|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.38M | 76.38M | 85.06M | 93.11M | 78.56M | 74.60M | 11.77M | 48.13M | 47.19M | 0.04M | 59.74M | 65.63M | 64.21M | 62.34M | 59.33M | 65.09M | 67.38M | 73.42M | 66.14M | 73.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.16M | 0.50M | 0.20M | 10.97M | 21.87M | 0.20M | 9.48M | 9.38M | 8.73M | 0.40M | 0.06M | 29.36M | 10.78M | 6.20M | 16.48M | -16.11M | 18.70M | 0.34M | 0.03M | 28.61M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59M | -1.58M | -5.71M | -14.26M | 3.83M | -4.65M | -8.27M | -5.32M | 7.93M | -6.71M | -20.04M | -13.49M | 9.68M | 5.60M | -9.31M | -12.37M | 6.50M | 11.48M | -6.67M | 20.51M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | -2.68M | | 14.16M | | | 5.50M | -12.35M | 1.63M | | | 0.05M | 5.11M | | 2.45M | | 4.79M | 4.39M | | 16.26M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -160.54M | 118.02M | 264.00M | 280.18M | -231.89M | 133.17M | 191.50M | 251.11M | -274.49M | 132.59M | 164.00M | 261.86M | -227.19M | 122.00M | 213.74M | 255.81M | -237.37M | 121.42M | 233.46M | 296.68M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.64M | 15.63M | 16.10M | 16.14M | 16.23M | 17.09M | 17.04M | 17.98M | 19.01M | 19.55M | 19.51M | 19.89M | 19.58M | 19.69M | 20.49M | 20.53M | 22.69M | 31.57M | 22.99M | 21.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.79M | 100.25M | -13.19M | -17.22M | 52.35M | 19.40M | -36.01M | -69.22M | 28.70M | 5.70M | 2.93M | -45.19M | 37.12M | 9.99M | -11.18M | -2.69M | 39.90M | 11.33M | 24.30M | -51.18M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -173.52M | 116.67M | 127.33M | 120.97M | 23.47M | -259.20M | 278.36M | 9.66M | 27.45M | -244.03M | 69.02M | 212.96M | -272.12M | 293.13M | -148.77M | 125.78M | 27.76M | -236.05M | 233.00M | 18.05M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.54M | -7.37M | 7.09M | 7.49M | 3.89M | -10.47M | -10.91M | 2.19M | 3.48M | -3.09M | 3.03M | -0.79M | -0.96M | -11.51M | 5.11M | 2.02M | 0.12M | -0.41M | 0.01M | -4.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32M | -4.00M | 2.33M | 0.87M | 11.60M | -7.39M | -6.78M | 8.46M | 8.04M | -3.52M | -4.36M | 0.08M | 7.02M | -8.53M | -2.77M | -3.72M | 16.82M | -3.32M | -1.76M | 5.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.01M | 9.98M | 13.67M | 16.75M | 16.65M | 20.22M | 17.18M | 16.33M | 15.66M | 15.88M | 11.75M | 11.86M | 10.50M | 14.31M | 17.38M | 20.29M | 22.60M | 20.75M | 21.73M | 24.82M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.86M | 42.94M | | | | 155.43M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.08M | 0.06M | | 0.15M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 0.89M | 0.22M | 89.09M | 0.05M | 1.00M | 52.65M | -49.32M | 18.01M | 11.72M | -13.46M | | 0.09M | 0.52M | 32.82M | -26.07M | 0.01M | 2.48M | 43.37M | 7.15M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.35M | -20.92M | -105.28M | -47.78M | -40.42M | -109.76M | -15.18M | -158.12M | 11.44M | -33.75M | -22.24M | -9.28M | -26.74M | -9.52M | -76.42M | -12.82M | -32.18M | -9.75M | -31.74M | -25.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | | 3.33M | | 4.37M | | 3.23M | | 4.70M | | 3.65M | | 4.25M | | 3.62M | | 4.16M | | 3.36M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.65M | -14.40M | -24.78M | -74.61M | -51.05M | -45.01M | -34.06M | -22.06M | -20.63M | -18.02M | -36.63M | -41.06M | -56.08M | -54.98M | -35.39M | -44.28M | -51.55M | -36.22M | -43.20M | -107.45M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87M | -6.87M | 1.31M | 0.14M | 8.70M | -5.57M | 21.81M | 8.03M | 9.63M | 9.66M | 17.62M | 17.48M | 19.80M | -18.23M | 1.47M | | 26.21M | 25.14M | 25.02M | -72.71M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.92M | -6.61M | -12.83M | -26.23M | -14.93M | -24.28M | 35.73M | 1.20M | 1.85M | -22.19M | 10.82M | -7.31M | 2.37M | 3.98M | -17.47M | 28.95M | -1.01M | 1.29M | 18.26M | -7.11M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -201.47M | 76.09M | 121.11M | 131.56M | -338.29M | -45.88M | 178.00M | 72.13M | -281.81M | 58.63M | 115.96M | 204.21M | -307.63M | 61.47M | 84.45M | 227.67M | -322.11M | 76.72M | 176.79M | 157.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -169.56M | 108.04M | 250.33M | 263.43M | -248.53M | 112.95M | 174.32M | 234.78M | -290.15M | 116.71M | 152.25M | 250.00M | -237.68M | 107.69M | 196.35M | 235.52M | -259.97M | 100.66M | 211.73M | 271.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -194.55M | 82.70M | 133.94M | 157.79M | -323.35M | -21.61M | 142.27M | 70.93M | -283.67M | 80.82M | 105.14M | 211.51M | -310.00M | 57.50M | 101.92M | 198.72M | -321.10M | 75.44M | 158.53M | 164.19M |