|
Net Income (Quarter)
|
| | | | | | | | | | | | | 157.80M | 156.80M | 94.00M | 190.40M | 187.40M | 167.00M | 141.70M | 121.50M | -7.30M | 108.40M | 98.50M | 60.40M | 92.90M | 57.80M | 500.40M | 64.50M | 64.70M | -711.80M | 52.40M | 43.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | 12.20M | 13.40M | 13.70M | | | | | 12.70M | 9.20M | 9.80M | -18.00M | 12.70M | 11.10M | | | 12.40M | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | -18.70M | 6.30M | | | | | -26.40M | -38.30M | -29.40M | -78.30M | -17.90M | -34.80M | | | -12.40M | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 106.40M | | | | 54.40M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | 263.80M | 261.90M | 301.00M | 152.20M | 227.50M | 258.30M | 205.60M | 219.50M | 168.20M | 230.70M | 251.60M | 141.60M | 281.10M | 244.80M | 173.30M | 109.30M | 154.40M | 207.40M | 152.70M | 58.70M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | 3.70M | 2.40M | 4.60M | | | | | 3.40M | 3.30M | 3.20M | 3.10M | 3.00M | 2.80M | | | 2.20M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | 86.10M | 100.00M | 104.10M | | 89.70M | | | 101.10M | 102.60M | 98.00M | 100.60M | 99.60M | 102.60M | | | 99.70M | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | 15.20M | -55.50M | 45.30M | | | | | 52.20M | -60.10M | -47.20M | -21.90M | -2.70M | 2.70M | | | 43.20M | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | 48.70M | 14.80M | 12.00M | | | | | -7.10M | 8.80M | -10.80M | -21.20M | 11.00M | 3.20M | | | 17.60M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | 32.80M | -61.20M | 63.00M | | | | | 0.60M | -75.00M | -21.40M | -43.80M | -43.60M | 89.50M | | | 8.20M | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | 17.90M | -17.70M | 22.80M | | | | | -10.50M | 9.90M | -9.70M | 10.60M | -9.50M | 9.20M | | | -9.30M | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | 23.40M | 32.60M | 40.00M | | | | | 28.00M | 30.10M | 37.70M | 50.60M | 34.70M | 45.80M | | | 28.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | 1,166.70M | 2.20M | 2,845.20M | 15.30M | 15.30M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | -1189.30M | -34.30M | -2883.50M | | | | | -27.30M | -29.40M | -37.00M | -50.00M | -34.20M | -44.90M | | | -28.90M | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | 17.60M | -63.30M | 66.40M | | | | | 2.60M | -15.90M | -0.20M | 31.80M | -6.60M | 57.40M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | 998.80M | 980.40M | 1,461.00M | -127.20M | -220.50M | -219.40M | -81.60M | -275.00M | -196.20M | -188.40M | -184.10M | -130.20M | -197.10M | -198.60M | -755.30M | -33.60M | -6.90M | -369.60M | 0.70M | -107.20M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | 0.90M | -5.50M | -3.20M | | | | | 4.80M | -0.70M | -5.40M | 9.50M | -5.70M | -1.60M | | | 7.00M | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | 74.20M | 1,202.50M | -1124.70M | | | | | -78.00M | -58.10M | -0.10M | 27.00M | -28.50M | 37.50M | | | 53.80M | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | 240.40M | 229.30M | 261.00M | 152.20M | 227.50M | 258.30M | 205.60M | 191.50M | 138.10M | 193.00M | 201.00M | 106.90M | 235.30M | 244.80M | 173.30M | 81.30M | 154.40M | 207.40M | 152.70M | 58.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | 73.30M | 1,208.00M | -1121.50M | 25.00M | 7.00M | 38.90M | 124.00M | -82.80M | -57.40M | 5.30M | 17.50M | -22.80M | 39.10M | 46.20M | -582.00M | 46.80M | 147.50M | -162.20M | 153.40M | -48.50M |