|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | -0.20M | -0.10M | | 0.90M | | | | | | | | 175.50M | 86.40M | 215.10M | 172.10M | 205.40M | 182.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 17.10M | 29.40M | -8.20M | 8.30M | 2.00M | 25.10M | | 0.10M | 2.20M | 14.10M | 3.20M | 0.30M | 18.90M | 19.90M | 5.70M | -5.50M | 0.20M | 17.30M | 2.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | -2.30M | 3.20M | 0.30M | 2.00M | -4.20M | 2.80M | | 2.30M | 15.00M | 1.30M | 4.00M | -2.30M | -4.40M | 2.90M | -19.20M | 31.40M | -3.90M | 22.20M | 7.80M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | -0.20M | -0.10M | | -0.30M | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.20M | 0.40M | 0.60M | | 0.60M | 1.40M | 0.80M | 0.50M | -2.70M | | | | 12.50M | | 71.70M | | 22.00M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 629.10M | 68.60M | 643.20M | 251.80M | 548.30M | 225.10M | 510.00M | -2.70M | 255.60M | -38.60M | 294.50M | -59.60M | -70.00M | 149.80M | -52.50M | -177.80M | 191.70M | 150.50M | 22.20M | -71.10M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.30M | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.40M | 1.40M | 1.60M | 1.50M | 2.70M | 2.50M | 2.30M | 2.20M | 2.60M | 2.30M | 2.30M | 2.40M | 1.90M | 2.00M | 2.00M | 2.30M | 2.30M | 2.80M | 2.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.60M | 49.90M | 50.00M | 48.80M | 50.10M | 51.40M | 52.80M | 54.60M | 55.70M | 57.40M | 58.30M | 59.90M | 61.30M | 61.20M | 61.80M | 63.90M | 64.20M | 61.50M | 63.00M | 63.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -143.90M | 100.70M | 18.20M | -42.50M | -56.00M | 209.50M | -119.50M | 98.80M | 35.80M | 163.10M | -160.40M | -25.40M | 69.20M | 142.50M | -43.00M | -155.10M | 15.90M | 68.00M | -119.20M | 5.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -281.40M | 330.90M | -142.60M | 206.10M | -54.40M | 166.40M | 147.50M | 338.30M | 77.20M | 387.10M | 26.10M | 585.20M | -21.50M | -191.30M | -169.20M | 234.80M | 8.70M | -88.30M | 43.90M | 215.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.10M | 38.10M | -6.60M | -14.20M | -31.40M | -16.70M | 12.60M | 40.80M | -47.00M | 1.70M | 2.20M | -10.90M | -35.50M | 78.90M | -45.40M | 6.30M | 12.50M | 16.70M | 8.50M | -43.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.10M | -5.70M | 114.60M | -116.30M | 44.40M | -67.00M | 41.70M | -0.10M | 63.00M | -83.00M | 13.30M | -27.00M | 46.00M | 44.40M | 13.00M | -105.60M | 36.90M | -42.80M | 16.90M | 19.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.30M | -21.30M | -14.60M | 15.50M | 27.70M | 29.80M | 8.20M | 44.20M | 55.80M | -24.00M | 11.90M | -22.00M | -6.70M | -15.40M | -29.80M | -9.70M | 5.40M | -10.40M | 2.90M | 7.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.10M | 54.40M | | 160.30M | 75.90M | 92.80M | 95.30M | 103.70M | -88.10M | 299.40M | 93.70M | 87.50M | 81.00M | -262.20M | 75.20M | 79.00M | 68.90M | 86.30M | 56.40M | 69.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 35.50M | | 18.00M | 4.80M | | 1.80M | 0.70M | | 5.40M | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.10M | 223.60M | | | | 191.60M | 191.00M | 77.90M | 2.20M | 0.30M | | | | | 69.60M | | 278.80M | 110.70M | | 316.50M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.10M | -86.90M | 23.90M | 21.70M | 19.50M | 13.90M | | 10.40M | 3.80M | 1.90M | 2.90M | 4.70M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -217.00M | -234.80M | -59.00M | -89.50M | -98.80M | -232.00M | -305.90M | -181.60M | -9.50M | -72.90M | -69.30M | -67.10M | 104.40M | 44.30M | -136.10M | -74.40M | -319.10M | -157.40M | -48.90M | -379.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | -42.60M | | 1.80M | 0.80M | 3.40M | 1.30M | 0.20M | 0.40M | | 0.10M | 0.30M | 0.10M | 0.10M | 0.20M | 0.30M | 0.10M | 0.10M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -399.50M | 154.80M | -36.50M | -434.00M | -343.10M | -340.40M | -216.10M | 186.50M | -253.00M | 110.10M | -221.10M | 155.40M | -45.80M | -189.10M | 214.60M | 220.20M | 156.00M | -33.30M | 66.80M | 456.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | -11.50M | 547.70M | -271.70M | 106.40M | -347.60M | -12.00M | 1.90M | -6.90M | -1.40M | 4.10M | 28.70M | -11.40M | 5.00M | 26.00M | -32.00M | 28.60M | -40.20M | 40.10M | 6.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 584.00M | 14.20M | 643.20M | 91.50M | 472.40M | 132.30M | 414.70M | -106.40M | 343.70M | -338.00M | 200.80M | -147.10M | -151.00M | 412.00M | -127.70M | -256.80M | 122.80M | 64.20M | -34.20M | -140.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | -11.40M | 547.70M | -271.70M | 106.40M | -347.30M | -12.00M | 2.20M | -6.90M | -1.40M | 4.10M | 28.70M | -11.40M | 5.00M | 26.00M | -32.00M | 28.60M | -40.20M | 40.10M | 6.50M |