|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.40M | -136.80M | -213.30M | -56.10M | -93.60M | -23.00M | 138.30M | 61.90M | 63.80M | 99.70M | 95.90M | 114.80M | 8.70M | -17.00M | 62.00M | 63.30M | 90.70M | 244.10M | 102.30M | 68.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | -5.60M | 11.10M | 7.80M | 3.30M | 8.30M | 5.60M | 5.20M | 4.90M | 5.70M | 4.10M | 6.90M | 4.90M | 4.80M | 7.60M | 4.60M | 11.90M | 11.80M | 10.50M | 11.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | 44.60M | -4.00M | 38.30M | 9.80M | 9.80M | -23.90M | -13.70M | -3.50M | 125.50M | 16.90M | -12.80M | -4.90M | -10.40M | -20.00M | 9.80M | 0.20M | -12.20M | -20.00M | 8.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.20M | -25.00M | 0.10M | 45.10M | 200.10M | 48.00M | 94.20M | 112.10M | 161.60M | 213.40M | 58.80M | -149.90M | 58.10M | 107.70M | -88.90M | 62.10M | 155.60M | -26.40M | 141.90M | -5.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.60M | 1.30M | 1.30M | 1.50M | 1.70M | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 75.70M | 227.60M | -3.10M | 17.90M | -77.70M | 376.90M | -39.00M | -163.10M | -90.50M | 160.10M | -6.20M | -51.10M | -14.90M | 187.30M | 49.30M | 1.30M | -31.20M | 160.40M | 186.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 566.00M | -11.30M | 306.50M | 52.30M | 15.60M | 52.90M | 312.00M | 719.80M | -112.00M | 3.80M | 88.40M | -280.60M | -34.90M | 272.90M | 177.60M | -419.30M | -47.80M | -44.50M | 135.80M | 128.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | 85.40M | -41.10M | 17.80M | 39.30M | 20.80M | 10.90M | -16.20M | 12.10M | 4.70M | 57.80M | -60.20M | -8.20M | 1.70M | -88.80M | 78.50M | 4.30M | -1.20M | -15.00M | 22.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.90M | 28.80M | -22.90M | 27.90M | -0.30M | 32.20M | 53.80M | -41.40M | 20.90M | -4.50M | -1.30M | 112.30M | 16.10M | -17.10M | 12.70M | 41.80M | 14.50M | -43.90M | -24.90M | 3.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.40M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 829.60M | 692.90M | 919.70M | 786.00M | 922.30M | -1764.00M | 1,188.50M | -524.90M | 265.40M | 587.80M | 361.00M | 460.30M | 544.40M | 555.70M | 1,028.20M | 254.00M | 549.80M | 523.50M | 504.90M | 426.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -410.60M | -201.40M | -128.40M | -477.00M | -758.50M | 59.60M | 6.10M | -303.60M | -97.80M | 63.10M | -80.80M | 19.10M | 202.10M | 203.20M | 610.90M | -45.10M | -330.90M | 189.30M | 189.00M | -191.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | | 0.80M | | | | 1.50M | 8.90M | -9.60M | 15.60M | 0.70M | 2.20M | -18.80M | -0.30M | -0.50M | 1.60M | -1.60M | -0.20M | -0.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.10M | -8.70M | -21.20M | 10.20M | -7.30M | -5.40M | -39.40M | -11.70M | -24.00M | 13.60M | 7.10M | -231.60M | -169.00M | -231.50M | -491.40M | -19.00M | -6.60M | -1.80M | -222.60M | -68.20M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 2.60M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -403.50M | -235.10M | -149.50M | -421.70M | -565.70M | 102.20M | 60.90M | -203.20M | 39.80M | 290.10M | -14.90M | -362.40M | 91.20M | 79.40M | 30.60M | -2.00M | -181.90M | 161.10M | 108.30M | -264.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.20M | -25.00M | 0.10M | 45.10M | 200.10M | 48.00M | 94.20M | 112.10M | 161.60M | 213.40M | 58.80M | -149.90M | 58.10M | 107.70M | -88.90M | 62.10M | 155.60M | -26.40M | 141.90M | -5.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -403.50M | -235.10M | -149.50M | -421.70M | -565.70M | 102.20M | 60.90M | -203.20M | 39.80M | 290.10M | -14.90M | -362.40M | 91.20M | 79.40M | 30.60M | -2.00M | -181.90M | 161.10M | 108.30M | -264.80M |