|
Net Income (Quarter)
|
-9.50M | 6.24M | -1.05M | 38.65M | 63.31M | 87.86M | 6.51M | 2.04M | 4.43M | -11.10M | -24.22M | -5.67M | 11.85M | -78.66M | 55.91M | -30.62M | 35.92M | -33.06M | -12.48M | -30.03M | 32.08M | 69.52M | 61.50M | 39.50M | 83.07M | 161.39M | 50.37M | 96.90M | 136.88M | 201.03M | 298.74M | 285.61M | 319.19M | 216.26M | 212.28M | 68.88M | 188.57M | -15.97M | -138.39M | -43.58M | 97.46M | -126.94M | 2.73M | 0.38M | -17.43M | 41.30M | 31.34M | 25.59M | 119.60M | 164.10M |
|
Depreciation and Depletion (Quarter)
|
| | 11.67M | 11.84M | 12.23M | 12.95M | 37.22M | 42.74M | 46.07M | 48.52M | 43.03M | 46.35M | 50.83M | 56.11M | 56.54M | 42.83M | 43.44M | 46.61M | 41.55M | 43.45M | 46.76M | 52.79M | 65.64M | 63.90M | 54.72M | 53.69M | 49.32M | 49.99M | 50.81M | 51.54M | 50.87M | 52.45M | 52.76M | 53.83M | 51.91M | 52.02M | 51.86M | 51.25M | 51.29M | 50.03M | 49.15M | 47.66M | 46.19M | 41.28M | 40.29M | 41.34M | 40.31M | 39.47M | 38.79M | 37.23M |
|
Share-based Compensation (Quarter)
|
| 4.88M | 5.15M | 9.17M | 9.54M | 4.12M | 42.07M | 48.17M | 35.73M | 30.31M | 25.31M | 30.59M | 26.04M | 16.66M | 15.55M | 21.13M | 23.46M | 13.71M | 9.90M | 19.34M | 20.91M | 18.62M | 12.71M | 24.95M | 20.88M | 16.38M | 13.77M | 21.86M | 30.05M | 19.25M | 18.17M | 25.24M | 28.69M | 19.31M | 10.27M | 35.41M | 31.79M | 19.71M | 18.69M | 38.45M | 39.05M | 21.75M | 21.58M | 42.37M | 38.18M | 28.38M | 27.41M | 42.48M | 40.42M | 26.85M |
|
Deferred Taxes (Quarter)
|
| | -1.15M | 2.28M | 5.45M | 1.01M | -118.72M | 3.85M | -1.46M | -21.44M | 6.86M | 2.51M | -15.82M | -6.07M | -8.64M | -4.73M | -12.56M | -43.60M | 4.41M | -26.68M | -16.28M | -15.25M | -11.95M | -11.02M | 1.50M | 8.31M | -9.89M | -15.71M | 52.17M | -10.16M | -44.45M | 2.00M | -4.23M | 39.80M | -5.69M | -19.87M | 3.18M | 14.14M | -63.59M | -18.30M | 19.92M | 60.74M | -42.96M | -25.60M | -21.85M | -15.81M | -21.47M | -3.76M | -8.11M | -12.94M |
|
Gains from Investment Securities (Quarter)
|
| | 0.13M | 4.70M | -4.70M | 15.20M | 19.05M | 7.50M | 17.24M | -3.44M | -8.73M | -0.02M | 5.20M | 9.86M | -9.06M | -7.04M | 30.06M | 1.31M | -16.77M | 6.80M | 12.69M | 0.75M | 6.78M | 2.24M | -0.99M | 0.02M | -5.67M | -6.33M | -3.25M | -5.70M | -0.09M | -4.10M | 55.44M | -51.34M | 53.39M | 4.74M | 17.28M | -28.93M | 3.12M | 6.18M | -2.76M | -27.20M | 126.84M | 34.53M | -4.98M | -23.98M | 25.68M | -4.21M | -9.12M | 42.48M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 17.99M | 0.99M | | | | 17.28M | | | | | | | | | 13.00M | 38.00M | 8.00M | 71.00M | | | | | | 113.07M | | -106.58M | | | |
|
Cash from Operations (Quarter)
|
| | 31.72M | 36.26M | 58.70M | 72.14M | 138.53M | 141.43M | 168.79M | 218.01M | 159.69M | 59.39M | 250.00M | 220.36M | 247.07M | 103.64M | 219.86M | 270.07M | 258.96M | 75.26M | 214.54M | 333.22M | 187.34M | 257.12M | 173.41M | 300.72M | 214.40M | 214.28M | 280.97M | 403.68M | 402.93M | 341.57M | 244.83M | 116.97M | 345.88M | 273.01M | 267.42M | 237.36M | 65.44M | 44.89M | 93.01M | 492.95M | 202.34M | 81.08M | 127.85M | 214.09M | 199.18M | 182.94M | 83.99M | 265.43M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.41M | | 48.00M | 173.41M | | | 96.50M | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | 3.31M | 7.29M | 6.88M | 5.56M | 49.58M | 123.12M | 127.82M | 128.65M | 115.00M | 119.73M | 123.66M | 122.53M | 128.87M | 134.39M | 135.64M | 135.74M | 133.41M | 133.32M | 133.40M | 132.50M | 55.25M | 58.37M | 56.40M | 63.10M | 69.37M | 72.13M | 72.40M | 73.30M | 35.12M | 37.38M | 36.58M | 38.44M | 37.94M | 33.70M | 32.79M | 32.84M | 32.95M | 30.98M | 29.96M | 29.79M | 35.59M | 34.87M | 29.48M | 26.09M | 30.45M | 27.99M | 21.43M | 21.61M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 11.67M | 11.84M | 12.23M | 12.95M | 37.22M | 42.74M | 46.07M | 48.52M | 43.03M | 46.35M | 50.83M | 56.11M | 56.54M | 42.83M | 43.44M | 46.61M | 41.55M | 43.45M | 46.76M | 52.79M | 65.64M | 63.90M | 54.72M | 53.69M | 49.32M | 49.99M | 50.81M | 51.54M | 50.87M | 52.45M | 52.76M | 53.83M | 51.91M | 52.02M | 51.86M | 51.25M | 51.29M | 50.03M | 49.15M | 47.66M | 46.19M | 41.28M | 40.29M | 41.34M | 40.31M | 39.47M | 38.79M | 37.23M |
|
Change in Receivables (Quarter)
|
| | -6.18M | 46.61M | 33.98M | -2.74M | -47.47M | 54.24M | 30.25M | -141.36M | 20.18M | 79.50M | 91.42M | -70.55M | -63.50M | 15.90M | 86.32M | -11.17M | -103.96M | 14.85M | 131.03M | -71.03M | -42.73M | -57.30M | 78.29M | 4.18M | -46.20M | -41.03M | 159.04M | 22.05M | -48.78M | 35.75M | 167.57M | -32.81M | -62.62M | -33.77M | 109.50M | -277.55M | -62.96M | 3.35M | 284.87M | -108.91M | -73.54M | 11.64M | 156.58M | -151.76M | -43.26M | -58.20M | 215.01M | -54.96M |
|
Change in Inventory (Quarter)
|
| | -10.22M | 17.30M | 16.37M | 10.99M | -55.09M | 21.61M | 30.20M | 13.19M | 19.12M | 30.27M | -18.58M | -30.84M | 25.59M | 40.04M | -10.25M | -36.76M | 48.86M | 29.59M | -30.14M | -6.92M | 47.06M | -6.37M | -35.50M | -2.99M | 34.61M | 7.44M | -49.29M | 2.99M | 29.46M | 60.31M | 26.82M | 103.11M | 45.95M | 90.15M | -8.43M | 17.17M | -17.43M | 121.68M | -75.99M | -111.88M | -26.72M | 14.36M | -16.91M | -1.27M | -14.37M | -4.72M | -33.12M | -73.20M |
|
Change in Accured Expenses (Quarter)
|
| | 0.84M | -0.05M | 43.68M | 4.97M | -52.49M | 22.63M | 8.97M | -47.54M | 19.81M | 23.01M | -22.00M | 15.73M | 10.12M | -7.36M | 62.98M | -55.96M | -2.29M | -20.62M | 44.60M | -29.00M | -5.75M | 7.56M | -11.77M | 45.92M | -56.87M | -7.70M | 23.93M | -36.11M | -0.90M | -7.19M | 249.82M | -269.51M | 15.06M | 86.13M | -24.53M | -146.92M | 122.08M | -29.95M | 178.57M | -141.59M | -57.38M | 3.56M | 0.43M | 25.53M | -13.86M | 4.73M | 13.58M | -74.51M |
|
Change in Taxes (Quarter)
|
| | 0.06M | 5.40M | 12.69M | -2.23M | -3.15M | -5.63M | 5.04M | -4.85M | 9.73M | -17.46M | 4.25M | 100.08M | -73.46M | -16.03M | 11.77M | 98.83M | -43.77M | -16.57M | -4.39M | -5.61M | -11.63M | 1.87M | 3.20M | -1.16M | 9.02M | 7.59M | 2.08M | 12.34M | 12.60M | -14.54M | -1.92M | 0.15M | 13.16M | 6.23M | -2.71M | -20.80M | -15.96M | -6.80M | -2.87M | 0.27M | 18.09M | -22.59M | 15.85M | -5.02M | 7.66M | -14.19M | -3.23M | 12.17M |
|
Other Working Capital Changes (Quarter)
|
| | -12.25M | 5.70M | 5.46M | 32.33M | -17.10M | 9.60M | -4.13M | 3.16M | 20.24M | 28.58M | -4.96M | -21.47M | -22.43M | -16.75M | 4.59M | -13.97M | -2.18M | 11.50M | -13.09M | 5.08M | -0.78M | -0.58M | 12.62M | 6.08M | 5.42M | -8.73M | 1.23M | 7.37M | 18.62M | -9.49M | 2.62M | 13.57M | 170.04M | 5.41M | -35.91M | 125.96M | -70.16M | 0.76M | 1.79M | 7.76M | 31.49M | 2.80M | 31.57M | -3.86M | -5.03M | -2.39M | 1.47M | 17.35M |
|
Capital Expenditures (Quarter)
|
| | 7.26M | 9.77M | 19.30M | 20.76M | 120.03M | 89.39M | 80.29M | 61.47M | 84.47M | 130.44M | 119.98M | 136.54M | 165.75M | 124.43M | 67.79M | 45.44M | 32.18M | 43.56M | 70.10M | 71.96M | 35.31M | 50.30M | -20.24M | -3.90M | 137.95M | 29.83M | 43.55M | -27.79M | 10.88M | 60.97M | -6.46M | -12.45M | 171.41M | 31.68M | 58.77M | 34.40M | -91.75M | 25.12M | 42.95M | 9.63M | 49.53M | 58.92M | 12.33M | -8.14M | 74.50M | 54.67M | 24.67M | -52.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.10M | 7.35M | 0.01M | 0.01M | 0.08M | 0.14M | 0.12M | 0.41M | 0.18M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.22M | 0.25M | 1.27M | 41.71M | 5.59M | 0.14M | 2.10M | 0.12M | 1.30M | 0.98M | 4.66M | | | |
|
Change in Intangibles (Quarter)
|
| | 0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | 117.50M | 0.52M | -0.02M | -0.01M | | | | | | | | | 291.55M | 8.12M | 195.11M | 451.26M | -0.15M | 47.67M | -0.45M | | 166.82M | | 222.37M | -0.06M | 0.10M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 55.58M | | | 117.54M | | | 21.47M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 26.00M | 62.07M | 69.36M | 41.00M | 88.75M | 100.26M | 269.80M | 21.45M | -1.51M | 172.92M | 13.87M | | | | | | | 75.00M | 58.13M | | | 1.95M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | 10.76M | -29.41M | -43.97M | -68.82M | 78.26M | -75.14M | 100.67M | -207.96M | -96.28M | -75.00M | -111.82M | -136.43M | -167.09M | -117.39M | -97.86M | -31.12M | -31.04M | -109.96M | -22.80M | -72.71M | -42.09M | -342.13M | -45.17M | -235.80M | -482.64M | -23.35M | -87.98M | -29.97M | -77.36M | -227.96M | -39.63M | -284.58M | -43.78M | -38.89M | -45.39M | -33.08M | -36.05M | -3.94M | -20.25M | 0.90M | -113.18M | -17.18M | -34.83M | -7.07M | 95.64M | -33.33M | -32.68M | 4.28M |
|
Other financing activities (Quarter)
|
| | | 0.33M | -0.22M | 0.18M | 13.71M | -0.01M | 0.09M | 12.81M | -11.96M | 0.00M | 0.05M | -0.04M | 0.06M | | | -1.90M | -0.01M | -0.21M | -6.84M | -0.45M | -2.20M | -0.63M | -0.20M | -5.42M | -0.47M | -3.25M | -8.46M | -0.71M | 2.88M | -6.55M | -1.94M | -0.59M | -0.64M | -0.18M | -0.20M | -0.04M | -0.27M | -9.82M | -0.03M | -0.08M | -1.08M | -7.21M | -3.36M | -8.06M | -4.97M | -5.17M | -4.50M | -9.13M |
|
Cash from Financing Activities (Quarter)
|
| | 12.20M | -81.22M | -1.47M | 4.20M | -34.41M | -40.47M | -425.44M | 672.62M | -489.68M | 23.15M | -102.19M | -56.04M | -30.57M | -19.80M | -60.26M | 27.00M | -143.79M | -555.30M | 32.34M | -168.57M | -85.14M | 3.87M | -170.14M | 445.43M | -113.59M | 229.84M | 670.59M | -1141.32M | -161.03M | -311.38M | -251.38M | 4.25M | -317.00M | -345.94M | -167.01M | -201.06M | -139.34M | -105.19M | -109.13M | -113.54M | -131.72M | -29.52M | -79.73M | -531.68M | -43.42M | -6.93M | -113.32M | -54.20M |
|
Exchange Rate Effect (Quarter)
|
| | -0.27M | 0.03M | -0.14M | -0.10M | -0.66M | -0.03M | -0.02M | -0.66M | 0.42M | -0.39M | 0.35M | -1.32M | 0.25M | 0.75M | 0.51M | 0.51M | 0.59M | -2.01M | -0.20M | -0.15M | 1.20M | -0.28M | -0.81M | 0.59M | -0.73M | 0.51M | 0.43M | 1.63M | -1.14M | -0.01M | -1.08M | -0.98M | -1.22M | -2.00M | -2.24M | 3.96M | -0.05M | -0.28M | -1.23M | 4.84M | -0.17M | -1.22M | 0.75M | -2.35M | 0.34M | 1.62M | -0.19M | -0.29M |
|
Change in Cash (Quarter)
|
| | 54.42M | -74.34M | 13.12M | 7.42M | 181.72M | 25.79M | -156.00M | 682.00M | -425.85M | 7.15M | 36.34M | 26.57M | 49.66M | -32.81M | 62.25M | 266.46M | 84.72M | -592.02M | 223.88M | 91.80M | 61.32M | -81.43M | -42.71M | 510.94M | -382.57M | 421.28M | 864.01M | -765.99M | 163.39M | -197.78M | -47.27M | -164.34M | -16.11M | -113.83M | 52.78M | 7.19M | -110.00M | -64.52M | -37.59M | 385.15M | -42.73M | 33.16M | 14.04M | -327.02M | 251.74M | 144.30M | -62.19M | 215.22M |
|
Free Cash Flow (Quarter)
|
| | 24.46M | 26.49M | 39.40M | 51.38M | 18.49M | 52.04M | 88.50M | 156.54M | 75.22M | -71.05M | 130.02M | 83.83M | 81.32M | -20.79M | 152.07M | 224.63M | 226.78M | 31.70M | 144.44M | 261.26M | 152.03M | 206.82M | 193.66M | 304.62M | 76.44M | 184.45M | 237.41M | 431.47M | 392.05M | 280.60M | 251.29M | 129.42M | 174.47M | 241.33M | 208.64M | 202.97M | 157.19M | 19.77M | 50.06M | 483.32M | 152.82M | 22.17M | 115.52M | 222.23M | 124.69M | 128.28M | 59.32M | 317.60M |
|
Net Cash Flow (Quarter)
|
| | 54.68M | -74.37M | 13.26M | 7.52M | 182.38M | 25.82M | -155.98M | 682.66M | -426.27M | 7.54M | 35.99M | 27.89M | 49.40M | -33.56M | 61.74M | 265.95M | 84.13M | -590.00M | 224.09M | 91.95M | 60.12M | -81.15M | -41.90M | 510.35M | -381.84M | 420.77M | 863.58M | -767.62M | 164.53M | -197.77M | -46.19M | -163.37M | -14.90M | -111.83M | 55.02M | 3.23M | -109.95M | -64.24M | -36.37M | 380.31M | -42.56M | 34.38M | 13.29M | -324.67M | 251.40M | 142.68M | -62.01M | 215.51M |