|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.25M | -336.55M | 109.20M | 62.54M | 113.38M | 128.04M | 118.30M | 4.48M | 26.31M | 30.11M | 19.11M | 20.72M | 29.76M | 33.54M | 19.82M | 13.26M | 5.17M | 424.55M | | -17.37M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37M | 4.83M | 6.19M | 5.22M | 10.69M | 8.38M | 6.39M | 5.86M | 7.57M | 7.64M | 5.91M | 6.66M | 8.32M | 6.66M | 7.68M | 7.00M | 5.83M | 4.14M | 6.78M | 1.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93M | 147.31M | 10.34M | -5.75M | -4.61M | -8.04M | 14.40M | 8.13M | -1.59M | 0.16M | 15.88M | -2.24M | 4.87M | 6.73M | 5.51M | 38.61M | 3.72M | 51.91M | 9.05M | -41.93M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -4.65M | 6.68M | -9.39M | 0.35M | 4.02M | -2.39M | 4.00M | 60.62M | -61.18M | -11.55M | 21.51M | -0.02M | -5.43M | 11.07M | -5.57M | -0.09M | -0.55M | -3.13M | 26.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | 0.70M | -1.36M | -7.57M | 5.51M | 4.17M | 4.17M | 3.62M | 18.62M | 1.16M | 6.34M | 0.32M | 8.35M | 14.61M | 0.24M | -6.17M | 4.95M | 1.38M | 5.07M | 1.13M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.72M | -36.76M | 118.12M | 78.59M | 1.06M | 183.41M | 137.59M | 186.99M | 98.00M | 250.58M | 268.29M | 266.04M | 166.24M | 109.25M | 162.15M | 396.21M | -208.09M | 193.44M | 291.55M | 412.89M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.60M | 60.19M | 63.75M | 59.64M | 73.31M | 78.63M | 79.15M | 77.73M | 82.14M | 81.68M | 85.57M | 91.60M | 90.56M | 28.64M | 28.99M | 104.17M | 121.49M | 29.84M | 50.42M | 136.73M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.31M | 60.62M | 37.77M | 7.06M | 129.67M | 44.39M | -30.84M | -140.75M | 33.48M | -16.23M | 67.09M | -109.28M | 43.33M | 59.16M | 80.13M | -200.39M | 64.29M | 3.38M | 77.42M | -242.97M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.68M | 25.04M | 33.34M | 35.05M | 116.17M | 116.56M | 54.88M | 65.87M | -13.55M | -135.33M | -128.51M | -65.32M | -18.41M | 3.04M | 22.07M | 6.57M | 110.18M | 93.63M | -95.32M | -27.59M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.04M | 70.02M | 42.14M | 9.24M | 60.36M | 87.96M | -34.50M | -86.59M | -71.55M | -59.16M | 5.00M | -23.13M | 25.70M | 32.23M | 15.57M | 50.11M | -134.91M | 142.96M | -54.12M | -41.48M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.17M | -36.60M | 7.91M | -4.88M | 1.28M | 4.28M | 10.18M | 2.14M | -18.88M | -19.11M | 28.45M | -37.16M | -7.07M | 3.39M | 47.30M | 31.49M | -100.23M | 2.07M | 53.31M | 96.33M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.06M | -12.09M | -16.50M | -33.67M | 13.79M | 12.66M | 18.05M | -38.99M | 22.03M | -20.13M | 7.65M | -37.84M | 9.44M | -2.88M | 16.72M | -34.54M | 16.70M | 180.96M | -5.57M | -66.11M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 2.25M | 15.18M | -4.68M | 6.95M | -5.42M | 27.32M | -62.56M | -0.35M | 3.61M | 11.03M | -15.68M | 3.57M | 47.53M | -12.25M | -19.71M | 0.90M | -9.90M | -22.06M | -11.38M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.55M | 60.41M | 56.63M | 99.43M | 67.51M | 81.41M | 87.86M | 92.00M | 83.40M | 78.29M | 93.18M | 108.20M | 86.46M | 93.24M | 91.64M | 121.90M | 92.66M | 94.83M | 65.93M | 90.61M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 7.20M | 3.10M | 2.63M | 0.18M | 4.62M | 1.24M | 3.58M | 71.41M | 0.45M | 0.88M | 7.60M | 0.10M | 0.23M | 4.18M | 11.13M | 0.47M | 0.62M | 4.07M | 41.81M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | | 0.80M | 19.05M | 1,348.59M | -14.82M | 3.94M | 89.32M | | | 313.36M | 59.25M | 0.45M | 2.83M | 0.46M | 3,789.83M | | 16.53M | | 33.06M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.67M | 6.37M | 1.97M | 1.97M | | 6.37M | | 1.97M | 13.84M | | 1.46M | 18.27M | | 81.52M | -0.30M | -0.22M | 3.51M | 1,811.42M | -0.03M | 655.25M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.97M | 34.46M | -46.36M | -115.04M | -1415.77M | -64.50M | -90.15M | -171.02M | -2.97M | -77.46M | -379.30M | -159.61M | -81.73M | -14.88M | -81.45M | -3927.47M | -88.58M | 1,733.89M | -61.00M | 611.78M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.39M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.82M | -324.36M | -169.04M | 49.67M | 1,392.64M | -89.22M | -32.55M | 23.34M | -118.18M | -66.79M | 55.90M | -222.92M | -62.67M | -115.32M | 1,707.49M | 2,138.93M | 29.59M | -1806.37M | -313.48M | -896.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.51M | 45.50M | 44.50M | 179.73M | 44.12M | 48.04M | 48.03M | 172.62M | 48.20M | 50.18M | 50.19M | -147.48M | | 51.35M | 51.35M | | 51.28M | 52.27M | 52.21M | -155.52M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.25M | 2.66M | -6.24M | -2.27M | 2.63M | -6.22M | -7.65M | 5.89M | 5.36M | 3.24M | -6.17M | 10.48M | -1.56M | -11.04M | 2.21M | -95.24M | 15.74M | 17.12M | -1.00M | 4.57M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.68M | -324.00M | -103.52M | 10.97M | -19.44M | 23.46M | 7.24M | 45.20M | -17.79M | 109.56M | -61.28M | -106.00M | 20.28M | -31.98M | 1,790.40M | -1487.57M | -251.34M | 138.09M | -83.93M | 132.53M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.17M | -97.17M | 61.49M | -20.83M | -66.45M | 102.00M | 49.73M | 95.00M | 14.60M | 172.29M | 175.11M | 157.84M | 79.78M | 16.02M | 70.51M | 274.30M | -300.75M | 98.61M | 225.62M | 322.27M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.93M | -326.66M | -97.28M | 13.23M | -22.07M | 29.68M | 14.89M | 39.30M | -23.14M | 106.33M | -55.10M | -116.48M | 21.83M | -20.94M | 1,788.19M | -1392.34M | -267.09M | 120.96M | -82.93M | 127.97M |