|
Net Income (Quarter)
|
59.25M | 39.30M | 38.52M | 35.39M | 38.52M | 45.09M | 67.94M | 32.94M | 40.02M | 45.86M | 59.99M | 30.94M | 48.56M | 42.62M | 43.17M | 20.17M | 34.60M | -7.10M | 30.14M | 6.67M | 31.63M | 11.51M | 39.05M | 17.82M | 28.42M | 17.36M | 45.69M | 10.99M | 16.56M | 17.10M | -18.65M | 12.41M | 5.01M | 22.07M | 82.70M | 656.78M | 268.06M | 269.30M | -828.48M | 865.23M | 598.81M | -258.82M | 553.44M | 685.91M | 966.38M | 1,314.86M | 847.03M | 977.41M | 914.14M | 3,928.03M | -1565.30M | -3367.35M | -925.11M | -162.81M | 827.77M | 68.93M | -1162.25M | 106.25M | 349.74M | 383.90M | -2165.50M | 653.20M | -715.80M | 64.00M | 317.80M | -341.90M | 720.00M |
|
Share-based Compensation (Quarter)
|
| 2.55M | 2.43M | 2.29M | 2.54M | 2.53M | 2.84M | 2.78M | 2.52M | 2.51M | 2.88M | 3.14M | 3.19M | 2.92M | 3.95M | 3.48M | 3.30M | 3.11M | 3.81M | 3.70M | 3.68M | 3.33M | 4.19M | 4.07M | 4.23M | 4.00M | 4.69M | 4.64M | 4.76M | 4.91M | 5.38M | 5.40M | 5.18M | 6.04M | 6.79M | 5.90M | 6.20M | 7.10M | 8.60M | 8.50M | 7.80M | 9.10M | 10.20M | 9.70M | 8.80M | 10.80M | 12.30M | 11.70M | 11.40M | 13.10M | 15.00M | 13.50M | 13.60M | 15.70M | 18.10M | | | 15.90M | 16.20M | | | 15.60M | 16.40M | | | 14.90M | 15.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -2.73M | | -3.39M | -0.67M | 12.54M | | 0.16M | 2.89M | -5.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | -13.28M | 41.45M | 22.09M | 5.25M | 1.26M | 17.45M | -10.59M | 1.56M | 25.01M | -17.18M | -23.81M | 28.98M | 1.99M | 40.12M | 17.62M | -42.96M | 6.91M | 3.37M | 20.82M | -15.43M | -1.50M | 7.77M | 3.43M | 22.02M | -10.42M | 21.51M | 26.29M | -22.78M | 8.80M | 4.39M | 26.62M | 36.82M | 2.16M | 16.20M | -9.49M | | -7.40M | 11.38M | 38.66M | -34.54M | 4.53M | 1.56M | 6.74M | 8.66M | 14.73M | 62.85M | -55.25M | -22.32M | 20.68M | 65.47M | -72.28M | 0.12M | 14.66M | -14.35M | 9.81M | 4.78M | 15.80M | -15.60M | 66.90M | -63.70M | 16.30M | -16.20M | 2.50M | 78.40M |
|
Cash from Operations (Quarter)
|
| 97.49M | 115.72M | 22.27M | 36.39M | 66.87M | 100.39M | 19.78M | 110.30M | 51.16M | 81.50M | 35.26M | 73.64M | 71.34M | 86.24M | 24.02M | 19.74M | 54.83M | 70.55M | 65.57M | 76.87M | 90.65M | 40.22M | 29.45M | 38.53M | 82.28M | 35.95M | -7.45M | 77.16M | 51.61M | 94.79M | -56.20M | 62.50M | 28.48M | 69.33M | 40.30M | 77.91M | 62.29M | 104.99M | 42.94M | 155.40M | 99.75M | 159.81M | 62.80M | 92.10M | 135.70M | 294.40M | 113.60M | 154.63M | 230.36M | 170.90M | 50.50M | 53.30M | 10.99M | 79.61M | 98.10M | 98.08M | 97.72M | 81.00M | 69.80M | 97.60M | 163.60M | 124.20M | 129.90M | 116.50M | 120.90M | 164.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 26.24M | | 27.55M | 26.09M | 26.33M | | 28.11M | 29.63M | 30.38M | | 31.10M | 31.65M | 32.14M | | 33.29M | 34.92M | 36.97M | | 36.67M | 36.34M | 37.12M | | 32.28M | 32.13M | 33.56M | | 34.09M | 37.58M | 38.49M | | 33.66M | 37.03M | 35.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| 459.85M | 487.26M | -2.37M | 12.08M | 8.26M | 1,859.51M | 496.75M | 523.53M | -1031.91M | 2,030.39M | 501.07M | -521.00M | 1,532.92M | 550.81M | 504.16M | -497.68M | 1,524.77M | 558.78M | -39.57M | -6.50M | 1,659.79M | 548.80M | 478.48M | -488.34M | -7.14M | 1,973.08M | 492.41M | -524.47M | -0.58M | 2,106.67M | 508.98M | 490.80M | 518.28M | 575.89M | 589.87M | 571.03M | 555.06M | 610.35M | 550.29M | 592.93M | 573.26M | 595.44M | 569.00M | 558.14M | 614.29M | 789.70M | 728.01M | 728.59M | 720.60M | 709.29M | 649.99M | 673.88M | 658.08M | 717.45M | 677.52M | 682.68M | 647.28M | 676.72M | 638.30M | 627.20M | 655.50M | 632.10M | 640.00M | 664.90M | 653.80M | 697.70M |
|
Change in Inventory (Quarter)
|
| 4.01M | | -7.59M | 20.56M | 8.68M | | 20.68M | 9.10M | 20.51M | | 15.50M | -0.21M | 3.68M | | 18.35M | 18.74M | 24.49M | | 14.78M | 9.81M | 4.29M | | 29.47M | 17.11M | 21.02M | | 34.40M | 16.58M | 16.96M | | 26.86M | 11.01M | 18.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| -331.63M | 2,416.53M | -389.50M | 1,168.97M | 364.24M | 393.24M | 436.43M | 406.40M | 406.84M | 390.17M | 428.73M | 406.44M | 392.74M | 436.58M | 460.09M | 451.13M | 424.62M | 468.18M | 471.45M | 454.08M | 427.12M | 453.87M | 453.99M | 444.77M | 379.50M | 451.81M | 508.82M | 426.77M | 429.96M | 443.14M | 550.29M | 418.43M | 461.65M | 485.75M | 543.70M | 463.87M | 487.23M | 494.89M | 507.16M | 424.85M | 460.64M | 425.92M | 509.68M | 449.62M | 447.13M | 470.92M | 612.80M | 518.73M | 466.40M | 530.00M | 615.63M | 578.29M | 606.57M | 607.51M | 552.99M | 620.29M | 548.89M | 518.33M | 560.30M | 524.60M | 446.40M | 526.90M | 488.00M | 505.90M | 517.50M | 547.50M |
|
Change in Accured Expenses (Quarter)
|
| 21.99M | | -20.33M | 43.63M | 5.83M | | -31.86M | 22.52M | -3.53M | | -7.78M | 1.33M | 0.54M | | -9.15M | -2.11M | 30.53M | | 7.32M | -8.32M | 40.75M | | -7.75M | -15.36M | 40.97M | | -47.67M | 15.10M | 27.92M | | -61.16M | 36.99M | 5.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| 7.94M | | 6.75M | 2.80M | -10.84M | | -4.51M | 15.59M | -5.50M | | -10.44M | -4.46M | -11.83M | | -9.68M | -17.00M | -4.03M | | 1.62M | 11.93M | -14.14M | | 6.11M | 10.75M | -2.09M | | 14.07M | -14.06M | -8.43M | | -1.66M | -11.55M | -15.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| 0.64M | | -5.38M | 21.99M | -13.32M | | 8.47M | -20.65M | -0.93M | | 4.62M | -8.04M | -4.42M | | 11.16M | -17.62M | 12.21M | | 11.39M | -8.03M | -3.71M | | 1.49M | 3.68M | 1.46M | | -3.00M | -7.32M | 12.34M | | 19.16M | -4.28M | -29.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| -15.54M | 116.97M | -16.41M | 52.28M | 20.39M | 32.19M | 17.81M | 24.75M | 24.68M | 35.66M | 34.65M | 41.04M | 36.67M | 30.50M | 34.10M | 24.50M | 20.34M | 27.72M | 1.36M | 52.15M | 27.36M | -36.24M | 27.08M | 32.19M | -55.78M | 0.87M | 25.30M | -25.29M | 11.78M | 129.65M | 73.54M | 0.03M | -69.78M | 0.01M | 27.18M | 26.71M | -53.89M | 129.82M | 23.63M | 22.21M | 31.09M | 21.60M | 21.59M | 18.12M | 19.98M | 48.88M | 19.55M | 23.39M | 34.63M | 56.18M | 33.08M | 17.33M | 27.57M | 34.81M | 35.73M | 34.64M | 44.07M | 42.27M | 40.20M | 42.30M | 40.20M | 42.90M | 34.40M | 45.70M | 31.70M | 45.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | 0.28M | 0.04M | 0.19M | 0.68M | 0.02M | 0.09M | 0.06M | 0.06M | | 0.11M | 0.12M | 6.09M | 0.03M | 1.06M | 0.16M | -0.04M | 0.11M | 0.22M | 0.04M | -0.16M | 0.00M | 0.03M | 0.01M | 0.04M | 0.00M | 0.02M | 0.36M | -0.38M | | | 0.06M | -0.06M | 6.92M | -2.82M | 2.86M | -2.65M | 0.07M | 0.01M | -0.00M | 0.04M | 0.04M | -0.01M | 0.02M | 0.02M | 0.01M | 0.00M | 0.04M | | | 0.11M | 0.01M | 0.09M | | 0.04M | 0.07M | 0.10M | 0.03M | 0.07M | | | | | | |
|
Change in Intangibles (Quarter)
|
| -2.07M | 17.00M | -1.68M | 3.71M | 0.68M | 1.37M | 0.10M | 0.04M | 0.30M | -0.00M | 0.24M | 0.99M | 0.49M | 0.06M | 0.46M | 0.04M | | 0.20M | 12.36M | 3.02M | 0.11M | -0.01M | 1.31M | 0.01M | 0.05M | -0.00M | | 0.01M | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| -2.13M | 71.93M | -66.50M | 133.84M | 21.35M | 0.61M | 3.57M | 1.66M | 3.47M | 149.84M | 15.33M | 3.26M | 19.89M | 0.96M | 64.06M | 1.83M | 2.63M | 3.54M | 1.36M | 40.65M | 1.64M | 0.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | | | | | | | | | | 0.04M | | | | 2.50M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 0.77M | 2.28M | 2.71M | 92.22M | 106.00M | 134.86M | 123.10M | -74.13M | 40.40M | 41.92M | 77.10M | 21.49M | 178.80M | 12.39M | 24.40M | 45.80M | -11.52M | 61.70M | 27.36M | 13.78M | 15.49M | 114.19M | 35.17M | 28.86M | -4.35M | 17.17M | 20.20M | 78.18M | -14.50M | 13.64M | 17.39M | 71.02M | -27.92M | 164.81M | 22.32M | 27.72M | 131.06M | -76.48M | 39.67M | 23.22M | 179.78M | 35.65M | 15.62M | 17.18M | 22.69M | 285.87M | 32.10M | 281.23M | -20.59M | 415.47M | 76.09M | 119.84M | 64.92M | 241.05M | 331.50M | -205.10M | 43.10M | 29.80M | 19.50M | 426.10M | -386.60M | 734.60M |
|
Cash from Investing Activities (Quarter)
|
| -82.59M | -22.59M | -77.01M | -26.14M | -61.26M | -52.10M | -77.29M | -80.78M | -55.81M | -172.44M | -86.28M | -150.55M | -103.93M | -59.62M | -108.28M | -26.28M | 174.93M | -39.45M | -35.57M | -58.99M | -46.51M | -49.44M | -27.99M | -27.86M | -27.23M | -83.78M | -50.86M | -59.47M | -53.43M | -50.12M | -110.39M | -37.28M | -14.81M | -13.08M | -18.82M | -83.84M | -29.51M | -54.81M | -22.71M | -15.07M | -109.91M | -61.20M | -12.42M | -88.57M | 90.85M | -59.75M | -48.33M | -100.28M | -81.35M | -567.43M | -916.14M | -144.48M | -88.42M | -58.56M | -70.47M | 27.98M | -9.50M | 72.19M | -43.10M | -30.90M | -55.70M | -30.50M | 2.90M | -115.40M | -43.00M | -34.20M |
|
Other financing activities (Quarter)
|
| -2.55M | 3.31M | 0.22M | 0.35M | 2.11M | 0.24M | 1.24M | -1.00M | 1.79M | 1.14M | 0.34M | 0.21M | 0.38M | 1.96M | 0.11M | 0.39M | -0.50M | 2.72M | 0.18M | 0.28M | 0.06M | 0.78M | 1.21M | 0.05M | 1.98M | 0.37M | 0.07M | 0.01M | 1.02M | 0.41M | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | 0.60M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 1.16M | 1.67M | 1.03M | 3.16M | 3.03M | 221.52M | -214.74M | 0.86M | 2.06M | -1.73M | 3.72M | 2.80M | 2.55M | 3.52M | -7.43M | 1.29M | -309.33M | 3.77M | 3.49M | 2.81M | 1.77M | 3.62M | -0.33M | 3.06M | 2.12M | 3.73M | 0.26M | 3.04M | 2.90M | 2.83M | 0.67M | -1.07M | -2.84M | 3.58M | 2.52M | -2.02M | -2.18M | -47.00M | 2.16M | -15.64M | -4.49M | -4.78M | -98.62M | -2.98M | 0.44M | -421.88M | -47.35M | 2.87M | -15.58M | 4.63M | 1,190.29M | -121.33M | -8.77M | -86.59M | 4.31M | -202.74M | -26.60M | -200.57M | | -96.60M | -96.00M | -26.20M | -97.70M | -136.30M | -52.50M | 3.30M |
|
Exchange Rate Effect (Quarter)
|
| 4.65M | 0.96M | 1.91M | 2.68M | 7.78M | 6.10M | -6.39M | 12.02M | 3.33M | -4.12M | 6.89M | -3.21M | | 6.80M | -3.07M | 3.63M | 4.36M | 4.88M | -0.53M | -0.53M | -5.99M | -5.74M | 11.35M | 10.68M | 0.03M | -5.68M | 4.11M | -5.68M | -1.79M | -9.50M | 1.34M | 5.85M | -3.37M | -4.92M | -1.38M | 4.44M | 0.91M | -4.62M | 1.98M | 0.14M | -5.37M | 5.48M | -5.98M | 3.12M | 6.01M | 9.27M | -7.35M | 2.25M | -6.07M | -1.46M | 6.88M | 6.79M | 7.50M | -18.17M | -2.00M | 2.67M | 6.22M | -6.49M | 2.70M | 3.80M | -7.40M | 10.10M | -1.80M | -16.20M | 1.10M | |
|
Change in Cash (Quarter)
|
| 20.70M | 95.76M | -51.80M | 16.09M | 16.42M | 275.91M | -278.64M | 42.39M | 0.73M | -96.80M | -40.42M | -77.33M | -30.03M | 36.93M | -94.76M | -1.63M | -75.21M | 39.76M | 32.96M | 20.16M | 39.92M | -11.34M | 12.48M | 24.41M | 57.20M | -49.78M | -53.93M | 15.04M | -0.71M | 37.96M | -164.58M | 30.00M | 7.45M | 54.94M | 22.66M | -3.56M | 31.50M | -1.43M | 24.37M | 124.83M | -20.02M | 99.30M | -54.21M | 3.69M | 232.97M | -177.99M | 10.59M | 59.46M | 127.36M | -393.39M | 331.52M | -205.75M | -78.66M | -83.71M | 29.96M | -74.02M | 67.83M | -53.87M | 29.40M | -26.10M | 4.50M | 77.60M | 33.30M | -151.40M | 26.50M | 134.00M |
|
Free Cash Flow (Quarter)
|
| 113.03M | -1.25M | 38.68M | -15.90M | 46.47M | 68.20M | 1.97M | 85.55M | 26.48M | 45.84M | 0.61M | 32.60M | 34.67M | 55.73M | -10.09M | -4.76M | 34.49M | 42.83M | 64.21M | 24.73M | 63.30M | 76.45M | 2.37M | 6.34M | 138.06M | 35.09M | -32.74M | 102.44M | 39.83M | -34.87M | -129.74M | 62.47M | 98.26M | 69.32M | 13.12M | 51.20M | 116.19M | -24.83M | 19.31M | 133.19M | 68.66M | 138.21M | 41.21M | 73.98M | 115.72M | 245.52M | 94.05M | 131.25M | 195.74M | 114.72M | 17.42M | 35.97M | -16.59M | 44.80M | 62.38M | 63.45M | 53.64M | 38.73M | 29.60M | 55.30M | 123.40M | 81.30M | 95.50M | 70.80M | 89.20M | 119.10M |
|
Net Cash Flow (Quarter)
|
| 16.06M | 94.80M | -53.71M | 13.41M | 8.64M | 269.81M | -272.25M | 30.38M | -2.60M | -92.68M | -47.31M | -74.11M | -30.03M | 30.13M | -91.69M | -5.26M | -79.57M | 34.87M | 33.49M | 20.69M | 45.91M | -5.60M | 1.12M | 13.73M | 57.17M | -44.10M | -58.05M | 20.72M | 1.07M | 47.49M | -165.92M | 24.15M | 10.82M | 59.82M | 24.00M | -7.95M | 30.61M | 3.18M | 22.39M | 124.69M | -14.65M | 93.83M | -48.24M | 0.55M | 226.99M | -187.24M | 17.93M | 57.22M | 133.43M | -391.89M | 324.65M | -212.51M | -86.20M | -65.54M | 31.94M | -76.67M | 61.62M | -47.38M | 26.70M | -29.90M | 11.90M | 67.50M | 35.10M | -135.20M | 25.40M | 134.00M |