|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | -65.00M | -54.00M | -49.00M | 70.00M | 35.00M | 99.00M | 125.00M | 157.00M | 108.00M | 106.00M | 121.00M | 223.00M | 130.00M | 161.00M | 74.00M | 114.00M | 44.00M | -81.00M | 20.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 19.00M | 16.00M | 17.00M | 17.00M | 17.00M | 15.00M | 17.00M | 17.00M | 17.00M | 19.00M | 17.00M | 17.00M | 17.00M | 16.00M | 17.00M | 17.00M | 17.00M | 26.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 9.00M | 9.00M | -3.00M | -10.00M | | 11.00M | -2.00M | -1.00M | 1.00M | -487.00M | 25.00M | 51.00M | -23.00M | -4.00M | 37.00M | -23.00M | 25.00M | 54.00M | 4.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | | | | 2.86M | | | | 3.05M | | | | 3.07M | | | | 2.90M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | -43.00M | 11.00M | | | -43.00M | 12.80M | 12.80M | | -13.00M | 7.60M | 7.70M | 7.80M | | 1.90M | -3.00M | -1.00M | 1.00M | 8.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.04M | | | | 17.99M | | | | 17.44M | | | | 15.91M | | | | 13.37M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.00M | 105.00M | 36.00M | -103.00M | -124.00M | -106.00M | 154.00M | -202.00M | -72.00M | 40.00M | 377.00M | -78.00M | 432.00M | 359.00M | 591.00M | 135.00M | 191.00M | 352.00M | 573.00M | -26.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 75.00M | 75.00M | 74.00M | 75.00M | 76.00M | 76.00M | 77.00M | 71.00M | 77.00M | 77.00M | 83.00M | 86.00M | 86.00M | 88.00M | 89.00M | 87.00M | 89.00M | 90.00M | 92.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 22.00M | 31.00M | 156.00M | 123.00M | 40.00M | 121.00M | 39.00M | 122.00M | 97.00M | 11.00M | -69.00M | 7.00M | 50.00M | -81.00M | -142.00M | 118.00M | -30.00M | -168.00M | -38.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.00M | 6.00M | 41.00M | 133.00M | 131.00M | 166.00M | 50.00M | 221.00M | 172.00M | 86.00M | -118.00M | 20.00M | -82.00M | -19.00M | -189.00M | 21.00M | -3.00M | -41.00M | -74.00M | 91.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | -7.00M | 88.00M | 31.00M | 111.00M | 14.00M | 133.00M | 53.00M | 46.00M | -82.00M | -21.00M | -105.00M | -8.00M | 26.00M | | -41.00M | 27.00M | -25.00M | 33.00M | 22.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | -1.00M | -8.00M | 17.00M | -6.00M | 7.00M | 83.00M | -201.00M | -6.00M | 37.00M | 54.00M | -144.00M | 32.00M | 40.00M | 21.00M | -165.00M | 45.00M | 12.00M | 60.00M | -106.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | 6.00M | 2.00M | 4.00M | 1.00M | 14.00M | -14.00M | -7.00M | -10.00M | 21.00M | -10.00M | -16.00M | 13.00M | 2.00M | -4.00M | 23.00M | -21.00M | -12.00M | 49.00M | -22.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 36.00M | -47.00M | -12.00M | 106.00M | -55.00M | 33.00M | -7.00M | 43.00M | -111.00M | 157.00M | -12.00M | -14.00M | 63.00M | 105.00M | 28.00M | -79.00M | 124.00M | -114.00M | 35.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | 39.00M | 64.00M | 46.00M | 43.00M | 59.00M | 66.00M | 57.00M | 76.00M | 74.00M | 76.00M | 69.00M | 82.00M | 82.00M | 118.00M | 84.00M | 83.00M | 107.00M | 101.00M | 65.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 243.00M | 9.00M | | 46.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | -13.00M | -94.00M | -49.00M | -40.00M | -84.00M | -65.00M | -52.00M | -76.00M | -83.00M | -82.00M | -311.00M | 85.00M | -82.00M | -163.00M | -81.00M | -81.00M | -104.00M | -96.00M | -64.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | | 7.00M | -11.00M | | | 1.00M | -16.00M | -3.00M | -7.00M | 33.00M | -14.00M | 4.00M | -7.00M | -13.00M | -15.00M | -6.00M | -2.00M | -5.00M | -3.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -179.00M | 10.00M | -17.00M | -36.00M | -16.00M | -20.00M | -24.00M | -41.00M | -32.00M | -33.00M | 3.00M | 43.00M | -156.00M | -122.00M | -171.00M | -135.00M | -198.00M | -118.00M | -133.00M | -115.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 19.00M | 20.00M | 19.00M | 20.00M | 20.00M | 20.00M | 19.00M | 20.00M | 30.00M | 29.00M | 29.00M | 28.00M | 107.00M | 28.00M | 27.00M | 33.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -6.00M | -2.00M | 3.00M | -8.00M | -10.00M | 6.00M | | | -3.00M | | -2.00M | -2.00M | 3.00M | -12.00M | 8.00M | 11.00M | -3.00M | 1.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | 96.00M | -77.00M | -185.00M | -188.00M | -220.00M | 71.00M | -295.00M | -182.00M | -79.00M | 303.00M | -348.00M | 359.00M | 158.00M | 245.00M | -73.00M | -77.00M | 127.00M | 345.00M | -210.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 66.00M | -28.00M | -149.00M | -167.00M | -165.00M | 88.00M | -259.00M | -148.00M | -34.00M | 301.00M | -147.00M | 350.00M | 277.00M | 473.00M | 51.00M | 108.00M | 245.00M | 472.00M | -91.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | 102.00M | -75.00M | -188.00M | -180.00M | -210.00M | 65.00M | -295.00M | -180.00M | -76.00M | 298.00M | -346.00M | 361.00M | 155.00M | 257.00M | -81.00M | -88.00M | 130.00M | 344.00M | -205.00M |