|
Net Income (Quarter)
|
260.48M | 216.29M | 148.80M | 151.05M | 228.33M | 257.36M | 191.42M | 83.97M | 58.97M | 74.37M | 90.35M | 75.82M |
|
Share-based Compensation (Quarter)
|
| 0.65M | 0.68M | 0.68M | 0.56M | 1.10M | 0.78M | 0.52M | 0.66M | 0.84M | 0.85M | 0.85M |
|
Deferred Taxes (Quarter)
|
| 1.51M | 0.93M | 1.88M | 1.74M | 1.57M | 1.16M | -0.06M | 1.42M | 2.66M | 0.70M | -2.28M |
|
Gains from Investment Securities (Quarter)
|
| -19.83M | 26.62M | 10.23M | 21.70M | 0.10M | -15.62M | -13.00M | 16.55M | 11.48M | -2.77M | -9.47M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 0.13M | 0.29M | | | -15.62M | -13.00M | | | | |
|
Non-cash Items (Quarter)
|
| 262.21M | 221.46M | 222.52M | 216.62M | 262.58M | 288.38M | 283.57M | 268.16M | 313.31M | 206.59M | 192.57M |
|
Cash from Operations (Quarter)
|
| 185.47M | 333.52M | 187.79M | 248.52M | 300.65M | 284.05M | 197.14M | 137.36M | 187.68M | 118.14M | 159.71M |
|
Amortizatization of Intangibles (Quarter)
|
| 25.39M | 26.62M | 10.23M | 21.70M | 14.40M | 10.74M | 17.26M | 16.55M | 11.48M | 16.07M | 14.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
51.99M | 51.87M | 53.46M | 53.71M | 54.13M | 54.85M | 53.62M | 52.51M | 49.63M | 51.08M | 52.08M | 49.34M |
|
Change in Receivables (Quarter)
|
| 105.16M | 137.30M | -104.12M | -9.19M | -22.10M | 52.35M | 32.35M | -17.69M | 59.09M | -29.46M | -27.27M |
|
Change in Inventory (Quarter)
|
| 8.97M | -6.37M | -0.26M | -0.72M | 6.54M | 3.50M | 4.23M | 1.87M | 9.98M | 4.07M | 9.21M |
|
Change in Account Payables (Quarter)
|
| -189.21M | -18.36M | 57.17M | -17.55M | 1.55M | -26.51M | 26.06M | 34.55M | -9.27M | -1.81M | 17.86M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | 192.57M |
|
Capital Expenditures (Quarter)
|
| -93.85M | -42.42M | -46.07M | -15.37M | -13.31M | -7.70M | -13.23M | -27.32M | -41.02M | -44.00M | -33.86M |
|
Sales of Property, Plant and Equipment (Quarter)
|
95.71M | 47.54M | -0.13M | -0.33M | | -0.10M | 28.66M | 28.54M | | | 18.11M | 57.42M |
|
Change in Intangibles (Quarter)
|
| | | | -3.19M | -2.62M | -2.04M | 1.93M | -6.29M | -5.70M | -5.14M | 6.38M |
|
Acquisitions (Quarter)
|
| | | | | 262.58M | | | | 313.31M | | |
|
Divestments (Quarter)
|
| 0.50M | | | 30.04M | 1.36M | 7.92M | | 3.12M | 4.54M | 1.00M | 2.09M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | 2.34M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
96.90M | -41.62M | -40.47M | -46.49M | -14.18M | 7.64M | 18.85M | 17.57M | -28.36M | -32.35M | -14.06M | -288.94M |
|
Other financing activities (Quarter)
|
2.49M | -3.69M | -3.43M | -1.52M | -3.64M | -1.04M | -1.52M | -1.80M | -1.92M | -0.30M | -1.87M | -0.07M |
|
Cash from Financing Activities (Quarter)
|
361.34M | -201.19M | -409.58M | -114.82M | -240.24M | -262.34M | -277.11M | -219.52M | -124.41M | -110.18M | -210.80M | 115.22M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | -27.66M | | | |
|
Dividends Paid - Common (Quarter)
|
159.20M | -154.06M | -128.00M | -102.87M | -123.52M | -175.67M | -207.33M | -193.36M | -14.63M | -50.55M | -60.26M | -73.20M |
|
Exchange Rate Effect (Quarter)
|
369.92M | 312.57M | 196.04M | 222.52M | 216.62M | 262.58M | 288.38M | 283.57M | 268.16M | 313.31M | 206.59M | 192.57M |
|
Change in Cash (Quarter)
|
89.59M | -57.35M | -116.53M | 26.48M | -5.90M | 45.96M | 25.79M | -4.81M | -15.41M | 45.16M | -106.72M | -14.02M |
|
Free Cash Flow (Quarter)
|
| 279.32M | 375.94M | 233.86M | 263.88M | 313.96M | 291.75M | 210.37M | 164.68M | 228.71M | 162.14M | 193.56M |
|
Net Cash Flow (Quarter)
|
458.24M | -57.35M | -116.53M | 26.48M | -5.90M | 45.96M | 25.79M | -4.81M | -15.41M | 45.16M | -106.72M | -14.02M |