|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.00M | 11.00M | 33.00M | 24.00M | 62.00M | 37.00M | 97.00M | 2.00M | | | | | 107.00M | 148.00M | 90.00M | 62.00M | 90.00M | 54.00M | 9.00M | -8.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | | | 12.00M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.00M | 9.00M | -8.00M | 11.00M | 16.00M | | -26.00M | -2.00M | 12.00M | 34.00M | -11.00M | 9.00M | -5.00M | -5.00M | -18.00M | | -4.00M | 20.00M | 2.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 200.00M | 84.00M | 424.00M | -1.00M | 172.00M | 71.00M | -242.00M | 33.00M | -29.00M | 45.00M | 16.00M | 10.00M | -26.00M | | 28.00M | 15.00M | -15.00M | 31.00M | 11.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | 1.00M | | | 1.00M | 5.00M | | | | 5.00M | | | 14.00M | 13.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.00M | 457.00M | 511.00M | 201.00M | 425.00M | 483.00M | 195.00M | 41.00M | -119.00M | 89.00M | 187.00M | 159.00M | 105.00M | 212.00M | 183.00M | 105.00M | 64.00M | 162.00M | 89.00M | 67.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 29.00M | 30.00M | 31.00M | 32.00M | 33.00M | 34.00M | 33.00M | 28.00M | 29.00M | 30.00M | 32.00M | 31.00M | 31.00M | 31.00M | 33.00M | 35.00M | 36.00M | 36.00M | 39.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.00M | 50.00M | -64.00M | -45.00M | 127.00M | -61.00M | -46.00M | -42.00M | 8.00M | 14.00M | 30.00M | -44.00M | 47.00M | -14.00M | -27.00M | -9.00M | 36.00M | 1.00M | -11.00M | -35.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 3.00M | 13.00M | 5.00M | 55.00M | -12.00M | 29.00M | -6.00M | 76.00M | -8.00M | -22.00M | | 23.00M | -24.00M | -3.00M | -5.00M | 37.00M | -19.00M | -6.00M | 6.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 39.00M | 28.00M | -18.00M | -2.00M | 33.00M | 9.00M | -25.00M | -66.00M | 21.00M | 9.00M | -4.00M | | 16.00M | 12.00M | -5.00M | -4.00M | 8.00M | -4.00M | -2.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M | -56.00M | 31.00M | | 116.00M | -51.00M | 5.00M | | -30.00M | -3.00M | 7.00M | | 22.00M | -1.00M | 18.00M | | 11.00M | 10.00M | -15.00M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 7.00M | -3.00M | -7.00M | 5.00M | 6.00M | 18.00M | -22.00M | 9.00M | 20.00M | -1.00M | -27.00M | -1.00M | 12.00M | -28.00M | 22.00M | 5.00M | -3.00M | 10.00M | -13.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 26.00M | 68.00M | 212.00M | 41.00M | 155.00M | -152.00M | 370.00M | 114.00M | -92.00M | -5.00M | 283.00M | 7.00M | 3.00M | 7.00M | 166.00M | 32.00M | 26.00M | 22.00M | 269.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 8.00M | | | | | 1.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | | 206.00M | 3.00M | 1.00M | -1.00M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.00M | -31.00M | -68.00M | -116.00M | -33.00M | -102.00M | 121.00M | -132.00M | -113.00M | -158.00M | -41.00M | -64.00M | -41.00M | -20.00M | -61.00M | -61.00M | -64.00M | -68.00M | -84.00M | -75.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -2.00M | | -1.00M | -15.00M | | | 2.00M | -10.00M | 1.00M | -1.00M | 2.00M | -6.00M | 1.00M | -3.00M | 1.00M | -7.00M | 3.00M | -1.00M | 3.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -158.00M | -484.00M | -416.00M | -330.00M | -137.00M | -489.00M | -342.00M | -14.00M | -27.00M | 13.00M | -47.00M | -16.00M | -39.00M | -118.00M | -95.00M | -40.00M | -87.00M | -18.00M | -19.00M | -17.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 16.00M | 17.00M | 16.00M | 19.00M | 18.00M | 16.00M | 16.00M | 17.00M | 18.00M | 17.00M | 17.00M | 19.00M | 18.00M | 19.00M | 18.00M | 20.00M | 19.00M | 19.00M | 20.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 2.00M | -11.00M | -4.00M | 11.00M | -13.00M | -9.00M | 6.00M | 3.00M | | -9.00M | -18.00M | -3.00M | | 1.00M | -10.00M | 3.00M | | -2.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.00M | -55.00M | 17.00M | -248.00M | 266.00M | -121.00M | -34.00M | -99.00M | -257.00M | -56.00M | 90.00M | 62.00M | 22.00M | 73.00M | 29.00M | -6.00M | -84.00M | 77.00M | -16.00M | -25.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | 431.00M | 443.00M | -11.00M | 384.00M | 328.00M | 347.00M | -329.00M | -233.00M | 181.00M | 192.00M | -124.00M | 98.00M | 209.00M | 176.00M | -61.00M | 32.00M | 136.00M | 67.00M | -202.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.00M | -58.00M | 27.00M | -245.00M | 255.00M | -108.00M | -26.00M | -105.00M | -259.00M | -56.00M | 99.00M | 79.00M | 25.00M | 74.00M | 27.00M | 4.00M | -87.00M | 76.00M | -14.00M | -25.00M |