|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.77M | 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 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.02M | 2.59M | 7.32M | 11.26M | 8.51M | 4.90M | 5.40M | 10.32M | 4.82M | 0.31M | 2.58M | 7.74M | 6.36M | 5.55M | 3.67M | 9.38M | 8.83M | 6.71M | 5.76M | 9.89M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.32M | -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 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.26M | 6.25M | -2.19M | | 9.80M | 154.96M | -167.69M | -0.22M | 26.43M | -14.27M | 24.62M | 4.31M | -5.38M | 22.74M | -16.63M | 2.14M | 9.09M | -2.90M | -13.19M | 0.11M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.49M | 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 |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.46M | | 109.52M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.36M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.36M | 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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -91.37M | 148.95M | 70.99M | -41.53M | 2.39M | 16.93M | -71.04M | 121.92M | -173.65M | 112.52M | -6.37M | -6.61M | 2.68M | 54.73M | 36.01M | -55.57M | 8.28M | -0.76M | 35.28M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | -0.68M | -1.12M | | 1.02M | 0.40M | 7.45M | -8.88M | | | 5.08M | -5.35M | 9.01M | -0.06M | 0.41M | -5.57M | 4.48M | 5.63M | -7.72M | -8.51M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.50M | -0.10M | 25.41M | -0.13M | -15.21M | -40.16M | 51.40M | 0.12M | -0.86M | -3.05M | -0.40M | -0.77M | 0.98M | 1.19M | 0.58M | 10.26M | -3.28M | -11.30M | 2.78M | 4.98M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.46M | 15.64M | 14.86M | 13.59M | 17.22M | -25.62M | 70.64M | 17.49M | -6.56M | 3.91M | -6.71M | 12.78M | 32.63M | -35.82M | 71.30M | 9.97M | -8.62M | 26.32M | 7.95M | 7.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | 4.03M | | | | | 1.70M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.26M | | | | | | 0.23M | | | | 292.18M | | 1.65M | | -1.65M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | -39.92M | 0.07M | | 12.48M | -12.48M | 2.01M | 4.98M | -6.91M | 9.82M | 1.21M | 3.29M | 1.21M | 3.40M | 7.24M | | 2.54M | 1.00M | 2.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.40M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58M | | | | | | | 0.97M | | | | 7.85M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.47M | -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 |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | -0.33M | -0.18M | 0.18M | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.62M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.03M | 1.10M | 63.12M | 186.62M | 207.24M | 139.35M | 44.68M | 25.95M | 204.23M | 168.28M | -34.42M | 68.61M | 66.88M | 102.53M | 1.51M | 82.70M | 87.17M | -3.66M | 67.63M | 555.21M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.62M | -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 |