|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.92M | 117.38M | 56.02M | 56.18M | 48.62M | 76.77M | 58.47M | 94.97M | 85.09M | 82.00M | 65.75M | 60.36M | 55.31M | 54.74M | 66.78M | 70.88M | 70.41M | 72.89M | 51.97M | 51.76M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.22M | 8.71M | 8.83M | 9.03M | 9.33M | 10.68M | 10.56M | 11.61M | 12.53M | 13.32M | 12.94M | 12.59M | 14.65M | 14.68M | 15.49M | 15.29M | 15.79M | 16.08M | 16.23M | 23.62M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | -5.20M | 1.43M | 6.06M | 3.11M | 6.82M | 11.92M | 9.43M | 4.13M | 7.67M | 7.52M | 6.08M | 1.88M | 6.66M | 15.73M | 5.34M | -0.80M | 2.46M | -18.80M | -3.23M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.21M | 24.46M | 8.90M | | 0.30M | 32.80M | 14.33M | 0.27M | 3.00M | 0.50M | 20.31M | 20.12M | 5.37M | 0.17M | 0.18M | 8.34M | 26.71M | 32.38M | 31.15M | 33.72M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.09M | 103.72M | 91.72M | 68.30M | 78.97M | 101.68M | 81.90M | 37.22M | 64.58M | 56.51M | 76.86M | 126.03M | 72.32M | 90.00M | 51.88M | 63.94M | 156.86M | 200.78M | 199.08M | 178.73M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20M | 27.37M | 27.45M | 27.46M | 27.57M | 27.07M | 26.69M | 28.54M | 29.28M | 29.90M | 30.52M | 30.73M | 30.27M | 29.76M | 31.65M | 31.84M | 28.21M | 29.76M | 29.65M | 39.53M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -0.27M | 37.80M | 106.66M | -27.35M | -39.03M | -87.76M | 166.33M | -99.85M | 71.23M | -48.25M | -131.24M | 38.91M | 14.83M | 181.90M | 18.61M | 29.60M | -5.04M | 20.59M | -39.77M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.02M | -15.19M | 149.86M | 213.28M | 190.50M | 149.07M | 98.27M | 11.96M | -148.41M | -62.96M | -10.81M | -87.21M | -7.13M | 0.67M | 57.97M | -15.75M | 120.81M | 39.73M | 397.94M | -179.41M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.87M | 161.05M | 182.31M | 240.59M | 121.60M | 145.72M | 1.08M | 89.36M | -302.53M | -95.41M | -109.61M | -187.68M | 14.92M | -2.85M | 64.06M | -54.66M | -41.15M | 68.22M | 126.63M | -84.23M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 2.91M | 5.84M | 70.88M | 90.26M | -8.95M | 21.75M | 18.19M | -13.28M | 2.35M | -69.15M | -23.98M | -14.57M | -26.31M | -12.69M | -36.95M | 20.06M | 16.18M | 75.90M | -18.07M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.97M | -0.71M | -0.74M | -3.64M | 1.74M | 15.17M | -3.16M | 27.66M | -2.28M | -25.10M | 1.48M | -8.28M | 9.90M | 7.45M | -9.40M | -12.99M | 12.45M | -4.70M | -0.42M | 2.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 32.73M | 29.87M | 25.38M | 27.27M | 37.75M | -51.83M | 37.06M | 62.93M | -74.05M | -4.35M | 34.22M | 29.61M | -39.89M | 87.29M | 22.44M | 25.36M | -12.99M | 19.54M | 32.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.52M | 0.38M | 8.01M | 0.01M | 0.31M | 0.09M | 0.53M | 0.46M | 0.09M | 0.33M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | | | | 21.00M | | | | | | | | | | | | | | 1,355.80M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.31M | | -0.31M | 8.71M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.35M | -35.30M | -30.49M | -17.36M | -28.26M | -38.13M | -48.45M | -37.33M | -64.16M | -52.67M | -38.30M | -34.82M | -30.31M | -23.37M | -25.90M | -17.22M | 4.32M | -32.66M | -62.64M | -1433.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 4.00M | | | 8.00M | 13.00M | | | | | | | | | | | 28.70M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.19M | -20.39M | -34.58M | -72.46M | -117.83M | -128.55M | 4.55M | 203.59M | -17.75M | -65.00M | -26.33M | -128.44M | -21.85M | -59.00M | -60.41M | -28.83M | -118.03M | -18.76M | -8.22M | 1,755.91M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | 0.63M | -0.47M | -0.79M | -0.70M | -1.58M | -1.44M | 1.98M | 0.22M | -0.45M | -1.25M | 1.25M | -0.89M | -0.77M | 2.58M | -1.34M | 1.17M | 1.64M | 0.29M | -0.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.15M | 48.67M | 26.18M | -22.31M | -67.82M | -66.59M | 36.55M | 205.46M | -17.11M | -61.62M | 10.98M | -35.98M | 19.27M | 6.85M | -31.85M | 16.54M | 44.32M | 151.00M | 128.50M | 500.59M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.03M | 70.99M | 61.85M | 42.92M | 51.70M | 63.94M | 133.73M | 0.16M | 1.65M | 130.56M | 81.20M | 91.81M | 42.71M | 129.89M | -35.42M | 41.50M | 131.50M | 213.77M | 179.54M | 145.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.55M | 48.04M | 26.65M | -21.52M | -67.12M | -65.00M | 37.99M | 203.48M | -17.33M | -61.16M | 12.23M | -37.23M | 20.15M | 7.62M | -34.43M | 17.89M | 43.15M | 149.36M | 128.21M | 500.78M |