|
Net Income (Quarter)
|
88.91M | 16.50M | 80.31M | 46.64M | 87.10M | 11.94M | 18.72M | 49.32M | 109.61M | 68.05M | 132.33M | 128.72M | 117.83M | 139.60M | 188.73M | 255.21M | 121.48M | 129.79M |
|
Share-based Compensation (Quarter)
|
| | 0.97M | -5.42M | 0.85M | 2.32M | 21.34M | -20.18M | 19.43M | 14.13M | 13.79M | 14.05M | 48.45M | -25.97M | 9.12M | 19.81M | 48.67M | 28.85M |
|
Deferred Taxes (Quarter)
|
| | -5.59M | -3.03M | -5.12M | -0.75M | 9.77M | -45.64M | -10.01M | -7.46M | -14.95M | -14.95M | -9.21M | -12.11M | 62.39M | -2.36M | -10.06M | -16.24M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 0.20M | 7.82M | 0.74M | 0.47M | 1.05M | 2.21M | 3.00M | -0.48M | 1.22M | 0.98M | 0.39M | 3.00M | 0.09M | 1.27M | -3.92M | 0.27M |
|
Change in Working Capital (Quarter)
|
| | | | 0.20M | 0.19M | 1.27M | | 0.51M | 0.48M | 0.64M | | 0.87M | 1.20M | 1.56M | | | |
|
Change in Receivables (Quarter)
|
| | -123.86M | -137.71M | -8.81M | -134.74M | -48.66M | 421.86M | 198.73M | -299.29M | -92.59M | 492.35M | -237.35M | 228.52M | -275.88M | 635.19M | -182.18M | 108.48M |
|
Change in Inventory (Quarter)
|
| | 27.32M | 32.17M | 40.64M | -24.64M | -274.99M | 414.79M | -52.36M | -89.95M | -214.80M | 562.04M | 62.85M | -187.57M | -114.17M | 326.16M | 34.45M | 106.90M |
|
Change in Account Payables (Quarter)
|
| | -13.01M | -24.28M | -54.00M | 87.61M | 310.00M | -196.09M | -48.24M | 95.27M | 114.99M | -4.68M | -156.12M | 94.89M | 99.09M | 0.28M | -97.33M | 185.90M |
|
Change in Accured Expenses (Quarter)
|
| | 61.23M | 143.21M | -75.21M | 146.29M | -161.99M | 169.46M | -207.19M | 185.72M | 9.43M | 234.03M | -204.55M | 110.00M | 125.29M | 132.02M | -335.78M | 311.96M |
|
Change in Taxes (Quarter)
|
| | 23.19M | -23.48M | 6.76M | -8.09M | 2.21M | 18.59M | 24.10M | -33.95M | 10.88M | 14.52M | 33.94M | -40.49M | 13.95M | -5.85M | 27.24M | -35.46M |
|
Other Working Capital Changes (Quarter)
|
| | -18.83M | 218.28M | 74.45M | 4.16M | -13.11M | -164.73M | -25.23M | -27.81M | -16.44M | 127.43M | 62.90M | -174.00M | -33.77M | 228.91M | 75.13M | 17.63M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 431.78M |
|
Amortizatization of Intangibles (Quarter)
|
| | 0.27M | | | | 0.30M | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | 3.84M | 3.16M | 3.88M | 2.50M | 3.31M | 5.02M | 4.52M | 4.69M | 6.75M | | 4.99M | 4.92M | 5.19M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 21.39M | 25.15M | 22.75M | 29.04M | 25.60M | 26.43M | 27.82M | 29.23M | 29.83M | 36.24M | 31.95M | 35.07M | 33.67M | 38.94M | 38.45M | 18.28M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | 49.14M |
|
Change in Intangibles (Quarter)
|
| | -2.47M | | -0.33M | 0.21M | -0.56M | | -0.48M | -0.17M | -0.45M | | -1.31M | -0.00M | -0.01M | | | |
|
Acquisitions (Quarter)
|
| | 51.49M | | 181.54M | 74.84M | -86.00M | | 131.89M | 6.24M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | -0.30M | | -2.75M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | -52.97M |
|
Other financing activities (Quarter)
|
| | 0.00M | -17.73M | 25.91M | -2.71M | | | | | | | 7.42M | | 7.40M | | 8.10M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | -110.84M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | 230.66M | 264.92M | 131.89M | 6.24M | -10.19M | -127.95M | 224.70M | -36.47M | 75.59M | -263.82M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | 0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | 268.06M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | 363.67M | 363.67M | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | 382.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | 267.97M |