|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.55M | 134.79M | 125.12M | 33.25M | -64.66M | 169.28M | 131.54M | 27.24M | -399.49M | 201.31M | 145.81M | 61.48M | -444.33M | 228.55M | 183.45M | 52.31M | 226.01M | 227.84M | 161.47M | 51.61M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.77M | 5.76M | 11.25M | 12.28M | 10.83M | 9.06M | 7.82M | 6.76M | 5.04M | 9.12M | 8.03M | 2.31M | 6.47M | 6.23M | 7.32M | 7.95M | 5.55M | 5.47M | 9.10M | 9.88M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.45M | -3.45M | -2.68M | -10.78M | -7.12M | -1.92M | -2.28M | 12.70M | -2.27M | 2.29M | -7.87M | 7.76M | -7.83M | -4.65M | -26.61M | -15.76M | 72.67M | 1.30M | -3.73M | 25.09M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -115.21M | 0.08M | 102.75M | 28.04M | -130.80M | -0.08M | 84.11M | 49.72M | -133.20M | -1.50M | 0.09M | -1.74M | 204.85M | -0.09M | 0.07M | 10.49M | 193.78M | -0.52M | 2.46M | 0.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | -2.00M | -0.10M | -0.23M | -0.17M | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.25M | 76.11M | 83.25M | -3.40M | 22.78M | 23.55M | 167.36M | 72.09M | 314.10M | 359.21M | 408.57M | 173.36M | 181.16M | 248.06M | 279.45M | 91.50M | 149.18M | 237.51M | 345.70M | 73.46M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.74M | 37.94M | 38.03M | 38.32M | 38.78M | 38.42M | 38.33M | 38.44M | 39.76M | 43.54M | 40.64M | 42.48M | 44.59M | 46.19M | 46.56M | 47.35M | 53.75M | 51.46M | 52.04M | 52.29M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.65M | -98.17M | 17.66M | -90.00M | 357.81M | 0.27M | -73.20M | -129.81M | 297.33M | -87.71M | -184.55M | -158.25M | 347.62M | -78.01M | -44.59M | -179.83M | 357.47M | -49.33M | -141.41M | -116.16M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 68.16M | 56.79M | 148.58M | 30.68M | 148.19M | 41.30M | -47.42M | -208.87M | -22.28M | -14.96M | -17.88M | -124.72M | 43.99M | -1.01M | 53.56M | -62.08M | 16.00M | 10.41M | 27.57M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.56M | -42.91M | 13.62M | 19.41M | 111.11M | 15.11M | -110.61M | -99.59M | 79.04M | 18.84M | -30.65M | -72.15M | 59.52M | 52.15M | -17.79M | -29.19M | 78.90M | 7.81M | -21.36M | -71.59M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.58M | -100.20M | 118.52M | -87.17M | 78.59M | 62.46M | 31.84M | -149.04M | 52.10M | 72.73M | -22.54M | -69.61M | 59.31M | -116.79M | 147.58M | -79.27M | 31.35M | 42.73M | -35.69M | -67.22M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.90M | 15.65M | -0.48M | -15.67M | 13.55M | 36.02M | -13.00M | -27.83M | 3.44M | 14.28M | -35.54M | -9.09M | 6.92M | 37.62M | -26.43M | 24.78M | 26.70M | 18.05M | -32.95M | 16.35M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.38M | 8.44M | 92.97M | -92.03M | 17.85M | 57.82M | 55.65M | -101.32M | 22.32M | 15.18M | 74.12M | 48.79M | -113.46M | 50.74M | -34.34M | 142.52M | -134.25M | 17.27M | 94.53M | 47.84M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 24.68M | | | | 4.97M | | | | 1.17M | | | | | | | 14.33M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.87M | 35.80M | 78.43M | 2.23M | 11.00M | 36.37M | 11.17M | | | 4.03M | 11.38M | 0.14M | | 6.22M | 79.43M | 41.68M | 468.44M | 115.69M | 45.94M | -0.08M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.53M | 2.77M | 3.41M | 2.83M | 12.53M | 4.12M | 2.96M | 2.52M | 3.13M | 9.44M | 4.35M | 8.33M | 24.56M | 4.19M | 8.61M | 46.66M | 27.63M | 1.52M | 11.43M | 3.96M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.46M | -90.52M | -77.88M | -53.27M | -37.88M | -96.44M | -67.57M | -11.39M | -74.31M | -61.52M | -50.12M | -42.23M | -52.57M | -64.08M | -134.46M | -107.13M | -519.87M | -182.39M | -94.69M | -36.58M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83M | | | -3.11M | -0.63M | -2.49M | -0.14M | -0.06M | | -0.71M | -0.00M | -0.87M | -0.49M | -0.16M | -0.53M | -0.33M | -0.78M | -0.22M | -0.22M | -2.45M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.93M | -7.19M | -18.78M | 53.86M | 29.50M | 79.75M | -65.55M | -97.49M | -217.85M | -274.34M | -335.95M | -140.50M | -139.24M | -185.95M | -100.46M | -7.76M | 416.11M | -64.14M | -233.70M | -68.17M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.26M | 48.90M | 51.82M | 51.85M | 51.82M | 51.42M | 54.22M | 54.20M | 54.07M | 54.06M | 59.26M | 59.28M | 59.28M | 58.89M | 65.62M | 65.55M | 65.50M | 64.52M | 69.20M | 69.07M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.63M | -11.89M | -6.95M | 3.15M | -5.92M | -10.96M | 0.31M | -1.46M | -0.02M | 1.45M | -0.34M | -4.48M | -0.87M | -3.85M | -7.41M | -3.40M | 14.82M | 3.95M | 2.20M | 8.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.51M | -33.49M | -20.36M | 0.34M | 8.48M | -4.10M | 34.54M | -38.25M | 21.92M | 24.80M | 22.16M | -13.84M | -11.53M | -5.82M | 37.13M | -26.79M | 60.24M | -5.06M | 19.52M | -22.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.63M | 67.67M | -9.73M | 88.62M | 4.93M | -34.26M | 111.72M | 173.41M | 291.77M | 344.03M | 334.45M | 124.57M | 294.62M | 197.32M | 313.79M | -51.01M | 283.43M | 220.25M | 251.17M | 25.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.14M | -21.60M | -13.41M | -2.81M | 14.40M | 6.87M | 34.24M | -36.79M | 21.94M | 23.35M | 22.50M | -9.36M | -10.65M | -1.97M | 44.53M | -23.39M | 45.42M | -9.02M | 17.31M | -31.29M |