|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 20.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 4.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 0.30M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 14.10M | 32.00M | -43.60M | 60.90M | 2.90M | 11.40M | -2.10M | | 10.50M | 6.40M | -0.80M | 0.50M | -1.70M | -0.50M | 5.20M | 0.20M | -0.70M | 5.50M | -6.60M | 0.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 92.90M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 110.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 59.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 6.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 17.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 47.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 142.30M | 143.30M | -205.20M | 60.30M | -38.30M | 299.10M | -308.10M | 12.50M | 35.30M | 47.20M | 565.10M | 123.30M | -102.40M | 307.20M | -322.90M | 6.80M | 8.10M | 7.00M | 47.90M | 37.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 23.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 271.30M | 3.20M | 25.00M | -0.10M | 3.60M | | | 239.50M | 0.70M | | | | 393.20M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | | 4.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | -34.80M |
|
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 | | -6.20M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | -31.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 17.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 26.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 11.60M | -2.30M | 375.30M | 75.30M | 256.40M | -74.50M | 586.20M | 170.60M | 84.80M | 135.70M | -371.20M | -25.70M | 285.00M | -100.80M | 522.40M | 84.90M | 167.40M | 177.20M | 138.10M | 55.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 26.30M |