|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.75M | 172.47M | 282.70M | 178.46M | 293.15M | 309.23M | 275.40M | 191.23M | 234.91M | 170.45M | 173.16M | 191.16M | 199.91M | 251.47M | 244.02M | 213.73M | 195.99M | 204.45M | 177.10M | 100.43M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.65M | 4.79M | 4.82M | 6.86M | 5.28M | 5.33M | 9.43M | 7.53M | 5.27M | 5.70M | 7.59M | 5.48M | 6.07M | 5.46M | 5.45M | 7.79M | 8.02M | 6.54M | 6.71M | 6.56M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.84M | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | 0.32M | | | | 0.25M | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | 1.32M | 0.02M | 0.23M | 88.77M | 10.01M | 255.53M | 0.85M | 4.69M | 5.12M | -6.06M | 1.33M | 12.13M | 14.84M | 253.16M | 1.32M | 12.78M | 25.77M | 0.02M | 4.58M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.87M | | | 11.80M | -0.01M | | 2.33M | | 27.34M | 14.88M | | | 28.82M | 8.18M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.19M | | | | 7.71M | | | | 7.86M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.71M | -5.95M | 480.19M | 57.46M | 138.03M | 264.50M | 647.78M | 347.45M | 259.66M | -56.55M | 255.61M | -130.74M | -233.32M | 135.89M | 438.25M | 77.23M | -125.96M | 219.64M | 646.43M | -10.43M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.18M | 0.19M | 0.35M | 1.03M | 0.69M | 0.87M | 0.88M | 0.83M | 0.74M | 0.74M | 0.74M | 0.74M | 0.67M | 0.67M | 0.67M | 0.67M | 0.73M | 0.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.16M | 9.93M | 10.25M | 8.84M | 8.92M | 7.69M | 8.39M | 7.09M | 7.39M | 9.24M | 9.69M | 10.25M | 11.33M | 9.91M | 9.70M | 9.02M | 10.15M | 10.40M | 10.61M | 10.73M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.97M | 195.32M | -335.68M | 286.83M | 381.02M | -57.50M | -559.55M | -51.60M | -117.87M | 257.24M | -9.20M | 363.92M | 324.47M | 182.92M | -73.98M | 79.94M | 243.19M | -87.35M | -262.36M | 127.34M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.60M | 2.32M | 99.99M | 138.25M | -182.72M | -38.10M | 20.73M | -112.10M | 62.39M | 22.47M | 112.04M | -22.13M | 96.50M | 50.01M | 91.61M | -117.35M | 99.43M | -34.05M | 133.96M | -40.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.51M | 17.72M | -36.40M | 54.21M | -52.36M | 25.90M | -27.76M | 2.98M | 0.04M | -3.01M | | 45.85M | -45.85M | 5.53M | -3.29M | 64.81M | -67.06M | | 8.15M | 0.19M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | -4.83M | 5.50M | 5.39M | 7.41M | 9.68M | 8.10M | 13.81M | 7.24M | 26.00M | -13.62M | 9.11M | 8.33M | 8.83M | 10.06M | 8.51M | 7.68M | 13.05M | 11.13M | 9.96M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.29M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.56M | -21.27M | -30.96M | -7.44M | 11.63M | -23.00M | 3.93M | -24.58M | -20.25M | -49.27M | -3.09M | -33.05M | -24.26M | -25.01M | -54.12M | -45.10M | -11.01M | -27.79M | -70.87M | -18.13M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.85M | -13.28M | -23.04M | -1.75M | | | | | | | | | | | | | | | 12.83M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.43M | 31.51M | 26.69M | 18.29M | 11.59M | 3.62M | 4.71M | 2.42M | 0.00M | | 4.68M | | | | | | 100.00M | 140.00M | 384.53M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 26.69M | 18.54M | 168.85M | -142.91M | 7.38M | 7.97M | -15.35M | | 11.54M | 40.55M | 47.91M | -47.91M | | 100.00M | 140.00M | | 9.62M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.69M | 3,201.26M | 562.02M | -379.48M | | 2,479.69M | 634.40M | 868.69M | -1503.10M | 3,007.68M | 713.09M | 895.80M | 979.36M | 1,063.85M | 854.72M | 870.11M | 880.13M | 861.92M | 531.19M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 767.46M | 768.08M | 861.96M | 775.25M | 652.32M | 623.74M | 718.76M | 794.14M | 765.13M | 758.42M | 842.60M | 683.38M | 802.77M | 1,022.23M | 1,122.72M | 853.44M | 874.53M | 901.27M | 929.49M | 522.94M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.11M | 5.78M | 5.12M | 2.36M | 0.56M | 1.51M | 2.27M | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.58M | 91.66M | 44.59M | 58.03M | 172.38M | 105.00M | 40.86M | 3.57M | | 100.00M | 24.39M | 91.65M | 104.75M | 61.30M | 89.91M | 135.09M | 100.00M | 74.55M | 71.37M | 149.58M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.28M | 23.04M | 1.75M | 27.18M | 1.51M | 0.82M | | | | | 0.26M | 0.17M | 0.15M | 8.18M | 0.39M | 3.06M | | | 9.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.51M | 34.09M | 12.12M | -315.53M | -341.20M | -290.97M | -254.90M | -165.07M | 104.18M | -507.63M | -60.00M | -85.92M | -51.04M | -102.36M | -154.25M | -141.19M | -106.87M | 44.80M | -95.25M | -169.23M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.36M | 6.86M | 461.36M | -265.51M | -191.53M | -49.47M | 396.81M | 157.80M | 343.60M | -613.45M | 192.52M | -249.71M | -308.62M | 8.52M | 229.87M | -109.06M | -243.84M | 236.65M | 480.31M | -197.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.02M | -1.13M | 474.69M | 52.07M | 130.62M | 254.82M | 639.68M | 333.64M | 252.42M | -82.55M | 269.22M | -139.85M | -241.65M | 127.06M | 428.19M | 68.72M | -133.64M | 206.59M | 635.30M | -20.39M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.36M | 6.86M | 461.36M | -265.51M | -191.53M | -49.47M | 396.81M | 157.80M | 343.60M | -613.45M | 192.52M | -249.71M | -308.62M | 8.52M | 229.87M | -109.06M | -243.84M | 236.65M | 480.31M | -197.80M |