|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.00M | 119.00M | 68.00M | 133.00M | 145.00M | 109.00M | 115.00M | 194.00M | 164.00M | 160.00M | 133.00M | 218.00M | 150.00M | 189.00M | 97.00M | 199.00M | 198.00M | 172.00M | 167.00M | 144.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | -4.00M | -36.00M | 3.00M | -5.00M | -1.00M | | | | | 1.00M | | | | -34.00M | | | | 4.00M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | -3.00M | 1.00M | 134.00M | -2.00M | | -1.00M | -6.00M | -1.00M | 4.00M | -5.00M | -6.00M | -56.00M | 8.00M | -3.00M | -2.00M | 72.00M | 2.00M | -2.00M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | | | | | | | | 10.00M | | | 18.00M | 8.00M | 83.00M | 6.00M | | | 2.00M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 130.00M | 133.00M | -52.00M | 48.00M | 84.00M | 72.00M | -51.00M | 330.00M | 368.00M | 410.00M | 209.00M | 312.00M | 479.00M | 436.00M | 77.00M | 185.00M | 277.00M | 405.00M | 33.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 52.00M | 65.00M | 53.00M | 54.00M | 53.00M | 55.00M | 54.00M | 55.00M | 56.00M | 54.00M | 53.00M | 54.00M | 53.00M | 54.00M | 55.00M | 53.00M | 57.00M | 57.00M | 55.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | 61.00M | 86.00M | 119.00M | 137.00M | 145.00M | 67.00M | 87.00M | -45.00M | -103.00M | -8.00M | -104.00M | -84.00M | -41.00M | 1.00M | -28.00M | 25.00M | 1.00M | -1.00M | -47.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | 32.00M | 132.00M | -45.00M | 57.00M | 87.00M | 59.00M | -171.00M | -37.00M | 35.00M | 94.00M | -135.00M | 11.00M | 30.00M | 114.00M | -76.00M | 48.00M | -22.00M | 23.00M | -74.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | 12.00M | 5.00M | -7.00M | 27.00M | 22.00M | -52.00M | -16.00M | -4.00M | 7.00M | -2.00M | 10.00M | -17.00M | 9.00M | 51.00M | 9.00M | -62.00M | 4.00M | -18.00M | 2.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | 86.00M | 97.00M | 85.00M | 59.00M | 59.00M | 97.00M | 76.00M | 78.00M | 79.00M | 81.00M | 65.00M | 55.00M | 50.00M | 125.00M | 92.00M | 101.00M | 105.00M | 135.00M | 110.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 2.00M | 1.00M | 5.00M | 2.00M | | | 1.00M | | 1.00M | | | | | 6.00M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.00M | | 8.00M | | 12.00M | -12.00M | 12.00M | | 12.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -93.00M | -81.00M | -97.00M | -76.00M | -60.00M | -66.00M | -118.00M | -81.00M | -79.00M | -82.00M | -87.00M | 181.00M | -56.00M | -46.00M | -126.00M | -78.00M | -137.00M | -87.00M | -142.00M | -100.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.00M | -142.00M | -137.00M | 119.00M | 26.00M | -23.00M | -19.00M | 113.00M | -210.00M | -204.00M | -268.00M | -347.00M | -179.00M | -75.00M | -164.00M | -166.00M | -38.00M | -136.00M | -151.00M | -48.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 45.00M | 46.00M | 43.00M | 47.00M | 43.00M | 48.00M | 47.00M | 48.00M | 48.00M | 51.00M | 51.00M | 53.00M | 52.00M | 54.00M | 52.00M | 54.00M | 51.00M | 54.00M | 52.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | -15.00M | -5.00M | 5.00M | -20.00M | -19.00M | 7.00M | -1.00M | | -4.00M | 11.00M | -6.00M | -10.00M | 14.00M | -26.00M | 7.00M | 14.00M | | 3.00M | -1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | -108.00M | -106.00M | -4.00M | -6.00M | -24.00M | -58.00M | -20.00M | 41.00M | 78.00M | 66.00M | 37.00M | 67.00M | 372.00M | 120.00M | -160.00M | 24.00M | 54.00M | 115.00M | -116.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 44.00M | 36.00M | -137.00M | -11.00M | 25.00M | -25.00M | -127.00M | 252.00M | 289.00M | 329.00M | 144.00M | 257.00M | 429.00M | 311.00M | -15.00M | 84.00M | 172.00M | 270.00M | -77.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | -93.00M | -101.00M | -9.00M | 14.00M | -5.00M | -65.00M | -19.00M | 41.00M | 82.00M | 55.00M | 43.00M | 77.00M | 358.00M | 146.00M | -167.00M | 10.00M | 54.00M | 112.00M | -115.00M |