|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.70M | 57.30M | 49.80M | 14.30M | 30.20M | 33.90M | 61.60M | 72.20M | 92.10M | 78.20M | 71.40M | 75.60M | 128.20M | 183.30M | 205.40M | 25.70M | 181.60M | 455.70M | 510.90M | 315.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.10M | 3.90M | 6.30M | 0.40M | 4.50M | 7.10M | 11.10M | 2.50M | 1.80M | 6.30M | 9.90M | 6.20M | 13.70M | 1.90M | 27.90M | 3.20M | 16.70M | 9.60M | 27.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | -29.00M | -19.60M | 6.50M | -23.50M | 34.90M | -2.70M | -0.40M | 2.20M | 23.80M | -4.60M | -16.50M | 40.30M | -39.80M | -22.60M | 2.80M | 763.00M | 790.00M | 118.70M | -39.10M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 2.00M | 0.20M | | 6.10M | 21.80M | 8.20M | | | 9.70M | -7.40M | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.20M | 22.30M | 11.60M | 4.30M | | | | | | | -57.10M | | | | -218.80M | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.10M | 56.30M | 1.70M | -6.70M | -3.30M | 71.40M | -3.90M | | 5.90M | 46.10M | -2.60M | 4.30M | 4.90M | 59.50M | -14.70M | -6.00M | -1.00M | 150.70M | -12.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | -2.20M | 5.50M | -0.70M | -0.30M | -0.40M | -9.30M | -23.40M | -14.80M | 15.00M | -0.50M | 17.00M | 17.80M | -16.90M | 150.40M | -13.30M | -32.80M | 46.50M | 27.90M | -84.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.30M | | | 38.20M | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.60M | -91.00M | 153.30M | 190.20M | 75.70M | 183.70M | 170.30M | 176.50M | 172.40M | 112.50M | 182.70M | 109.40M | 195.00M | 204.00M | 217.40M | 238.30M | 222.00M | 265.30M | 205.30M | 251.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.80M | 42.40M | 43.20M | 37.80M | 38.20M | 49.90M | 45.60M | 46.30M | 46.10M | 47.20M | 50.60M | 50.00M | 52.40M | 57.70M | 58.30M | 51.40M | 52.70M | 52.00M | 53.60M | 44.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | 10.90M | 10.90M | 229.70M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | -0.50M | -4.00M | | -2.70M | -1.20M | -0.10M | -1.00M | -0.60M | -1.10M | 2.70M | -1.60M | -0.20M | -10.90M | 11.10M | | -0.20M | | -1.80M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.50M | -5.70M | | -8.20M | | 0.00 | | | | | | | | | | -10.00M | | -28.80M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.60M | -8.70M | 60.40M | -8.70M | -8.90M | -8.70M | 61.40M | -9.20M | -8.80M | -8.70M | 62.00M | -8.70M | -8.40M | -8.90M | 61.10M | -9.70M | -9.60M | -10.10M | 68.90M | -16.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -0.70M | -0.20M | 0.50M | | -0.90M | 0.70M | | | | | | | | | | 0.40M | 0.20M | 0.40M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.30M | -22.50M | -38.90M | -48.30M | | -4.80M | 13.10M | | | | | | | | | | 55.40M | 118.20M | 160.00M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |