|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.80M | 143.60M | 112.70M | 93.10M | 115.20M | 114.60M | 135.40M | 123.60M | 142.00M | 156.40M | 118.60M | 123.80M | 155.40M | 174.20M | 144.10M | 148.20M | 159.70M | 188.40M | 147.50M | 138.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | -13.50M | | -2.40M | 1.70M | 2.00M | 5.70M | -7.50M | 0.10M | -1.60M | 22.20M | -3.10M | 0.20M | 3.90M | -1.90M | -3.60M | | 0.40M | -1.60M | 0.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.70M | 88.90M | 132.20M | 20.50M | 88.60M | 158.00M | 192.40M | 69.00M | 161.10M | 151.00M | 219.50M | 51.10M | 173.00M | 231.90M | 219.00M | 104.50M | 209.70M | 229.50M | 240.10M | 101.30M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.50M | 20.10M | 21.10M | 20.40M | 19.70M | 29.50M | 28.30M | 28.30M | 27.20M | 28.20M | 27.90M | 28.80M | 30.70M | 29.80M | 29.70M | 30.00M | 31.90M | 36.70M | 34.60M | 35.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.40M | 74.80M | -38.20M | 93.00M | 46.30M | -6.80M | | 82.90M | 8.10M | 33.60M | | 101.50M | 13.10M | -27.90M | | 73.70M | -18.10M | -4.40M | | 72.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.60M | 10.80M | 16.70M | 8.70M | 15.90M | 16.90M | 22.50M | 22.30M | 17.70M | 20.70M | 23.50M | 27.20M | 20.90M | 19.90M | 24.10M | 21.10M | 17.70M | 19.70M | 39.60M | 21.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 923.10M | | 36.60M | -8.00M | 3.10M | | 19.30M | 101.50M | 0.40M | 16.00M | 10.50M | 36.90M | 546.60M | -1.80M | 75.70M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.10M | 3.80M | -16.70M | -6.30M | -17.60M | -942.00M | -28.20M | -51.40M | -9.80M | -22.20M | -45.70M | -43.40M | -122.60M | -24.20M | -38.20M | -28.00M | -54.60M | -566.70M | -36.20M | -96.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 1.00M | 2.90M | -5.00M | 1.30M | -0.70M | 3.40M | -2.90M | | 2.90M | 0.20M | 5.30M | -0.30M | 1.90M | -8.20M | -4.60M | 4.60M | | -8.10M | -10.70M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -77.90M | -44.20M | -220.00M | -104.90M | 553.30M | 157.70M | -169.10M | -15.40M | -123.00M | -81.50M | -78.80M | -80.00M | 308.20M | -80.90M | -541.80M | -91.30M | -7.90M | -16.00M | -151.50M | -48.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.10M | 32.30M | 32.10M | 35.80M | 35.70M | 36.40M | 36.00M | 39.40M | 39.90M | 39.90M | 39.50M | 42.10M | 41.70M | 41.80M | 41.40M | 43.60M | 44.20M | 43.60M | 43.90M | 47.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | -4.80M | -1.50M | -2.10M | -9.80M | -11.10M | 10.70M | 2.60M | 1.50M | -5.60M | 8.80M | -4.00M | -2.90M | 4.60M | -14.10M | 5.50M | 15.10M | -0.90M | 1.10M | -3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.90M | 43.70M | -106.00M | -92.80M | 614.50M | -637.40M | 5.80M | 4.80M | 29.80M | 41.70M | 103.80M | -76.30M | 355.70M | 131.40M | -375.10M | -9.30M | 162.30M | -354.10M | 53.50M | -47.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.10M | 78.10M | 115.50M | 11.80M | 72.70M | 141.10M | 169.90M | 46.70M | 143.40M | 130.30M | 196.00M | 23.90M | 152.10M | 212.00M | 194.90M | 83.40M | 192.00M | 209.80M | 200.50M | 80.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.70M | 48.50M | -104.50M | -90.70M | 624.30M | -626.30M | -4.90M | 2.20M | 28.30M | 47.30M | 95.00M | -72.30M | 358.60M | 126.80M | -361.00M | -14.80M | 147.20M | -353.20M | 52.40M | -44.30M |