|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 503.40M | 475.55M | 663.26M | 454.72M | 652.43M | 627.93M | 882.23M | 532.26M | 720.35M | 638.77M | 710.99M | 662.98M | 809.13M | 697.91M | 913.24M | 522.80M | 608.48M | 585.83M | 501.62M | 347.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.97M | 6.84M | 8.31M | 16.61M | 13.03M | 9.88M | 3.47M | 12.49M | 15.47M | 10.44M | 9.80M | 16.59M | 12.50M | 10.16M | 15.44M | 18.13M | 12.85M | 12.25M | 11.60M | 19.35M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.61M | 8.06M | -72.01M | 13.41M | 7.42M | 22.66M | -150.07M | 28.15M | 65.24M | 39.00M | -236.66M | 37.43M | 51.89M | 26.69M | -267.11M | 20.41M | -0.61M | 32.12M | -62.70M | 9.29M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.49M | -118.85M | -37.40M | | 2.71M | -1.44M | -2.71M | 0.21M | 4.36M | -3.70M | 15.89M | 3.96M | 1.31M | -2.71M | 16.04M | 3.45M | 3.06M | 17.79M | -18.60M | 2.92M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 3.57M | 5.48M | 3.51M | 4.50M | 24.46M | 34.18M | 5.68M | 4.43M | 6.87M | -16.98M | 4.02M | 3.78M | 12.13M | -19.93M | 23.77M | 18.41M | 27.63M | -20.21M | 10.88M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.32M | 116.16M | 455.80M | 207.67M | -105.32M | -406.27M | 972.39M | 711.37M | 739.22M | 457.76M | 288.42M | 239.79M | 417.48M | 455.92M | 567.61M | 134.23M | 287.50M | 678.39M | 771.13M | 159.75M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.60M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.27M | 17.62M | 16.93M | 16.18M | 17.21M | 18.54M | 18.98M | 19.14M | 20.07M | 20.56M | 21.06M | 21.06M | 21.83M | 22.08M | 24.19M | 24.67M | 25.05M | 25.83M | 36.96M | 24.54M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 388.70M | 504.70M | 129.05M | 814.77M | 868.36M | 1,023.01M | -449.45M | 85.41M | -137.41M | 225.38M | 180.64M | 289.25M | 184.42M | 331.67M | -17.86M | 270.58M | 262.46M | 102.82M | -422.49M | 376.39M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.40M | 159.85M | 245.79M | 117.65M | 163.07M | -161.53M | -223.95M | -83.40M | -180.14M | 86.50M | -19.83M | -13.07M | -109.93M | 82.89M | -246.34M | -121.02M | -72.65M | 32.54M | -78.58M | 55.72M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.75M | 29.83M | 45.03M | 35.34M | 52.23M | 39.60M | 13.59M | -25.05M | 31.66M | 135.53M | 148.50M | 108.13M | 186.20M | 71.94M | 123.34M | 71.85M | 103.41M | 27.75M | 90.90M | 36.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 20.59M | 20.65M | 30.69M | 31.87M | 26.03M | 24.08M | 23.74M | 21.33M | 22.48M | 24.64M | 24.08M | 31.24M | 38.75M | 24.48M | 29.61M | 34.53M | 27.26M | 31.32M | 25.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | 0.40M | 18.29M | 2.22M | | 0.10M | 0.95M | 3.40M | 0.08M | 5.54M | 0.16M | | 39.42M | 6.25M | 18.07M | 3.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.76M | -39.08M | -37.66M | -47.97M | -75.17M | -31.55M | -17.05M | -24.21M | -29.78M | -41.03M | -34.06M | -26.89M | -39.31M | -42.15M | 13.87M | -39.73M | 0.55M | -24.92M | -16.32M | -24.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 0.07M | | | | 1.53M | | | | | 22.59M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -158.49M | -173.54M | -209.22M | -781.39M | -299.27M | -2.89M | -152.18M | -454.85M | -258.51M | -294.94M | -304.74M | -295.99M | -698.29M | -404.60M | -382.94M | -472.29M | -296.62M | -441.24M | -225.59M | -300.21M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.81M | 36.17M | 36.14M | 37.80M | 35.51M | 34.62M | 36.43M | 36.38M | 35.63M | 35.02M | 43.01M | 42.68M | 42.07M | 41.55M | 41.47M | 45.82M | 44.04M | 43.45M | 49.32M | 50.15M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.07M | -96.47M | 208.91M | -621.70M | -479.77M | -440.71M | 803.15M | 232.30M | 450.93M | 121.78M | -50.38M | -83.09M | -320.12M | 9.17M | 198.54M | -377.80M | -8.56M | 212.23M | 529.22M | -165.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.53M | 95.57M | 435.15M | 176.98M | -137.19M | -432.30M | 948.32M | 687.62M | 717.88M | 435.28M | 263.78M | 215.71M | 386.24M | 417.17M | 543.13M | 104.62M | 252.97M | 651.13M | 739.81M | 134.35M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.07M | -96.47M | 208.91M | -621.70M | -479.77M | -440.71M | 803.15M | 232.30M | 450.93M | 121.78M | -50.38M | -83.09M | -320.12M | 9.17M | 198.54M | -377.80M | -8.56M | 212.23M | 529.22M | -165.39M |