|
Net Income (Quarter)
|
28.14M | 44.17M | 36.80M | 47.80M | 22.60M | 46.50M | 36.90M | 283.90M | 47.60M | 65.80M | 70.70M | 84.80M | 36.90M | 34.50M | 19.70M | 55.90M | 43.80M | 46.50M | 44.50M | 76.90M | 54.80M | 106.50M | 110.00M | 134.10M | 92.10M | 129.80M | 125.80M | 110.10M | 98.00M | 77.50M | 35.60M | 27.40M | 18.50M | 35.30M | 30.60M | 32.60M | 26.10M | 36.00M | 19.40M | 22.10M |
|
Share-based Compensation (Quarter)
|
| | | | 5.60M | 5.50M | 4.20M | 1.70M | 5.90M | 4.50M | 4.90M | 7.50M | 6.10M | -0.10M | -2.60M | -7.00M | 2.40M | 1.00M | 2.00M | 3.50M | 5.20M | 3.00M | 3.10M | 3.10M | 5.80M | 3.00M | 3.80M | 3.90M | 4.80M | 4.10M | 4.50M | 2.40M | 1.20M | 4.00M | 4.10M | 3.30M | 4.60M | 4.60M | 3.90M | 4.00M |
|
Deferred Taxes (Quarter)
|
14.37M | 1.52M | 33.41M | 26.30M | 15.10M | 21.20M | 12.50M | -200.80M | 14.00M | 13.70M | 6.70M | 27.80M | 7.30M | -9.20M | -2.40M | 4.10M | 4.50M | -1.70M | -5.60M | 4.50M | 7.70M | 11.60M | 2.30M | -19.60M | 29.70M | 12.30M | 30.40M | 10.60M | 18.70M | 10.80M | 22.20M | 4.10M | -8.30M | -10.10M | -8.60M | 30.90M | -7.90M | -6.90M | 19.10M | -7.50M |
|
Gains from Investment Securities (Quarter)
|
-0.10M | 11.08M | | 3.20M | 3.20M | -16.10M | -0.30M | -6.40M | 2.80M | -0.30M | | 1.00M | 2.80M | 0.20M | -0.40M | 0.70M | -0.20M | -3.60M | -2.50M | -1.10M | | 14.10M | 32.00M | 15.90M | 6.40M | 2.90M | 11.40M | -22.40M | | 10.50M | 6.40M | -36.40M | -0.30M | 0.10M | -1.50M | 4.00M | 2.40M | 3.20M | 4.00M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | 0.30M | 11.50M | 2.50M | 2.00M | 1.90M | | 0.40M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | 43.30M | 6.70M | -1.10M | 0.30M | 0.20M | 1.70M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
114.24M | 151.12M | 52.13M | 137.80M | 89.20M | 137.50M | 89.00M | 145.60M | 100.00M | 155.00M | 155.10M | 156.40M | 133.20M | 168.80M | 168.30M | 166.00M | 124.50M | 195.30M | 149.30M | 149.10M | 101.10M | 153.90M | 141.00M | 170.10M | 135.60M | 218.10M | 224.60M | 278.10M | 183.10M | 120.10M | 182.90M | 193.90M | 97.60M | 182.60M | 206.40M | 199.50M | 91.70M | 175.50M | 184.20M | 186.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | 2.00M | | 34.60M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
63.90M | 63.84M | 70.00M | 68.30M | 67.90M | 68.60M | 70.50M | 72.00M | 71.70M | 71.90M | 73.30M | 74.40M | 73.40M | 74.90M | 74.10M | 70.50M | 69.80M | 72.30M | 74.20M | 74.20M | 73.10M | 73.20M | 74.20M | 75.70M | 83.80M | 86.30M | 88.20M | 91.70M | 91.80M | 93.20M | 96.80M | 100.70M | 102.80M | 102.50M | 101.90M | 106.50M | 113.60M | 112.30M | 112.90M | 111.20M |
|
Change in Receivables (Quarter)
|
-51.82M | 15.25M | 36.57M | -1.10M | -21.40M | 6.40M | 54.00M | 24.30M | -1.70M | -9.40M | 78.40M | -4.50M | -55.20M | -11.00M | -16.00M | -37.70M | 7.20M | -41.90M | 51.90M | 48.20M | 22.80M | 38.90M | 50.60M | 49.70M | 77.80M | -3.30M | -48.00M | -78.10M | -52.50M | 47.00M | 10.50M | -47.40M | -16.30M | -31.50M | -23.20M | 0.90M | 9.10M | -17.00M | 9.70M | -19.70M |
|
Change in Account Payables (Quarter)
|
4.33M | 13.99M | -12.02M | -6.90M | 10.10M | -8.10M | 20.10M | -6.10M | 15.90M | 21.00M | -1.30M | -32.60M | 12.00M | -14.50M | 2.80M | -35.60M | 18.60M | -6.50M | 37.50M | 6.90M | 28.70M | 12.00M | 27.30M | 2.20M | 56.10M | -20.70M | -30.40M | 3.50M | -13.70M | 15.70M | -1.60M | 9.00M | 8.40M | 5.90M | 10.00M | 13.70M | -7.00M | -9.00M | 17.30M | 7.50M |
|
Change in Accured Expenses (Quarter)
|
-22.46M | 42.63M | -41.27M | -16.30M | -29.70M | 17.50M | -2.70M | 25.80M | -28.90M | 2.50M | 27.00M | -9.70M | -41.70M | 17.20M | -17.70M | -4.00M | -5.90M | 32.60M | 17.10M | 7.10M | -10.40M | 2.20M | -14.20M | 5.00M | 27.80M | 2.50M | -30.10M | 0.50M | -7.90M | -13.50M | 9.70M | -25.90M | -0.70M | 14.50M | 23.60M | -25.90M | -9.00M | 22.30M | 0.20M | -9.10M |
|
Other Working Capital Changes (Quarter)
|
22.13M | -8.15M | -6.29M | -2.80M | 20.50M | -8.70M | -2.30M | -9.80M | 24.20M | -6.30M | -2.00M | -6.90M | 42.00M | -3.30M | -7.60M | -27.80M | 29.90M | 6.60M | -3.60M | -17.60M | 51.80M | -1.20M | 2.70M | -7.30M | 52.60M | 5.60M | -4.40M | -10.40M | 51.30M | -6.50M | -4.90M | -18.70M | 48.00M | -14.00M | -11.30M | -16.20M | 36.60M | -12.80M | -9.70M | -20.60M |
|
Capital Expenditures (Quarter)
|
65.09M | 147.64M | -183.24M | 58.90M | 8.00M | 155.00M | 111.10M | -240.70M | 44.80M | -30.40M | 7.90M | 362.80M | 50.10M | 181.30M | -215.90M | 319.80M | 31.10M | 10.60M | 21.60M | 31.20M | 19.00M | 32.50M | -18.10M | -18.80M | 21.00M | 29.40M | 270.70M | -215.50M | 80.10M | -32.30M | 452.80M | -491.90M | 1.70M | 21.60M | 304.80M | 85.90M | 22.60M | -7.70M | 7.00M | 10.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
10.32M | 13.82M | 15.46M | 12.40M | 15.30M | 19.30M | 17.20M | 18.20M | 26.30M | 21.30M | 27.00M | 15.90M | 11.10M | 14.90M | 12.80M | 51.30M | 19.40M | 10.20M | 25.90M | 31.90M | 32.20M | 44.40M | 68.60M | 32.60M | 64.80M | 6.20M | 30.10M | 25.20M | 34.70M | 36.90M | 34.60M | 22.40M | 23.40M | 34.80M | 23.10M | 17.50M | 24.10M | 24.70M | 30.10M | 16.70M |
|
Acquisitions (Quarter)
|
| | -0.02M | | | | | | 20.00M | | | | | | | | | | | | | | | 271.30M | 3.20M | 25.00M | -0.10M | 3.60M | | | 239.50M | 0.70M | | | | 393.20M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
2.10M | 1.00M | 8.00M | | 3.10M | 4.10M | 1.20M | 2.10M | 0.90M | 1.00M | 2.00M | 6.00M | 6.10M | 4.90M | 2.20M | 8.90M | 6.20M | 4.00M | 9.00M | 5.00M | 6.10M | 2.50M | 3.10M | 2.90M | 2.20M | 2.00M | | 2.00M | 2.00M | 2.00M | 1.20M | 1.00M | | 5.00M | 2.80M | 4.00M | 0.40M | 4.00M | 3.20M | |
|
Cash from Investing Activities (Quarter)
|
-90.65M | -216.81M | -134.54M | -71.30M | -38.00M | -123.60M | -133.70M | -95.20M | -22.60M | -83.30M | -116.20M | -115.50M | -59.20M | -200.20M | -96.20M | 5.40M | -39.70M | -70.40M | -52.90M | -155.70M | -11.90M | -123.00M | -114.70M | -376.80M | -34.40M | -145.90M | -191.20M | -227.30M | -156.50M | -207.60M | -412.70M | -130.80M | -102.10M | -76.00M | -109.00M | -504.40M | -126.70M | -53.30M | -131.50M | -34.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.90M | | 0.20M | -6.00M | | | -0.30M | -5.00M | 0.10M | -0.20M | 1.30M | -5.10M | | 0.80M | |
|
Cash from Financing Activities (Quarter)
|
-30.89M | 10.97M | 68.72M | -20.70M | -102.70M | 166.70M | -13.00M | -14.10M | -15.80M | -38.10M | -12.80M | -22.00M | -11.70M | -31.90M | -12.70M | -56.90M | -35.80M | -11.70M | -41.70M | -366.40M | -12.50M | -12.60M | -12.60M | -52.70M | -73.40M | -13.80M | -14.70M | -14.80M | -22.50M | -53.10M | 39.10M | -19.20M | -30.60M | -70.70M | -21.60M | 243.50M | 23.60M | -67.70M | -19.30M | -143.90M |
|
Dividends Paid - Common (Quarter)
|
| | | 31.30M | 7.80M | 8.84M | 17.60M | 26.50M | 8.80M | 10.70M | 10.60M | 10.60M | 10.60M | 10.70M | 10.60M | 10.60M | 10.70M | 11.50M | 11.50M | 366.30M | 12.30M | 12.50M | 12.40M | 12.40M | 12.90M | 14.30M | 14.20M | 14.30M | 15.70M | 16.10M | 15.90M | 15.90M | 16.50M | 16.80M | 16.60M | 16.70M | 17.00M | 16.70M | 16.60M | 16.70M |
|
Change in Cash (Quarter)
|
-7.30M | -54.71M | -13.69M | 45.80M | -51.50M | 180.60M | -57.70M | 36.30M | 61.60M | 33.60M | 26.10M | 18.90M | 62.30M | -63.30M | 59.40M | 114.50M | 49.00M | 113.20M | 54.70M | -373.00M | 76.70M | 18.30M | 13.70M | -259.40M | 27.80M | 58.40M | 18.70M | 36.00M | 4.10M | -140.60M | -190.70M | 43.90M | -35.10M | 35.90M | 75.80M | -61.40M | -11.40M | 54.50M | 33.40M | 7.40M |
|
Free Cash Flow (Quarter)
|
49.15M | 3.48M | 235.37M | 78.90M | 81.20M | -17.50M | -22.10M | 386.30M | 55.20M | 185.40M | 147.20M | -206.40M | 83.10M | -12.50M | 384.20M | -153.80M | 93.40M | 184.70M | 127.70M | 117.90M | 82.10M | 121.40M | 159.10M | 188.90M | 114.60M | 188.70M | -46.10M | 493.60M | 103.00M | 152.40M | -269.90M | 685.80M | 95.90M | 161.00M | -98.40M | 113.60M | 69.10M | 183.20M | 177.20M | 175.10M |
|
Net Cash Flow (Quarter)
|
-7.30M | -54.71M | -13.69M | 45.80M | -51.50M | 180.60M | -57.70M | 36.30M | 61.60M | 33.60M | 26.10M | 18.90M | 62.30M | -63.30M | 59.40M | 114.50M | 49.00M | 113.20M | 54.70M | -373.00M | 76.70M | 18.30M | 13.70M | -259.40M | 27.80M | 58.40M | 18.70M | 36.00M | 4.10M | -140.60M | -190.70M | 43.90M | -35.10M | 35.90M | 75.80M | -61.40M | -11.40M | 54.50M | 33.40M | 7.40M |