|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.60M | 33.30M | -25.80M | 546.60M | 184.60M | 104.20M | 93.70M | 55.60M | 98.30M | 65.60M | 88.20M | 97.30M | 99.90M | 81.60M | 113.30M | 62.40M | 108.60M | 51.00M | 96.70M | 81.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | 12.10M | 14.20M | 17.40M | 16.70M | 17.50M | 17.00M | 20.20M | 20.00M | 20.00M | 19.10M | 20.70M | 21.10M | 23.50M | 19.80M | 20.30M | 20.10M | 21.40M | 22.40M | 19.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | -7.80M | -29.50M | 8.30M | 12.20M | -0.70M | -8.40M | -19.50M | 16.70M | -11.70M | 1.40M | -14.60M | -20.70M | -1.60M | 21.00M | -11.20M | -11.40M | 6.20M | 21.70M | 10.30M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.10M | 80.20M | -9.10M | 7.50M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.70M | 8.70M | 3.00M | -15.00M | 11.60M | -0.50M | 0.70M | 0.40M | -5.30M | 1.60M | 0.30M | 0.10M | -0.50M | 5.90M | 0.30M | -13.50M | -6.40M | 20.60M | 0.60M | -25.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.00M | 192.90M | 115.20M | 26.80M | 76.10M | 164.50M | 98.30M | 100.00M | 282.20M | 269.80M | 174.40M | 249.60M | 272.30M | 235.40M | 310.40M | 160.70M | 225.90M | 301.30M | 235.70M | 242.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.70M | 97.90M | 96.40M | 95.30M | 93.80M | 94.70M | 92.60M | 94.20M | 106.50M | 113.80M | 112.40M | 119.60M | 120.70M | 124.20M | 120.30M | 125.60M | 132.20M | 146.20M | 152.50M | 138.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.20M | 26.70M | -40.70M | 72.90M | 73.50M | -3.70M | -10.20M | 36.20M | -8.30M | -48.30M | 21.80M | -18.30M | -27.20M | 43.20M | 30.20M | 84.20M | -7.30M | -8.30M | -42.20M | 57.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | -50.10M | 25.60M | 26.10M | 6.90M | 28.20M | 44.60M | -3.00M | -20.90M | 11.20M | 9.20M | -21.70M | -7.60M | -43.20M | -10.70M | -24.50M | 50.60M | -19.90M | 22.90M | 15.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | -11.50M | 5.90M | 36.00M | 31.50M | 33.00M | -39.50M | -18.10M | 19.50M | 8.20M | -4.70M | -6.80M | -2.40M | 16.30M | 77.10M | 19.90M | -13.60M | -2.50M | -106.20M | 74.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 50.90M | 3.40M | -1.70M | 18.70M | -20.70M | 8.90M | 12.40M | -61.80M | 57.50M | 5.00M | 9.00M | -15.40M | 19.90M | 19.30M | 25.00M | -13.50M | -59.20M | -17.50M | 18.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 49.00M | 57.30M | 45.20M | 64.80M | 88.00M | 52.30M | 80.60M | 69.00M | 101.10M | 80.80M | 98.70M | 110.80M | 139.20M | 139.00M | 90.50M | 131.00M | 149.70M | 116.40M | 91.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.40M | 14.40M | 2.90M | 0.50M | 0.20M | 0.10M | | 1.10M | 0.10M | | | | 0.60M | 11.00M | 1.10M | | 0.10M | 0.30M | 2.30M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.60M | | 0.10M | | | | | | 715.20M | | 252.70M | | -4.60M | | | 124.30M | 0.10M | 795.90M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.10M | 0.40M | -51.30M | 51.30M | | | 4.60M | -4.60M | | | | | | | | | 378.50M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.20M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -480.10M | -57.00M | 3.20M | -46.20M | -90.10M | -87.10M | -53.00M | -81.00M | -433.90M | -101.40M | -333.80M | -98.80M | -105.70M | -139.20M | -128.30M | -213.90M | -131.20M | -945.90M | 261.80M | -89.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.60M | 121.80M | -18.20M | -131.30M | 156.90M | 8.50M | -28.20M | 29.50M | 1.80M | | | -38.30M | 58.20M | | -44.60M | 49.80M | | -49.10M | 15.20M | 4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.10M | 28.60M | 227.40M | -653.80M | -60.00M | 249.20M | -28.30M | -133.40M | -118.00M | -276.00M | 206.30M | 30.80M | -170.40M | 348.90M | -94.20M | -198.50M | 340.00M | -235.90M | -395.80M | -165.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -2.50M | -0.80M | -1.90M | -3.10M | -3.20M | 2.80M | 0.60M | 0.40M | -2.00M | 1.90M | | | 2.00M | -3.70M | 1.90M | 4.00M | -0.70M | 0.20M | -0.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.70M | 41.90M | 335.90M | -666.80M | -225.80M | 322.60M | 19.80M | -113.80M | -269.30M | -109.60M | 48.80M | 181.60M | -3.80M | 447.10M | 84.20M | -249.80M | 438.70M | -881.20M | 101.90M | -13.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.00M | 143.90M | 57.90M | -18.40M | 11.30M | 76.50M | 46.00M | 19.40M | 213.20M | 168.70M | 93.60M | 150.90M | 161.50M | 96.20M | 171.40M | 70.20M | 94.90M | 151.60M | 119.30M | 151.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.00M | 164.50M | 345.80M | -673.20M | -74.00M | 326.60M | 17.00M | -114.40M | -269.70M | -107.60M | 46.90M | 181.60M | -3.80M | 445.10M | 87.90M | -251.70M | 434.70M | -880.50M | 101.70M | -12.60M |