|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.02M | 116.22M | 146.01M | 123.80M | 92.44M | 81.80M | 84.11M | 60.91M | 53.17M | 12.49M | 17.33M | 16.24M | 6.99M | -187.53M | -1.09M | -116.20M | 29.29M | -7.70M | 62.17M | 21.16M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 0.98M | 11.26M | 8.51M | 4.90M | 5.40M | 6.13M | 4.82M | 0.31M | -2.29M | 7.74M | 6.36M | 5.55M | -14.88M | 0.54M | 8.83M | 6.71M | 0.74M | 9.89M | 9.86M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.94M | -11.96M | 18.53M | -15.11M | -8.79M | -19.25M | -6.64M | -9.14M | 24.27M | -21.43M | -7.66M | 5.06M | -3.31M | -45.16M | -5.82M | -27.94M | 16.88M | -2.67M | 33.63M | -36.48M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | -1.77M | -1.74M | 0.08M | 2.35M | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.75M | 77.98M | 200.22M | 224.46M | 113.73M | 115.33M | 43.43M | 197.67M | 172.19M | -41.13M | 81.39M | 99.52M | 66.70M | 72.81M | 92.67M | 78.55M | 22.67M | 75.57M | 562.45M | -189.93M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.46M | | 109.52M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.79M | 27.83M | 31.51M | 33.25M | 34.33M | 38.02M | 38.83M | 38.23M | 40.73M | 43.13M | 44.52M | 44.74M | 43.05M | 41.47M | 39.86M | 39.88M | 39.63M | 37.23M | 35.66M | 34.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.43M | 223.19M | 194.04M | -190.51M | -48.07M | -13.39M | 37.38M | -103.28M | -11.67M | 7.54M | -41.37M | -61.37M | -60.22M | -13.27M | -13.77M | -26.89M | 0.34M | -8.81M | 23.23M | -17.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | 26.02M | 96.49M | -201.22M | 136.58M | -158.42M | -71.04M | 121.92M | 1.62M | -132.64M | -6.37M | -14.63M | -110.80M | -23.09M | 9.46M | -16.21M | -4.53M | -9.29M | 35.28M | -273.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 25.41M | -12.18M | -3.16M | 2.94M | -5.38M | 0.12M | -1.94M | -1.97M | -0.40M | -0.77M | 2.53M | -1.92M | 8.69M | 10.26M | -5.42M | -10.77M | 8.94M | 55.43M | -50.47M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | -2.48M | 0.34M | 30.47M | -30.20M | -0.82M | -0.22M | 44.16M | 29.89M | -70.65M | -0.09M | 1.71M | -1.99M | 3.56M | -1.34M | 2.69M | -5.83M | -0.40M | 7.25M | 25.36M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 292.18M | | 1.65M | | -1.65M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.62M | 57.58M | 6.88M | 2.20M | 3.46M | -12.48M | 2.01M | 4.98M | 2.91M | -9.82M | 1.21M | -1.21M | 5.70M | 3.40M | 7.24M | -3.96M | 2.87M | 4.63M | 2.50M | 2.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.41M | -28.39M | -23.24M | -92.52M | -32.30M | -22.64M | -32.43M | -22.43M | -33.90M | -323.73M | -21.40M | -22.33M | -22.00M | -14.20M | -26.05M | -20.59M | 58.99M | -8.05M | -7.50M | -12.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58M | | | | | | | 0.97M | | | | 7.85M | 0.01M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | -3.67M | -237.46M | -174.23M | -3.83M | -176.34M | -44.46M | -203.29M | -105.02M | 363.50M | -38.97M | -80.11M | -60.47M | -79.90M | -61.21M | -80.23M | -71.21M | -83.24M | -27.14M | -2.37M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.33M | -0.18M | 0.18M | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.18M | 45.61M | -60.66M | -42.11M | 77.59M | -83.66M | -33.45M | -28.05M | 33.27M | -1.37M | 21.01M | -2.92M | -15.77M | -21.29M | 5.41M | -22.27M | 10.44M | -15.72M | 527.81M | -204.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.56M | 80.47M | 199.87M | 193.99M | 143.93M | 116.15M | 43.66M | 153.51M | 142.30M | 29.52M | 81.47M | 97.81M | 68.69M | 69.25M | 94.01M | 75.85M | 28.49M | 75.97M | 555.21M | -215.29M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.19M | 45.94M | -60.48M | -42.29M | 77.59M | -83.66M | -33.45M | -28.05M | 33.27M | -1.37M | 21.01M | -2.92M | -15.77M | -21.29M | 5.41M | -22.27M | 10.44M | -15.72M | 527.81M | -204.50M |