|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.70M | 181.80M | 279.70M | 390.80M | 133.10M | 115.30M | -186.70M | 138.70M | 136.00M | 94.20M | 161.60M | 271.80M | 151.40M | 158.00M | 131.90M | 157.20M | -44.80M | 224.20M | 4.20M | -158.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | 13.80M | 11.30M | 11.00M | 10.10M | 12.70M | 12.50M | 11.30M | 13.10M | 14.30M | 12.10M | 12.40M | 10.50M | 16.40M | 12.20M | 14.90M | 12.10M | 13.90M | 11.00M | 7.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.30M | 24.60M | 31.10M | -151.90M | -0.90M | -12.60M | -68.80M | 92.10M | -3.00M | -19.10M | -6.70M | 14.40M | -5.50M | -1.80M | -4.60M | -13.70M | -342.30M | -135.70M | 108.50M | 325.30M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | 118.50M | -114.70M | 1.00M | 1.20M | 0.80M | 1.70M | 1.20M | 1.30M | -2.50M | 4.60M | 1.10M | 8.90M | -6.90M | 0.80M | | 1.80M | -1.80M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.10M | | | | | 43.60M | | 373.50M | | | | 5.70M | | | | 10.20M | 479.50M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.10M | -521.30M | -251.00M | 1,654.40M | 303.40M | -466.50M | -112.60M | 314.90M | -75.40M | 271.60M | 115.50M | 657.70M | -66.70M | 292.40M | 28.70M | 486.50M | -71.40M | 213.10M | -44.50M | 583.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.60M | 78.30M | 77.30M | 80.10M | 76.80M | 75.40M | 73.10M | 76.20M | 72.30M | 75.50M | 75.20M | 75.60M | 72.10M | 69.80M | 69.70M | 70.60M | 67.70M | 68.70M | 69.40M | 66.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | -7.50M | 7.30M | -9.30M | 21.20M | -7.90M | -9.10M | 184.30M | -4.20M | 3.30M | -2.80M | -3.50M | 19.50M | 71.90M | 95.20M | -176.60M | -21.80M | 13.70M | 4.00M | 1.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.50M | 19.50M | -44.00M | 21.90M | 78.10M | 337.80M | 175.10M | -124.10M | -76.20M | 75.00M | -229.90M | -76.50M | -69.90M | 225.20M | 32.90M | -54.40M | 24.30M | 174.00M | -117.60M | -109.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | -37.50M | 26.10M | 105.60M | 36.70M | -17.80M | 26.10M | -3.10M | 16.40M | 29.50M | -42.40M | 26.60M | 26.60M | -30.60M | 14.80M | 19.80M | 42.20M | -90.30M | -20.80M | 67.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.10M | 61.10M | 60.50M | 97.20M | 52.40M | 56.30M | 86.10M | 95.30M | 57.90M | 58.00M | 47.40M | 81.40M | 38.80M | 36.60M | 40.00M | 43.30M | 26.70M | 31.20M | 40.60M | 43.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.50M | | 2.50M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | | | | 4.10M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.10M | -61.10M | 162.40M | -97.20M | -57.10M | -37.60M | -87.20M | -96.30M | -59.60M | -57.80M | -47.90M | 80.20M | -41.20M | -30.80M | -28.60M | -37.10M | -28.00M | -31.00M | -41.30M | -39.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -499.60M | -214.00M | -261.40M | -423.50M | -112.00M | -143.40M | -29.60M | -143.20M | -38.90M | -217.30M | -74.60M | -391.00M | -221.90M | -28.90M | -49.20M | -250.40M | -462.90M | -130.60M | -5.70M | -6.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | 2.60M | 2.60M | 2.50M | 2.40M | 2.40M | 2.40M | 2.30M | 2.30M | 4.30M | | 4.30M | 2.20M | 3.90M | | 3.60M | 1.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -6.80M | -5.90M | -23.50M | -21.30M | -8.70M | -12.90M | 18.30M | -3.00M | 2.50M | -8.20M | 3.10M | -1.60M | 1.10M | -1.30M | -10.60M | 5.30M | 6.30M | 0.90M | 6.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -738.20M | 239.40M | 146.10M | -56.20M | -493.80M | -49.40M | -242.30M | 93.70M | -176.90M | -1.00M | -15.20M | 350.00M | -331.40M | 233.80M | -50.40M | 188.40M | -557.00M | 57.80M | -90.60M | 543.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.00M | -582.40M | -311.50M | 1,557.20M | 251.00M | -522.80M | -198.70M | 219.60M | -133.30M | 213.60M | 68.10M | 576.30M | -105.50M | 255.80M | -11.30M | 443.20M | -98.10M | 181.90M | -85.10M | 539.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -359.60M | -796.40M | -350.00M | 1,133.70M | 134.30M | -647.50M | -229.40M | 75.40M | -173.90M | -3.50M | -7.00M | 346.90M | -329.80M | 232.70M | -49.10M | 199.00M | -562.30M | 51.50M | -91.50M | 536.90M |