|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 7.00M | 5.00M | 18.10M | 77.70M | -13.60M | -11.20M | -18.30M | | | | | 149.10M | 219.10M | 227.80M | 199.40M | 171.00M | 245.50M | 256.70M | 225.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | 3.60M | 2.80M | 1.90M | 11.00M | 5.70M | 5.00M | 2.80M | 11.80M | 4.30M | 5.50M | 4.90M | 12.80M | 6.10M | 5.30M | 6.40M | 14.40M | 6.30M | 6.30M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 4.50M | -0.20M | 3.40M | -0.40M | -38.00M | -3.30M | 13.90M | -3.40M | -1.80M | -11.90M | -1.80M | 19.10M | -11.50M | -3.50M | -2.10M | 0.60M | -19.00M | 10.20M | 19.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 14.00M | -0.90M | 11.50M | -22.10M | -24.30M | -3.70M | -2.90M | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.30M | -1.30M | -1.20M | 5.30M | 1.40M | -2.50M | -2.00M | 0.70M | 1.40M | -0.80M | 5.80M | -11.60M | -0.60M | 13.00M | -4.40M | -5.70M | | -2.60M | -9.80M | 28.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 0.20M | 0.20M | 1.40M | 1.60M | 2.80M | 1.30M | 1.70M | 0.10M | | -0.10M | 0.30M | -0.20M | 0.20M | -0.60M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.10M | 136.70M | 98.40M | 225.50M | -14.40M | 188.60M | 219.60M | 242.40M | 113.70M | 227.70M | 193.90M | 345.50M | 92.20M | 239.60M | 227.00M | 432.40M | 37.40M | 260.60M | 284.30M | 447.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.30M | 37.60M | 35.70M | 36.50M | 34.70M | 34.70M | 38.20M | 40.90M | 35.60M | 36.90M | 37.60M | 39.60M | 59.90M | 49.60M | 49.30M | 53.30M | 46.70M | 48.30M | 49.40M | 61.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.40M | 46.50M | 34.20M | -20.30M | 96.90M | 10.50M | 27.00M | -67.60M | 36.60M | 23.80M | 40.60M | -99.40M | 84.80M | 30.40M | 1.40M | -138.80M | 142.70M | -2.30M | 7.30M | -79.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 25.70M | 58.80M | 47.50M | 45.20M | 15.80M | 6.80M | -1.30M | 38.80M | 6.40M | -5.80M | -8.40M | 22.70M | 5.10M | 2.90M | -6.50M | 0.70M | 14.40M | 22.80M | -5.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.30M | 42.20M | 28.10M | 88.50M | 19.40M | 2.60M | 6.40M | -43.70M | 20.50M | 6.00M | -1.40M | -11.90M | 38.80M | -9.70M | -43.10M | 0.40M | -1.10M | -10.80M | 1.00M | 17.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.70M | 28.40M | 19.00M | 26.90M | -42.90M | 68.20M | 40.10M | 42.90M | -54.40M | 4.20M | 5.00M | 40.70M | -92.90M | 36.00M | -9.30M | 41.90M | -20.60M | -1.30M | -16.90M | 72.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.60M | 19.50M | 1.90M | 8.10M | -1.00M | 2.90M | -19.10M | 4.00M | 3.20M | 0.10M | -5.80M | 0.40M | -9.20M | -8.10M | 0.10M | 2.30M | 11.10M | -10.60M | -11.70M | 6.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.30M | 17.60M | 25.90M | 27.40M | 21.40M | 20.50M | 25.30M | 62.10M | 33.40M | 35.50M | 34.90M | 61.90M | 40.30M | 33.90M | 38.20M | 68.00M | 26.00M | 39.90M | 30.50M | 58.70M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.50M | 8.40M | | | | 50.10M | 14.10M | | 60.00M | | 87.00M | | -5.90M | | | 73.30M | -0.10M | 55.90M | 829.20M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 9.80M | -3.80M | 12.20M | 348.60M | | -15.80M | | | | | 131.00M | 122.90M | | | | | 2.60M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 2.10M | 3.90M | 4.30M | 5.80M | 4.00M | 5.90M | 7.30M | 4.70M | 5.70M | 5.40M | 6.00M | 5.40M | 5.20M | 3.90M | 1.30M | 3.90M | 1.50M | 7.30M | 4.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | -9.60M | -25.20M | -22.30M | 317.90M | -24.10M | -201.20M | -74.50M | -35.10M | -93.10M | -33.20M | -1218.80M | 88.60M | -32.50M | -36.10M | -79.10M | -99.30M | -41.30M | -74.80M | -879.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | -42.40M | -0.70M | 0.30M | -7.60M | -3.50M | -4.20M | -5.40M | -11.90M | -11.10M | -7.20M | 32.40M | -23.20M | -5.40M | -8.60M | 37.20M | -20.60M | -8.70M | -3.50M | -6.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.40M | -310.70M | -74.10M | -180.60M | -210.40M | -67.80M | -62.10M | -96.80M | -91.80M | -74.10M | -75.80M | 630.20M | -125.30M | -194.00M | -157.10M | -447.00M | 75.00M | -192.50M | 74.90M | 246.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.20M | 53.40M | 53.50M | 57.10M | 56.90M | 56.40M | 56.30M | 60.00M | 60.00M | 60.10M | 60.00M | 65.40M | 65.50M | 65.50M | 65.50M | 70.80M | 70.70M | 70.20M | 70.20M | 75.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | 3.50M | -4.20M | -0.50M | 3.20M | -9.20M | -8.20M | 5.40M | 2.70M | 2.40M | -4.80M | 6.60M | -3.50M | -4.50M | 4.80M | -13.20M | 4.10M | 9.00M | -0.10M | 0.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.20M | -168.30M | -7.50M | 31.60M | 72.50M | 64.90M | -57.30M | 73.60M | -10.50M | 62.90M | 80.10M | -236.50M | 52.00M | 8.60M | 38.60M | -106.90M | 17.20M | 35.80M | 284.30M | -184.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.80M | 119.10M | 72.50M | 198.10M | -35.80M | 168.10M | 194.30M | 180.30M | 80.30M | 192.20M | 159.00M | 283.60M | 51.90M | 205.70M | 188.80M | 364.40M | 11.40M | 220.70M | 253.80M | 388.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.50M | -183.60M | -0.90M | 22.60M | 93.10M | 96.70M | -43.70M | 71.10M | -13.20M | 60.50M | 84.90M | -243.10M | 55.50M | 13.10M | 33.80M | -93.70M | 13.10M | 26.80M | 284.40M | -185.50M |