|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.80M | 390.70M | 306.60M | 393.00M | 422.10M | 315.20M | 196.60M | 154.00M | 144.70M | 104.50M | 48.80M | 47.80M | 72.30M | -25.20M | 10.10M | 1.20M | -2.80M | 43.70M | -143.20M | -83.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 3.70M | 3.30M | 3.10M | 3.20M | 4.10M | 3.70M | 3.70M | 4.70M | 4.80M | 5.40M | 4.40M | 2.00M | 5.40M | 5.30M | 4.00M | 6.20M | 5.40M | 5.10M | 4.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.40M | 1.60M | 67.90M | 7.90M | 24.00M | -35.60M | 36.10M | -11.00M | -16.70M | -32.90M | 116.20M | -13.90M | -9.40M | -20.40M | 77.40M | -18.20M | -31.30M | -4.60M | 167.40M | -34.30M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.90M | -82.60M | 1.40M | | | | 356.60M | 0.40M | 0.60M | -1.00M | 111.70M | 15.80M | 75.20M | -86.70M | 6.20M | 50.50M | -47.20M | 165.00M | -163.60M | -3.90M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | 4.90M | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.80M | 544.10M | 489.30M | 353.50M | 605.70M | 550.50M | 412.20M | 37.50M | 305.50M | 214.70M | 416.60M | 81.00M | 90.60M | 189.90M | 141.70M | -86.00M | 212.30M | 26.70M | 321.20M | -48.60M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.00M | 145.20M | 150.10M | 151.70M | 148.80M | 149.80M | 148.50M | 137.10M | 136.80M | 131.00M | 128.50M | 129.70M | 129.00M | 130.20M | 129.20M | 132.20M | 129.90M | 133.80M | 125.70M | 117.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.40M | 17.10M | 68.40M | 85.60M | 142.90M | -202.70M | -186.60M | 4.50M | -57.30M | 24.40M | -37.00M | 37.50M | -0.10M | -42.50M | 124.50M | 98.20M | -64.10M | -1.00M | -156.80M | 73.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.90M | 94.20M | 44.20M | 45.00M | 45.40M | 12.50M | -16.60M | 146.00M | -8.10M | -94.50M | -137.80M | -31.20M | 50.50M | -52.10M | 6.90M | 43.90M | 7.90M | 48.30M | -180.10M | 44.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.90M | 14.30M | -131.70M | -132.60M | 271.20M | -106.90M | -32.40M | -66.10M | -75.00M | -81.60M | 88.80M | -95.90M | 32.10M | -13.40M | 150.00M | -32.50M | 140.70M | -36.50M | -49.40M | 62.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20M | -87.40M | 169.90M | -88.00M | 75.20M | -62.70M | 72.60M | 11.90M | -26.20M | -41.00M | 101.10M | -9.60M | 40.50M | -9.40M | -23.10M | 34.00M | 90.30M | 71.70M | -375.80M | 2.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | -6.30M | 17.10M | 2.80M | -5.30M | 20.00M | -17.50M | 10.50M | -4.90M | 23.90M | -26.40M | 0.70M | 14.20M | -17.00M | -0.30M | -4.20M | 14.60M | -8.70M | -1.50M | 2.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.20M | 49.40M | 64.80M | 47.30M | 56.60M | 64.50M | 68.50M | 61.40M | 67.40M | 44.20M | 63.00M | 44.30M | 56.50M | 43.30M | 51.00M | 61.40M | 31.00M | 71.10M | 62.80M | 43.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | 14.90M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | | | | -111.60M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.20M | -49.40M | -61.60M | -47.30M | -56.60M | -49.60M | -106.20M | -71.10M | -59.50M | -63.40M | -146.80M | -74.70M | -75.70M | -56.60M | -76.70M | -62.40M | -89.90M | -73.30M | -94.00M | -43.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.10M | | | | | | | | | 12.00M | | -12.00M | 2.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -389.80M | -460.60M | -553.60M | -289.00M | -441.20M | -639.40M | -277.10M | 15.60M | -260.70M | -153.60M | -258.20M | -25.30M | 16.40M | -90.00M | -113.70M | 146.60M | -73.20M | -36.70M | -199.70M | 116.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 32.10M | 32.00M | 30.80M | 30.10M | 28.50M | 26.80M | 26.20M | 25.60M | 24.80M | 24.40M | 23.90M | 23.70M | 23.30M | 23.30M | 23.00M | 23.00M | 22.80M | 22.80M | 22.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.80M | 0.30M | 0.20M | -1.20M | -2.50M | 1.50M | | -0.20M | -0.50M | 0.40M | -0.40M | -0.10M | 0.50M | -1.60M | 0.20M | 0.60M | -0.20M | -0.20M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.90M | 33.30M | -125.60M | 17.40M | 106.70M | -141.00M | 30.40M | -18.00M | -14.90M | -2.80M | 12.00M | -19.40M | 31.20M | 43.80M | -50.30M | -1.60M | 49.80M | -83.50M | 27.30M | 24.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.60M | 494.70M | 424.50M | 306.20M | 549.10M | 486.00M | 343.70M | -23.90M | 238.10M | 170.50M | 353.60M | 36.70M | 34.10M | 146.60M | 90.70M | -147.40M | 181.30M | -44.40M | 258.40M | -92.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | 34.10M | -125.90M | 17.20M | 107.90M | -138.50M | 28.90M | -18.00M | -14.70M | -2.30M | 11.60M | -19.00M | 31.30M | 43.30M | -48.70M | -1.80M | 49.20M | -83.30M | 27.50M | 24.60M |