|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.72M | 193.33M | 152.94M | 195.80M | 49.70M | 172.90M | 150.60M | 114.70M | -1.60M | 9.60M | 127.90M | -0.80M | 0.80M | -2.00M | 2.20M | -5.20M | -12.60M | 96.10M | -2.20M | -1.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.39M | 16.54M | 13.45M | 14.10M | 16.60M | 15.20M | 14.90M | 17.60M | 20.80M | 18.00M | 18.00M | 18.70M | 16.80M | 12.70M | 14.60M | 19.30M | 24.90M | 23.60M | 13.80M | 15.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.07M | -24.19M | -16.86M | 19.00M | -1.60M | -19.10M | -58.10M | -7.90M | -28.60M | -40.50M | -27.30M | -32.70M | -10.90M | -25.00M | -22.50M | -5.70M | -11.50M | 25.40M | -24.60M | 10.50M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.76M | -29.67M | 108.22M | 25.80M | 31.00M | 27.10M | -54.90M | 1.70M | -1.70M | | 22.50M | 0.10M | 1.00M | 74.60M | -73.90M | 18.30M | 9.30M | 34.60M | -110.50M | 31.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | -12.85M | | 60.40M | | | 18.60M | -3.70M | 90.20M | | 5.50M | | 111.40M | | 2.50M | 7.20M | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.54M | 250.83M | 238.45M | 86.10M | 59.80M | 64.40M | 17.80M | -160.80M | 286.20M | 51.20M | 258.90M | 286.00M | 262.80M | 52.30M | 297.30M | 52.50M | 185.50M | 24.80M | 266.80M | 211.50M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.46M | 35.65M | 37.62M | 38.90M | 38.80M | 40.20M | 41.00M | 39.60M | 39.80M | 42.80M | 43.10M | 44.60M | 44.10M | 50.10M | 54.40M | 49.20M | 50.40M | 51.80M | 54.90M | 55.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.52M | 96.87M | 48.53M | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.73M | 53.46M | -7.42M | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.89M | 117.57M | -76.23M | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.90M | -41.14M | 17.79M | 0.20M | 289.80M | 159.40M | -437.80M | -2.80M | 75.40M | -68.10M | 104.00M | 3.40M | 5.60M | 3.60M | 5.60M | 164.80M | -157.20M | 217.50M | -67.40M | 3.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.41M | 12.98M | 124.34M | 73.60M | 46.90M | -70.10M | 216.70M | 39.30M | 142.10M | 69.00M | -190.80M | 71.60M | 40.20M | 50.00M | 65.70M | 66.60M | -16.10M | -11.60M | 182.50M | 59.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.70M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 389.82M | | | | | | | 3.40M | 3.50M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.70M | | 96.30M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.60M | 32.84M | 37.53M | 20.30M | 18.70M | 21.70M | 32.30M | 70.80M | | | | | | | | | | | | 22.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.55M | -57.30M | -444.06M | -78.20M | -57.00M | -91.90M | -8.60M | -19.10M | -62.40M | -79.40M | -79.80M | -71.70M | -69.70M | -50.80M | -88.90M | -71.10M | -58.60M | 120.00M | -59.00M | 26.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 1.24M | -10.81M | 0.60M | -24.00M | 3.40M | 33.60M | 2.10M | 1.10M | 4.90M | -1.10M | -6.30M | -0.70M | 5.80M | -4.80M | 2.20M | -2.80M | -0.30M | -6.30M | 0.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -892.81M | -36.47M | -351.29M | -139.30M | -77.80M | -70.60M | -77.70M | 77.80M | -71.90M | -145.00M | -75.00M | -94.50M | -68.40M | -66.20M | -90.20M | -97.50M | -54.90M | -184.70M | -63.10M | -284.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.10M | 32.20M | 32.00M | 39.90M | 39.60M | 47.50M | 47.00M | 47.60M | 47.60M | 47.70M | 47.60M | 47.90M | 47.70M | 51.50M | 51.40M | 51.40M | 51.40M | 55.40M | 54.70M | 53.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | -4.61M | -9.49M | -0.50M | -1.50M | -4.90M | -0.80M | -5.70M | -2.10M | -4.00M | 0.30M | -1.90M | | 0.40M | -5.30M | 0.50M | 7.20M | -0.90M | 0.40M | 5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -749.51M | 152.45M | -566.38M | -131.90M | -76.50M | -103.00M | -69.30M | -107.80M | 149.80M | -177.20M | 104.40M | 117.90M | 124.70M | -64.30M | 112.90M | -115.60M | 79.20M | -40.80M | 145.10M | -41.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.94M | 237.85M | 114.11M | 12.50M | 12.90M | 134.50M | -198.90M | -200.10M | 144.10M | -17.80M | 449.70M | 214.40M | 222.60M | 2.30M | 231.60M | -14.10M | 201.60M | 36.40M | 84.30M | 152.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -749.82M | 157.06M | -556.90M | -131.40M | -75.00M | -98.10M | -68.50M | -102.10M | 151.90M | -173.20M | 104.10M | 119.80M | 124.70M | -64.70M | 118.20M | -116.10M | 72.00M | -39.90M | 144.70M | -46.30M |