.30M | -7.10M | | 6.80M | -4.40M | -0.20M | -2.20M | 5.50M | -4.00M | -1.50M | 43.30M | 31.90M | -75.20M | | | 0.30M | -0.30M | | | 14.40M | -12.10M | -2.30M | 90.70M | 3.60M | -94.30M | 0.00 | 13.20M | -13.20M | 145.90M | -78.40M | -35.50M | -30.90M | -1.10M | | 1.50M | -1.50M | | -342.50M | 798.70M | -368.10M | 218.90M | -306.70M | 2.50M | -2.60M | 4.10M | -4.20M | 9.80M | -9.30M | 26.30M | -26.40M | -0.20M | -0.10M |