|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | -21.60M | 3.70M | 6.40M | 886.80M | 15.70M | | | | | 221.80M | -41.20M | 227.90M | -124.40M | 62.80M | 163.60M | 161.70M | 813.70M | -26.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 3.10M | 4.10M | 4.00M | 4.10M | 3.20M | 4.30M | 4.30M | 4.50M | 3.80M | 4.90M | 4.90M | 4.90M | 4.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.90M | 8.20M | -2.00M | 5.70M | -1.70M | 18.10M | -9.20M | -3.60M | -0.90M | 6.40M | -48.80M | -9.80M | 9.40M | 4.10M | 7.40M | 1.70M | -4.50M | 8.00M | 86.90M | 4.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.10M | 2.00M | 4.40M | 32.30M | 2.00M | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.60M | 30.50M | -5.90M | -4.90M | -104.10M | -29.40M | 1.20M | 146.10M | 2.20M | 17.00M | -189.00M | 79.90M | 13.30M | 34.20M | 13.80M | 3.50M | 28.40M | 36.10M | 98.80M | 13.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.70M | 32.10M | -49.70M | -41.50M | 44.70M | 115.00M | 246.80M | 85.60M | 71.10M | 222.90M | 24.50M | 36.50M | 216.80M | 269.40M | 64.10M | -40.20M | 177.50M | 359.30M | 53.90M | 30.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.60M | 5.40M | 8.00M | 4.30M | 4.10M | -1.40M | -2.70M | -2.40M | -2.60M | -5.30M | -7.50M | -2.10M | -2.70M | -2.70M | 1.10M | 1.10M | -0.80M | 2.30M | 6.40M | 4.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.60M | -106.60M | -66.40M | 343.60M | 135.20M | -196.50M | -154.50M | 365.30M | 167.60M | -296.50M | -169.40M | 394.90M | 210.90M | -151.50M | -249.60M | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 130.30M | 81.80M | | | 97.90M | 1.90M | 30.90M | 50.70M | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.00M | -211.10M | 3.70M | 104.90M | 22.50M | -238.80M | -61.60M | 49.10M | -53.20M | -100.70M | 413.40M | 181.40M | 634.60M | -357.50M | 84.50M | 650.30M | 316.10M | -711.20M | -118.50M | 589.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | -68.30M | 15.00M | 55.00M | -8.70M | -9.00M | -118.10M | 0.20M | -6.00M | -8.50M | 19.80M | 28.60M | 26.40M | -49.30M | 36.40M | 10.40M | -15.20M | -59.60M | -25.20M | 57.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | 67.90M | | | | | | | 231.80M | | | | | 70.70M | 271.50M | 7.30M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.00M | -1.90M | 7.30M | -0.20M | 1,377.20M | -1377.20M | 17.30M | | | | | | | | | | | | 6.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 25.60M | 202.60M | -136.70M | -75.90M | 425.00M | -97.00M | 54.60M | 64.60M | 10.70M | 131.70M | 91.50M | 24.60M | 46.30M | 33.30M | 120.70M | 130.30M | 50.70M | -50.70M | 6.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -273.60M | -205.10M | -93.50M | 132.50M | -106.40M | 234.30M | -152.00M | -96.60M | -126.20M | -232.20M | -88.90M | 100.60M | -194.80M | -189.60M | -163.20M | 7.30M | -163.80M | -295.40M | -215.00M | -29.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.90M | -1.80M | | -10.30M | -6.60M | 14.80M | -19.50M | -1.70M | 1.60M | -5.20M | -8.70M | -3.50M | 4.50M | 1.00M | 8.20M | 0.60M | 30.50M | -29.90M | -0.50M | 0.70M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | 185.60M | 9.10M | -20.80M | 227.20M | -504.50M | -29.30M | -41.30M | 6.90M | 17.60M | 24.00M | -34.20M | 7.90M | 11.00M | 19.50M | 78.50M | 12.10M | 72.50M | -127.50M | -49.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | 2.60M | | | | | 2.50M | | 18.60M | 41.10M | 16.80M | 2.20M | 4.60M | 2.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 1.00M | -0.40M | 0.60M | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -190.00M | 12.10M | -36.30M | 65.80M | 169.90M | -137.70M | 9.30M | -52.30M | -48.20M | 8.30M | -40.40M | 102.90M | 29.90M | 90.80M | -79.60M | 45.60M | 25.80M | 136.40M | -288.60M | -48.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.70M | 32.10M | -49.70M | -41.50M | 44.70M | 115.00M | 246.80M | 85.60M | 71.10M | 222.90M | 24.50M | 36.50M | 216.80M | 269.40M | 64.10M | -40.20M | 177.50M | 359.30M | 53.90M | 30.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.50M | 12.60M | -134.10M | 70.20M | 165.50M | -155.20M | 65.50M | -52.30M | -48.20M | 8.30M | -40.40M | 102.90M | 29.90M | 90.80M | -79.60M | 45.60M | 25.80M | 136.40M | -288.60M | -48.60M |