|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | 93.00M | 11.00M | 146.00M | 134.00M | 152.00 | 116.83M | 169.00M | 170.00M | 179.04M | 202.84M | 144.66M | 173.33M | 140.23M | 166.26M | 183.30M | 142.86M | | 133.59M | 24.12M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 1.28M | | | 1.31M | 1.15M | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.76M | 68.91M | 231.31M | | 86.30M | 116.41M | 283.31M | | 136.93M | 216.85M | 120.34M | | 101.85M | | | | 170.94M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.68M | -16.17M | | | -8.53M | -6.27M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 1.00M | 95.00M | | | 2.00 | 7.00M | | 1.00M | 0.67M | 1.32M | -2.08M | 0.06M | 11.03M | -0.05M | 8.87M | 19.10M | -11.16M | 3.04M | 28.29M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.14M | | 472.72M | | 258.08M | | 846.54M | | 455.60M | | 788.48M | 120.20M | 317.18M | | 767.03M | 208.19M | 447.66M | | 768.82M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 670.76M | | 676.71M | | 615.12M | | 592.06M | | 437.14M | | 765.26M | -75.80M | -59.79M | | 820.89M | -71.86M | 869.27M | | 837.18M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -102.03M | -11.50M | | | -40.16M | -3.22M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.85M | 111.23M | | | 170.94M | 178.54M | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.38M | | 362.35M | | 398.31M | | 375.27M | | 286.75M | | 444.95M | | 1,099.85M | | 1,117.88M | | 1,157.27M | | 1,149.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.26M | -89.98M | | | -80.17M | -59.88M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.52M | | | 0.37M | 1.26M | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.75M | -4.45M | | | -38.40M | -56.31M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.04M | 53.57M | -36.85M | | -63.84M | 71.91M | -321.67M | | -100.25M | -54.64M | -154.29M | 313.63M | -242.73M | | | | -224.25M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 566.61M | 1,381.65M | | | 487.71M | 591.01M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -242.73M | -227.70M | | | -224.25M | -109.41M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.66M | -97.33M | -34.27M | 21.65M | -140.06M | -154.85M | 7.10M | 20.10M | -17.97M | -85.11M | -168.75M | 18.16M | 114.37M | 17.87M | | 18.96M | -14.06M | 18.77M | | 18.42M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.37M | 192.82M | | | -14.06M | -61.03M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.27M | | | 2.07M | 2.24M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -92.14M | 25.14M | 160.19M | -103.36M | -117.60M | 33.46M | -31.27M | -4.77M | 18.72M | 77.09M | -202.70M | 124.68M | -26.50M | 76.35M | 20.75M | 15.31M | -67.37M | 8.11M | 94.25M | -41.59M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.10M | 201.20M | | | 251.10M | 238.42M | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.50M | 76.35M | | | -67.37M | 8.11M | | |