|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | -146.00M | 60.00M | 71.00M | -70.00M | 94.00M | 73.00M | 95.00M | 86.00M | -350.00M | -18.00M | 22.00M | 94.00M | 1.00M | | 1.00M | 115.00M | -48.00M | -1.00M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 28.00M | 4.00M | 7.00M | 16.00M | 17.00M | 16.00M | -12.00M | 14.00M | 5.00M | 5.00M | -10.00M | 11.00M | 7.00M | 5.00M | -22.00M | 13.00M | 13.00M | 24.00M | 10.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -26.00M | | | | -2.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -20.00M | 30.00M | 16.00M | 30.00M | -45.00M | 14.00M | 48.00M | -10.00M | 15.00M | -36.00M | 83.00M | 43.00M | -44.00M | 124.00M | -112.00M | | 124.00M | -124.00M | 34.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -7.00M | -6.00M | -6.00M | -4.00M | -3.00M | -2.00M | -4.00M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 104.00M | 122.00M | 2.00M | 89.00M | 125.00M | 122.00M | 60.00M | 35.00M | 253.00M | -40.00M | 53.00M | 91.00M | 165.00M | 153.00M | 41.00M | 98.00M | 210.00M | 198.00M | 51.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 38.00M | 38.00M | 32.00M | 33.00M | 33.00M | 33.00M | 38.00M | 36.00M | 34.00M | 34.00M | 37.00M | 36.00M | 35.00M | 41.00M | 44.00M | 41.00M | 45.00M | 43.00M | 40.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.00M | 53.00M | 312.00M | 135.00M | -370.00M | 9.00M | -114.00M | 20.00M | 130.00M | -58.00M | 2.00M | -42.00M | 30.00M | -15.00M | -12.00M | -8.00M | 72.00M | 56.00M | -88.00M | -38.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 32.00M | 332.00M | 50.00M | -400.00M | 34.00M | -74.00M | 64.00M | 110.00M | -33.00M | -31.00M | -99.00M | 78.00M | | 16.00M | 53.00M | 5.00M | 20.00M | -77.00M | -18.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 4.00M | 28.00M | -3.00M | -43.00M | 26.00M | 33.00M | | -36.00M | 42.00M | -14.00M | 29.00M | -35.00M | 57.00M | 9.00M | -38.00M | 20.00M | -29.00M | 50.00M | -43.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.00M | 74.00M | -53.00M | 24.00M | 24.00M | 12.00M | -6.00M | -55.00M | 6.00M | 44.00M | 15.00M | 11.00M | -8.00M | 62.00M | -45.00M | -38.00M | -5.00M | -86.00M | 30.00M | 45.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 10.00M | 6.00M | -22.00M | | 19.00M | 20.00M | 32.00M | 19.00M | 19.00M | 22.00M | 2.00M | 25.00M | -1.00M | 12.00M | 16.00M | 9.00M | 7.00M | 8.00M | 18.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | | 18.00M | 42.00M | | -13.00M | | | | | 6.00M | | | 1.00M | | | 2.00M | 1.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 385.00M | | | | | | | | | | | 739.00M | -1.00M | | | 2.00M | 1.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | | 61.00M | | | -79.00M | 29.00M | 7.00M | -54.00M | -7.00M | | 3.00M | -15.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | -16.00M | 16.00M | -406.00M | 12.00M | 157.00M | -83.00M | -49.00M | 42.00M | -63.00M | -22.00M | -9.00M | 11.00M | 8.00M | -752.00M | -18.00M | -9.00M | -15.00M | 71.00M | -31.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -9.00M | -1.00M | -4.00M | -4.00M | -5.00M | -4.00M | 19.00M | 27.00M | -27.00M | -6.00M | 6.00M | -5.00M | 5.00M | | 18.00M | -1.00M | 9.00M | -14.00M | 18.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | -52.00M | -66.00M | 227.00M | -52.00M | -163.00M | -75.00M | -109.00M | -54.00M | -72.00M | -124.00M | -109.00M | -91.00M | -67.00M | 633.00M | -101.00M | -6.00M | -213.00M | -131.00M | -53.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 16.00M | -7.00M | | 15.00M | 17.00M | 17.00M | -49.00M | 16.00M | 19.00M | 18.00M | -53.00M | 18.00M | 21.00M | 20.00M | 20.00M | 20.00M | 21.00M | 22.00M | 21.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.00M | -5.00M | -3.00M | -7.00M | -15.00M | -19.00M | 26.00M | 4.00M | 5.00M | -5.00M | 9.00M | -1.00M | | 13.00M | -26.00M | 9.00M | 11.00M | -1.00M | -1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 38.00M | 67.00M | -180.00M | 42.00M | 104.00M | -55.00M | -72.00M | 27.00M | 123.00M | -191.00M | -44.00M | 10.00M | 100.00M | 48.00M | -112.00M | 92.00M | -38.00M | 135.00M | -34.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 94.00M | 116.00M | 24.00M | 89.00M | 106.00M | 102.00M | 28.00M | 16.00M | 234.00M | -62.00M | 51.00M | 66.00M | 166.00M | 141.00M | 25.00M | 89.00M | 203.00M | 190.00M | 33.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 36.00M | 72.00M | -177.00M | 49.00M | 119.00M | -36.00M | -98.00M | 23.00M | 118.00M | -186.00M | -65.00M | 11.00M | 106.00M | 34.00M | -78.00M | 83.00M | -18.00M | 138.00M | -33.00M |