|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.15M | 119.28M | 120.20M | 167.77M | 181.60M | 221.10M | 240.20M | 219.20M | 197.20M | 192.40M | 234.00M | 142.50M | 116.10M | 232.80M | 204.70M | 165.90M | 118.30M | 174.80M | 188.60M | 160.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95M | 7.20M | 9.60M | 8.00M | 8.90M | 15.80M | 9.70M | 10.70M | 11.70M | 12.20M | 10.80M | 10.90M | 10.10M | 2.70M | 6.80M | 10.10M | 10.20M | 8.40M | 10.70M | 11.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.07M | 10.12M | -2.38M | -72.96M | -4.50M | 5.80M | 5.90M | -8.40M | 11.60M | 4.60M | -9.70M | -14.40M | 5.20M | -12.40M | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.96M | -7.53M | 107.95M | -93.18M | -0.10M | -0.50M | 25.60M | -27.60M | -1.30M | 55.50M | -56.60M | -0.30M | 25.20M | 0.80M | -32.90M | 37.80M | 93.30M | -74.90M | -9.40M | -4.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.49M | -17.70M | 69.88M | -105.57M | -172.00M | -132.50M | -106.10M | 421.60M | -255.40M | 317.60M | 361.70M | 69.30M | 746.30M | -223.80M | 302.10M | 276.60M | 28.00M | 107.80M | -82.70M | 71.90M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.12M | 4.08M | 6.09M | 3.91M | 4.60M | 3.50M | 3.50M | 3.60M | 3.60M | 3.80M | 3.70M | 3.70M | 4.10M | 4.70M | 3.40M | 3.40M | 3.30M | 3.30M | 3.30M | 3.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.21M | 46.70M | 56.73M | 53.95M | 47.00M | 45.80M | 42.70M | 43.40M | 44.40M | 46.90M | 45.10M | 44.90M | 45.50M | 46.10M | 46.00M | 45.60M | 48.40M | 48.30M | 49.10M | 51.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.41M | 254.88M | -287.96M | 447.47M | -17.80M | 33.10M | -0.20M | 675.50M | -91.50M | 254.40M | -29.50M | -185.60M | 116.10M | 142.70M | -286.90M | 26.10M | -65.10M | 52.30M | 55.80M | 36.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.77M | 143.50M | 160.13M | 102.30M | 214.20M | 316.60M | 355.50M | -69.30M | 223.80M | -149.90M | -11.20M | 5.70M | -5.50M | -13.40M | 103.90M | -67.00M | 227.40M | 175.70M | 103.20M | -60.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.99M | 223.93M | 75.94M | -101.26M | 200.00M | 334.30M | -54.70M | 73.30M | -86.50M | 7.90M | -7.90M | -233.20M | 620.90M | -279.00M | 136.10M | -148.50M | 343.80M | 230.90M | 99.40M | -350.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.82M | 69.83M | 69.91M | 94.39M | 80.00M | -195.80M | 27.40M | 25.30M | 2.90M | -137.00M | 180.90M | -139.10M | 75.00M | -75.80M | 26.90M | 36.60M | -36.90M | -1.10M | 59.20M | 13.60M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 2.54M | 5.24M | -1.20M | 1.50M | 79.20M | 20.70M | -97.70M | 25.20M | -24.20M | 6.90M | -8.40M | 4.90M | 85.10M | -88.70M | 6.80M | 35.60M | -27.50M | -9.30M | 11.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.21M | 9.98M | 4.98M | 29.53M | 15.20M | 16.40M | 27.80M | 40.00M | 13.90M | 30.40M | 19.30M | 28.70M | 20.40M | 20.80M | 29.20M | 24.30M | 20.40M | 21.80M | 13.20M | 44.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.10M | 11.60M | 179.60M | 35.20M | 0.80M | | 0.10M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.14M | 0.20M | 1.66M | -0.01M | | | | | | | | | | | 20.70M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.54M | -12.19M | 4.25M | -34.11M | -15.10M | -15.90M | -26.20M | -226.40M | -12.60M | -31.10M | -17.50M | -28.40M | -16.50M | 285.60M | -19.40M | -209.30M | -54.40M | -22.50M | -23.50M | -40.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.98M | 6.83M | -16.02M | -3.33M | 7.10M | -15.20M | 4.10M | 4.00M | -7.20M | 3.90M | 9.60M | -6.30M | 26.60M | -17.30M | 17.30M | | -3.90M | 17.90M | -28.90M | -1.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -312.17M | 22.49M | -120.52M | 99.40M | 167.20M | 173.30M | 136.70M | 106.80M | 88.60M | -109.00M | -233.00M | -150.50M | -254.50M | -326.90M | -292.90M | -54.00M | 2.30M | -110.60M | 14.10M | 1.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.35M | 14.35M | 14.35M | -43.06M | 14.40M | -14.40M | | | 19.20M | 19.20M | 19.10M | 19.10M | 20.90M | 20.30M | 20.20M | 20.10M | 22.10M | 22.10M | 22.10M | 22.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | -8.60M | 10.30M | 1.01M | 8.80M | 10.40M | -7.10M | -8.80M | 1.20M | 2.40M | -8.80M | 2.30M | -13.90M | -3.90M | 0.50M | -17.50M | 3.10M | 10.70M | -3.00M | -0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -145.25M | -16.00M | -36.09M | -39.26M | -11.10M | 35.30M | -2.70M | 293.30M | -178.20M | 179.90M | 102.40M | -107.30M | 461.40M | -269.00M | -9.70M | -4.20M | -21.00M | -14.60M | -95.10M | 32.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.28M | -27.68M | 64.90M | -135.10M | -187.20M | -148.90M | -133.90M | 381.60M | -269.30M | 287.20M | 342.40M | 40.60M | 725.90M | -244.60M | 272.90M | 252.30M | 7.60M | 86.00M | -95.90M | 27.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.14M | -7.39M | -46.40M | -40.27M | -19.90M | 24.90M | 4.40M | 302.00M | -179.40M | 177.50M | 111.20M | -109.60M | 475.30M | -265.10M | -10.20M | 13.30M | -24.10M | -25.30M | -92.10M | 33.10M |