|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60M | 22.30M | 15.50M | 26.20M | 24.80M | 43.90M | 20.90M | 22.50M | 30.50M | 35.50M | -34.80M | 27.20M | 104.20M | 35.00M | -101.20M | -21.30M | -442.40M | 28.10M | -279.60M | 25.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 3.40M | 4.20M | 3.70M | 3.00M | 7.30M | 3.60M | 6.10M | 4.00M | 6.10M | 8.00M | 5.90M | 5.90M | 5.90M | 10.40M | 6.80M | 2.40M | 4.60M | 11.70M | 7.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.60M | -2.70M | 10.50M | -4.00M | -6.30M | -3.10M | -9.10M | -2.80M | -1.50M | -3.20M | -26.30M | -25.90M | -5.60M | 13.50M | 2.70M | -32.50M | -107.30M | 26.50M | -63.10M | 5.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | -21.90M | 55.50M | 108.90M | 55.00M | -183.70M | 86.40M | -5.20M | 61.20M | -72.80M | -8.40M | -6.40M | 10.90M | 46.40M | -14.60M | -9.40M | 65.60M | -72.90M | -28.10M | 47.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 0.40M | 3.50M | 2.00M | 2.60M | 1.50M | -5.50M | 0.30M | 2.20M | 2.70M | 11.20M | 3.00M | 2.40M | 1.20M | 3.10M | 44.50M | 398.60M | | -437.30M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.60M | 60.40M | -65.60M | -98.30M | 18.10M | 214.50M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.20M | 82.70M | -50.10M | -72.00M | 42.80M | 258.50M | -90.80M | 143.00M | 43.50M | 80.30M | 4.50M | 110.20M | 67.90M | -38.50M | 120.30M | 114.40M | 28.20M | 116.10M | 34.20M | -46.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 10.40M | 7.60M | 8.10M | 8.40M | 7.60M | 8.20M | 11.80M | 8.60M | 10.30M | 8.20M | 10.00M | 7.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.70M | 19.70M | 20.80M | 27.20M | 26.30M | 26.60M | 27.70M | 25.80M | 25.90M | 26.10M | 26.70M | 25.30M | 24.40M | 25.50M | 31.10M | 25.60M | 23.80M | 23.50M | 25.20M | 20.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.90M | 207.20M | 324.70M | 1,051.30M | 487.70M | -740.40M | 72.10M | -295.70M | -524.70M | 431.30M | -180.10M | -36.10M | -78.60M | -137.50M | -6.90M | -204.30M | 35.70M | -50.60M | 112.80M | 629.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.40M | 15.10M | 42.70M | 140.60M | 242.40M | -175.90M | 45.00M | -161.40M | -66.60M | 99.90M | -58.70M | -11.30M | -7.20M | -24.60M | -89.90M | -8.90M | -11.10M | 27.00M | -8.00M | 260.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.60M | 178.10M | 404.80M | 996.70M | 506.80M | -657.80M | 261.80M | -312.20M | -514.40M | 609.70M | -225.00M | -122.60M | 19.80M | -250.80M | -2.30M | -210.00M | 120.00M | -0.20M | 57.60M | 825.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.30M | 110.60M | -36.20M | 21.80M | -25.00M | 189.80M | -38.80M | -56.30M | -73.90M | 15.60M | 66.60M | -29.50M | -16.40M | 2.70M | -120.90M | 88.60M | -161.90M | 35.00M | 83.30M | 43.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.60M | 54.10M | -138.50M | 86.60M | 146.00M | -323.20M | 9.90M | -38.80M | -1.50M | 33.80M | -3.60M | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 15.90M | 79.10M | -3.10M | -45.60M | 134.60M | 38.30M | -8.10M | 9.50M | 6.80M | 22.30M | -37.00M | 20.90M | 13.00M | -17.60M | 9.10M | -1.50M | 4.20M | 15.10M | 29.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 14.10M | 10.90M | 16.70M | 21.00M | 18.50M | 22.40M | 18.80M | 27.70M | 21.40M | 19.70M | 17.50M | 14.60M | 18.20M | 17.90M | 15.20M | 15.00M | 14.10M | 21.40M | 13.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.10M | 639.40M | 3.30M | -1.00M | 1.00M | | | | 13.70M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | | | -0.30M | 8.90M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | 9.90M | -48.50M | -657.30M | -21.20M | -20.70M | -25.70M | -23.50M | -32.60M | -21.30M | -23.70M | -16.90M | 180.70M | -64.90M | -34.40M | -5.80M | 1.00M | | -165.20M | -11.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.10M | 5.00M | 7.70M | -1.30M | -2.00M | | -1.30M | -0.30M | -8.30M | -1.40M | -2.20M | -1.30M | -3.80M | -1.00M | -1.90M | -4.40M | -3.20M | 0.30M | -2.60M | -0.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.90M | -34.60M | -43.30M | 343.70M | 107.30M | -336.00M | 122.30M | -192.80M | 63.50M | -11.10M | -12.00M | -64.30M | -50.40M | -47.90M | -68.00M | -32.40M | -98.70M | -32.60M | -151.40M | 15.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 7.60M | 7.50M | 7.40M | 7.60M | 7.40M | 8.60M | 8.60M | 8.70M | 8.40M | 8.30M | 8.40M | 10.10M | 10.10M | 9.90M | 9.70M | 9.50M | 11.10M | 11.00M | 10.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | -4.60M | -1.80M | -0.30M | -9.40M | -7.30M | 12.30M | -8.30M | 2.70M | -6.20M | -0.20M | -5.80M | -1.20M | 0.60M | -8.80M | -2.70M | 16.30M | -13.10M | 2.90M | 0.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 53.30M | -143.80M | -386.00M | 119.60M | -105.50M | 18.10M | -81.70M | 77.20M | 41.70M | -37.20M | -6.20M | 226.50M | -150.80M | 9.20M | | 20.30M | 70.40M | -91.30M | -42.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 68.60M | -61.00M | -88.70M | 21.80M | 240.00M | -113.20M | 124.20M | 15.80M | 58.90M | -15.20M | 92.70M | 53.30M | -56.70M | 102.40M | 99.20M | 13.20M | 102.00M | 12.80M | -60.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 58.00M | -141.90M | -385.60M | 128.90M | -98.20M | 5.80M | -73.30M | 74.40M | 47.90M | -31.20M | 29.00M | 198.20M | -151.30M | 17.90M | 76.20M | -69.50M | 83.50M | -282.40M | -42.60M |