|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.20M | 7.30M | 41.70M | 64.00M | 49.10M | 52.30M | 76.60M | 41.70M | 69.50M | 50.70M | 69.10M | 53.10M | 61.90M | 76.70M | 85.10M | 71.70M | 63.40M | 85.70M | 139.00M | 174.30M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 3.60M | 4.10M | 4.20M | 4.50M | 5.00M | 5.50M | 9.40M | 6.40M | 6.70M | 7.60M | 9.20M | 11.00M | 9.40M | 11.30M | 10.70M | 13.20M | 13.80M | 14.30M | 13.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 1.00M | -0.50M | 0.10M | 0.80M | -0.70M | 4.00M | -2.20M | 1.40M | -5.60M | 1.50M | -4.80M | -0.30M | -6.90M | 5.40M | 10.40M | -3.80M | -4.70M | 14.10M | 0.80M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | 7.30M | 1.30M | 6.50M | 17.60M | 30.90M | | | | | 1.10M | 54.90M | -54.00M | 0.30M | | 57.60M | -51.20M | 1.60M | 5.00M | 5.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 6.70M | -0.20M | 12.30M | -0.70M | 4.40M | 0.70M | 3.00M | 6.30M | 6.50M | -0.30M | -0.40M | 0.50M | 0.80M | 1.80M | 0.10M | 0.40M | 0.80M | 1.20M | 12.40M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 713.60M | 744.10M | -600.20M | 2,702.20M | -2598.00M | 266.50M | 1,046.70M | -1649.40M | 207.90M | 371.10M | 152.40M | 784.00M | -622.10M | 192.60M | -477.80M | -154.50M | 1,491.20M | 3,529.40M | -1261.70M | 2,798.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 5.70M | 3.80M | 4.00M | 4.30M | 3.80M | 3.40M | 2.30M | 2.20M | 6.10M | 3.20M | 5.90M | 7.30M | 5.10M | 7.70M | 6.90M | 4.50M | 12.40M | 6.90M | 3.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 1.00M | 1.00M | 1.20M | 1.30M | 1.00M | 1.20M | 1.60M | 1.50M | 1.50M | 1.50M | 1.10M | 5.30M | -2.50M | 0.90M | 1.10M | 1.10M | 1.60M | 1.50M | 1.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 9.80M | 9.10M | 11.30M | 11.70M | 12.30M | 12.70M | 13.10M | 13.80M | 11.40M | 11.20M | 12.30M | 12.30M | 17.30M | 15.70M | 15.60M | 14.90M | 21.30M | 25.00M | 26.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.20M | -149.50M | 66.70M | 60.00M | 50.00M | -57.00M | -21.50M | 384.80M | -273.50M | -9.30M | 142.20M | 467.40M | -421.50M | 142.20M | 85.00M | 258.70M | -392.80M | 334.60M | -320.10M | 399.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | -37.30M | 76.40M | 58.10M | -16.60M | -50.70M | 76.70M | -40.60M | -127.40M | 92.60M | -18.90M | 98.50M | -29.50M | 94.00M | 178.60M | -65.20M | -90.80M | 208.60M | 456.40M | -335.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,505.30M | 658.20M | 201.70M | -295.30M | 2,404.60M | -2264.70M | -325.40M | 223.60M | 75.20M | 108.00M | 72.60M | -123.30M | 37.50M | 383.10M | -288.70M | 655.40M | -597.90M | 3,112.20M | 5.50M | 2,882.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.20M | 0.50M | -15.80M | 47.40M | 4.80M | 65.00M | -65.50M | 125.60M | -36.60M | 59.00M | -87.00M | 45.30M | 62.30M | -25.90M | -64.30M | 88.40M | 47.70M | 36.60M | 6.30M | 65.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 9.10M | -3.90M | -6.70M | -6.80M | 7.00M | -10.00M | 19.20M | 9.60M | 10.50M | -4.20M | 11.90M | -3.90M | -11.00M | 12.10M | 16.10M | -28.40M | 19.90M | 20.90M | -10.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50M | 8.60M | 7.30M | 17.00M | 13.30M | 11.90M | 11.30M | 11.20M | 10.30M | 14.10M | 12.70M | 17.40M | 18.40M | 16.70M | 13.60M | 15.30M | 16.00M | 20.50M | 15.20M | 21.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | 0.20M | | 6.50M | -0.40M | | | | 1.10M | -0.40M | 1.60M | 8.00M | 5.80M | | 378.30M | 7.90M | -2.20M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.20M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.40M | -9.00M | -7.30M | -16.80M | -13.50M | -11.90M | -17.80M | -10.80M | -10.30M | -14.10M | -12.70M | -13.40M | -18.90M | -18.70M | -21.60M | -21.10M | -16.20M | -406.60M | -28.10M | -19.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 0.10M | | | | 10.50M | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.40M | 48.00M | 71.00M | 359.00M | 22.00M | 95.00M | 110.00M | 40.00M | -150.00M | | | 550.00M | -540.00M | 540.00M | | | | 625.00M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.40M | | | | | | | | | | | | | | | | | 6.30M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -610.10M | 1,183.80M | -249.20M | -283.80M | -1000.20M | 387.90M | 1,724.00M | 103.50M | 6.40M | -502.90M | 77.50M | 1,407.60M | -1598.30M | 111.00M | 291.60M | 2,264.40M | -2542.10M | 4,955.80M | 2,449.90M | 4,110.40M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 1.60M | 4.60M | 1.30M | 0.30M | 0.50M | 1.50M | 2.10M | | 0.10M | 0.50M | 3.00M | 1.00M | 3.20M | 0.80M | 4.00M | 4.90M | 1.00M | 0.90M | 7.70M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 8.60M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.00M | -35.00M | 241.50M | -19.30M | -131.00M | -25.40M | 88.60M | -36.20M | -140.00M | -81.70M | 76.90M | 380.10M | -382.80M | 113.80M | 188.20M | -206.50M | 14.40M | 918.70M | -299.80M | 79.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -2.90M | -1.50M | 1.40M | -5.40M | -5.70M | 8.10M | 3.00M | 3.70M | -12.20M | 6.80M | -4.60M | -9.10M | 6.60M | -18.40M | 11.70M | 11.10M | 5.60M | -0.90M | 0.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 660.20M | 697.20M | -367.50M | 2,667.50M | -2747.90M | 223.50M | 1,125.60M | -1693.40M | 61.30M | 263.10M | 223.40M | 1,146.10M | -1032.90M | 294.30M | -329.60M | -370.40M | 1,500.50M | 4,047.10M | -1590.50M | 2,859.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 700.10M | 735.50M | -607.50M | 2,685.20M | -2611.30M | 254.60M | 1,035.40M | -1660.60M | 197.60M | 357.00M | 139.70M | 766.60M | -640.50M | 175.90M | -491.40M | -169.80M | 1,475.20M | 3,508.90M | -1276.90M | 2,777.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 656.20M | 700.10M | -366.00M | 2,666.10M | -2742.50M | 229.20M | 1,117.50M | -1696.40M | 57.60M | 275.30M | 216.60M | 1,150.70M | -1023.80M | 287.70M | -311.20M | -382.10M | 1,489.40M | 4,041.50M | -1589.60M | 2,859.20M |