|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.74M | 67.08M | 65.44M | 48.99M | 45.31M | 148.16M | 135.80M | 82.47M | 72.40M | 115.77M | 91.34M | 98.35M | 69.83M | 133.28M | 115.21M | 83.97M | 58.68M | 126.91M | 118.80M | 86.59M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | 3.31M | 6.00M | 6.05M | 5.71M | 6.83M | 7.83M | 6.47M | 6.02M | 4.50M | 4.29M | 5.89M | 6.34M | 8.52M | 5.84M | 7.29M | 7.63M | 6.06M | 8.92M | 10.08M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 1.95M | 3.29M | -3.72M | 2.23M | | | 15.32M | -0.36M | 0.01M | | 13.04M | -0.09M | | -0.33M | 18.86M | | | | 25.76M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 3.07M | -7.25M | 67.70M | 1.83M | 27.48M | 23.88M | -40.36M | 0.12M | 4.22M | 21.98M | -10.38M | 4.67M | 6.83M | 41.90M | -22.50M | 15.64M | 48.90M | -50.70M | 2.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | -0.34M | 5.08M | 0.83M | 3.62M | 3.31M | -0.24M | 1.10M | 1.40M | -0.19M | 1.41M | 3.34M | 1.73M | 2.62M | 1.32M | 2.46M | 2.83M | 0.42M | 3.27M | 1.56M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 162.43M | 102.79M | 177.77M | -38.63M | 170.60M | 225.57M | 268.67M | 28.01M | 207.56M | 220.12M | 278.86M | 18.55M | 216.04M | 239.24M | 303.94M | 1.60M | 208.04M | 301.99M | 355.09M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | 2.87M | 2.80M | 3.12M | 3.16M | 3.20M | 3.25M | 3.34M | 3.41M | 3.49M | 3.39M | 3.39M | 3.22M | 3.30M | 3.62M | 3.32M | 3.62M | 3.59M | 3.50M | 3.62M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.91M | 0.91M | 1.53M | 1.56M | 1.57M | 1.60M | 1.57M | 1.35M | 1.36M | 1.32M | 1.27M | 1.33M | 1.61M | 1.69M | 1.70M | 1.67M | 1.69M | 1.67M | 1.29M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.16M | 71.59M | 71.45M | 82.93M | 84.30M | 87.87M | 88.39M | 87.03M | 84.76M | 89.70M | 92.97M | 98.34M | 95.06M | 100.50M | 100.06M | 105.29M | 111.98M | 116.28M | 114.73M | 103.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 41.58M | 62.32M | -17.05M | 138.69M | 124.89M | 29.98M | -92.47M | 5.03M | 0.63M | 40.79M | -48.90M | 44.38M | 71.92M | 29.34M | -116.83M | 74.58M | 41.82M | -3.27M | -81.28M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | -1.51M | 13.65M | 18.81M | 13.61M | 10.28M | 20.44M | 30.22M | -2.76M | 3.87M | -13.80M | 17.00M | 13.57M | 15.10M | 11.00M | 9.91M | -8.67M | 5.72M | -5.35M | -4.16M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.18M | 27.70M | 37.09M | 21.42M | 43.00M | 2.75M | 7.23M | 21.48M | -21.80M | -56.34M | 38.13M | 12.59M | -17.36M | 4.94M | 42.42M | -17.68M | -10.99M | -25.05M | 0.54M | 58.87M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | 31.46M | -8.64M | 0.96M | -38.28M | 57.29M | 21.15M | -9.63M | -94.14M | 66.18M | 14.90M | 21.17M | -54.97M | 53.24M | 36.94M | 9.88M | -89.40M | 35.03M | 41.41M | 17.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.96M | 2.09M | -1.26M | -20.05M | 32.92M | -7.42M | -12.90M | 4.70M | 17.33M | 5.42M | -4.56M | 4.46M | 25.92M | 2.95M | 18.96M | 9.39M | 6.98M | 6.41M | -7.93M | 36.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.11M | 3.70M | 2.75M | 230.29M | 11.40M | 9.76M | 2.57M | 7.22M | 81.69M | 122.61M | 107.61M | 110.39M | 28.27M | 244.76M | -229.42M | 0.15M | 12.46M | 196.26M | 94.44M | -269.84M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 2.27M | 12.95M | 5.73M | 1.32M | 1.70M | 2.10M | 3.66M | 1.85M | 1.09M | 2.19M | 4.52M | 1.01M | 3.29M | 2.06M | 2.75M | 1.34M | 2.72M | 11.19M | 6.32M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 1.25M | 0.91M | 1.19M | 0.32M | 0.52M | 0.26M | 0.87M | 0.33M | 0.78M | 0.39M | 1.14M | 0.53M | 1.33M | 0.68M | 7.06M | 0.25M | 0.53M | 0.75M | 2.12M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.92M | | -0.10M | 1,230.41M | -5.00M | 73.77M | 4.80M | 12.71M | 108.53M | 12.10M | -1.04M | | 475.31M | 1.90M | -3.19M | 4.00M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | | | | 0.75M | | 0.75M | | | | | | | 4.28M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.38M | 50.15M | 12.70M | 15.19M | 10.45M | 22.39M | 18.90M | 16.88M | 29.80M | 20.49M | 34.10M | 32.97M | 33.35M | 38.34M | 28.33M | 24.18M | 21.46M | 28.86M | 24.65M | 18.65M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.74M | -45.60M | -36.93M | -1338.34M | -58.86M | -128.62M | -94.48M | -106.98M | -197.93M | -149.33M | -99.80M | -127.98M | -609.87M | -120.80M | -82.27M | -90.73M | -120.33M | -80.41M | -75.84M | -149.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.01M | 0.00M | 13.59M | 0.29M | 0.03M | 0.09M | | 6.09M | 0.25M | 0.03M | 0.36M | 4.64M | 3.51M | 0.17M | 0.64M | | | | 16.22M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.62M | -19.91M | -11.23M | 970.01M | -16.08M | -35.35M | -21.18M | -114.71M | -18.45M | -124.41M | -22.47M | -43.57M | 486.02M | -30.52M | -46.95M | -31.52M | -79.26M | -21.91M | -65.36M | -142.81M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 2.28M | -3.55M | -3.54M | 0.58M | -1.58M | -5.52M | -3.40M | 0.07M | 0.64M | -0.66M | 1.42M | -1.57M | -0.56M | 0.36M | -6.86M | 0.21M | 5.05M | -1.77M | 4.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.72M | 99.19M | 51.09M | -194.09M | -112.99M | 5.05M | 104.39M | 43.58M | -188.30M | -65.53M | 97.19M | 108.73M | -106.87M | 64.17M | 110.38M | 174.82M | -197.78M | 110.77M | 159.01M | 67.12M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.89M | 158.73M | 100.04M | -52.52M | -50.03M | 160.84M | 223.00M | 261.45M | -53.68M | 84.95M | 112.51M | 168.47M | -9.72M | -28.71M | 468.66M | 303.79M | -10.86M | 11.78M | 207.54M | 624.93M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.36M | 96.92M | 54.64M | -190.55M | -113.57M | 6.63M | 109.91M | 46.98M | -188.37M | -66.17M | 97.85M | 107.31M | -105.31M | 64.73M | 110.02M | 181.68M | -197.98M | 105.72M | 160.78M | 63.08M |