|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.55M | 127.26M | 88.86M | -350.80M | 31.53M | 59.47M | 37.23M | 31.46M | 52.82M | 104.09M | 83.01M | 72.46M | 61.77M | 117.48M | 102.91M | 106.89M | 108.35M | 143.87M | 116.44M | -453.52M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57M | 7.40M | 7.10M | 6.67M | 7.10M | 7.01M | 7.86M | 7.48M | 7.74M | 7.82M | 7.69M | 7.26M | 7.60M | 7.96M | 7.81M | 7.67M | 7.76M | 7.19M | 7.72M | 7.73M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -1.31M | -3.81M | 0.94M | 7.42M | -1.28M | -5.77M | -5.09M | 2.46M | -1.93M | 33.13M | -8.95M | 12.73M | -3.53M | -5.87M | -6.30M | 13.70M | -2.09M | -6.28M | 6.70M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.60M | 0.07M | 0.59M | 0.08M | 0.63M | 0.08M | 0.66M | 0.03M | 0.76M | 0.13M | 0.75M | 0.82M | 0.16M | 0.16M | 0.81M | 0.18M | 0.18M | 0.18M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | | -0.07M | 6.50M | 30.56M | 14.95M | -38.83M | 0.08M | 7.85M | 105.33M | -113.33M | -0.16M | -0.14M | 148.23M | 71.91M | -212.80M | 85.11M | -63.97M | -21.56M | 7.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 10.48M | 4.60M | | | -4.60M | | | 1.99M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | | | | 0.65M | | | | 1.62M | | | | 1.63M | | | | 0.94M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.11M | 158.09M | 27.09M | 137.04M | -79.56M | 47.89M | 25.49M | 148.90M | 36.28M | 174.97M | 68.99M | 229.17M | 58.55M | 105.26M | 18.55M | 320.47M | 33.03M | 218.01M | 61.14M | 263.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.63M | 25.59M | 26.76M | 27.69M | 26.70M | 25.68M | 25.15M | 24.81M | 23.88M | 23.59M | 27.82M | 27.20M | 27.76M | 28.79M | 29.48M | 29.39M | 29.55M | 31.85M | 32.96M | 34.17M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.76M | 9.11M | 20.04M | -50.42M | 34.11M | 0.50M | -15.37M | -12.13M | 35.03M | -26.87M | -0.93M | -10.94M | 21.51M | -9.91M | 18.08M | -22.36M | 15.04M | -3.01M | 8.36M | -0.88M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.43M | 5.62M | 145.04M | -56.20M | 64.51M | 69.58M | 50.71M | -162.51M | 1.65M | -4.95M | 138.51M | -174.00M | 29.82M | 24.23M | 188.14M | -169.25M | 37.39M | 33.23M | 144.18M | -142.03M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.44M | 18.14M | 99.67M | -36.41M | -15.18M | 52.27M | 22.22M | -108.90M | 22.26M | 32.32M | 84.16M | -64.55M | 36.66M | -19.80M | 96.92M | -54.08M | -54.11M | 77.45M | 68.56M | -48.89M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 109.86M | 61.37M | -162.37M | 22.91M | 13.68M | 140.59M | -145.93M | 56.20M | -7.95M | 129.83M | -124.55M | 59.69M | -11.37M | 135.06M | 59.78M | 59.93M | -34.84M | 4.08M | 216.38M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.59M | 63.03M | -30.42M | 187.22M | 73.72M | -51.76M | 121.48M | 56.07M | 32.90M | -16.89M | 135.03M | -123.48M | 37.39M | 61.46M | 45.20M | -125.30M | 11.33M | 0.01M | 5.83M | -3.06M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.85M | 74.73M | 89.30M | 42.82M | 106.04M | 58.27M | 66.43M | 45.91M | 69.46M | 80.47M | 92.93M | 104.52M | 91.08M | 113.06M | 105.03M | 107.58M | 203.42M | 92.44M | 86.46M | 131.56M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.63M | -59.34M | -240.41M | -124.29M | 13.62M | 22.07M | 29.61M | -97.31M | -57.55M | -120.49M | -85.66M | -257.95M | -45.81M | -15.33M | -41.01M | -206.62M | 39.38M | -71.36M | -81.74M | -197.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.34M | 1.60M | -15.01M | -40.51M | -68.69M | -49.62M | -0.01M | -0.08M | -8.32M | -1.00M | -1.45M | -1.37M | -15.31M | -53.79M | -3.79M | -4.22M | -176.35M | -4.24M | -4.95M | -5.83M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 0.22M | -0.12M | -1.12M | -0.31M | -0.32M | 0.67M | -2.41M | 0.01M | 0.39M | 0.39M | -2.23M | 1.76M | 1.01M | 0.35M | 1.67M | -2.89M | -0.33M | 0.02M | -3.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.39M | 100.56M | -228.46M | -29.78M | -134.94M | 20.02M | 55.77M | 53.83M | -29.61M | 53.09M | -18.51M | -27.92M | -4.33M | 35.13M | -26.61M | 107.97M | -101.05M | 142.74M | -25.57M | 62.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.48M | 95.05M | 57.50M | -50.18M | -153.28M | 99.66M | -95.99M | 92.83M | 3.37M | 191.86M | -66.03M | 352.65M | 21.16M | 43.80M | -26.65M | 445.77M | 21.70M | 218.00M | 55.31M | 266.07M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.87M | 100.35M | -228.33M | -27.75M | -134.63M | 20.35M | 55.09M | 51.51M | -29.59M | 53.48M | -18.12M | -30.14M | -2.57M | 36.15M | -26.26M | 109.63M | -103.94M | 142.41M | -25.55M | 59.25M |