|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.70M | 64.70M | 134.10M | 212.60M | 171.30M | 178.20M | 505.40M | 178.80M | 185.50M | 198.80M | 323.50M | 179.10M | 180.30M | 262.20M | 199.10M | 188.80M | 210.40M | 220.90M | 275.60M | 226.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 9.30M | 8.70M | 9.00M | | | 6.50M | 7.90M | 8.40M | 8.00M | 8.00M | 12.00M | 9.30M | 8.70M | 7.70M | 8.90M | 11.30M | 10.50M | 8.90M | 5.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | -1.40M | | | -16.30M | | 0.70M | -0.20M | -1.40M | | -0.10M | -0.10M | | -0.60M | -0.10M | -0.10M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.90M | 211.30M | 192.80M | -216.70M | | | -42.20M | 203.00M | 190.50M | 278.20M | 164.40M | 291.00M | 318.70M | 249.80M | 332.40M | 242.60M | 226.60M | 343.10M | 379.00M | 234.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.30M | 83.10M | 125.40M | 86.90M | | | 94.40M | 82.10M | 80.00M | 76.90M | 77.40M | 78.00M | 77.80M | 76.90M | 77.20M | 80.70M | 86.50M | 84.50M | 84.60M | 87.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.20M | 10.80M | 75.00M | 57.20M | | | -15.10M | -50.00M | 40.10M | 41.00M | -9.40M | -12.10M | -27.00M | 85.00M | -23.10M | 5.60M | 16.60M | -9.40M | 23.80M | 28.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.80M | -2.70M | 16.80M | 56.60M | | | 158.90M | 57.60M | 17.70M | 1.90M | -62.90M | 25.20M | 18.00M | -10.20M | -22.60M | 33.50M | 11.80M | 14.20M | -16.70M | 86.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.30M | 3.10M | 32.40M | 33.10M | | | -13.90M | -10.80M | -38.90M | 2.30M | -77.50M | 27.70M | -14.40M | 41.90M | -21.50M | 53.10M | -49.80M | 10.60M | 21.70M | 60.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.20M | 34.70M | -49.90M | -451.50M | | | -278.80M | -34.60M | 16.00M | 5.20M | 63.10M | -21.80M | 55.40M | 35.50M | 20.30M | -57.30M | 44.40M | 60.90M | 23.20M | -43.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.10M | 1.50M | 19.50M | 5.60M | | | | 7.20M | 1.30M | 32.50M | | 19.30M | -5.80M | -76.60M | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -14.50M | -5.50M | 2.40M | | | 48.50M | 11.30M | -5.20M | -7.40M | 14.20M | -11.30M | 1.80M | -0.10M | 17.10M | 8.70M | 2.90M | 38.80M | -91.40M | 13.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60M | 20.80M | 29.20M | 21.00M | | | 25.00M | 24.40M | 27.30M | 23.00M | 40.20M | 15.90M | 17.70M | 21.10M | 29.00M | 18.00M | 30.30M | 29.20M | 39.80M | 29.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,723.40M | -0.10M | | | 11.90M | 87.70M | 53.50M | | | 24.20M | | 88.70M | 0.10M | | 702.80M | 54.80M | 27.20M | 57.90M | 53.40M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.60M | -3744.20M | -28.60M | -19.60M | | | 3,615.00M | -76.90M | -27.60M | -22.80M | -63.00M | -15.90M | -141.20M | -21.10M | -29.00M | -775.00M | -30.20M | -35.70M | -97.00M | -83.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.60M | -7.70M | -9.50M | -2.10M | | | 20.90M | | -0.60M | -0.10M | -3.80M | -2.90M | -2.60M | -0.60M | -4.30M | -4.80M | -0.30M | 3.60M | -8.60M | -10.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,454.00M | 997.40M | -304.10M | 42.60M | | | -3257.30M | -103.40M | -464.40M | -97.90M | 14.20M | 6.10M | -644.00M | -134.50M | -173.40M | 339.60M | -344.40M | -88.70M | -461.70M | 18.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -3.60M | -3.40M | 3.30M | | | -30.80M | 4.40M | 0.50M | -13.10M | 24.10M | -17.10M | -2.70M | 23.60M | -41.20M | 4.50M | -2.60M | -1.00M | 3.50M | -0.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,561.10M | -2539.10M | -143.30M | -190.40M | | | 284.70M | 27.10M | -301.00M | 144.40M | 139.70M | 264.10M | -469.20M | 117.80M | 88.80M | -188.30M | -150.60M | 217.70M | -176.20M | 169.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.30M | 190.50M | 163.60M | -237.70M | | | -67.20M | 178.60M | 163.20M | 255.20M | 124.20M | 275.10M | 301.00M | 228.70M | 303.40M | 224.60M | 196.30M | 313.90M | 339.20M | 204.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,561.30M | -2535.50M | -139.90M | -193.70M | | | 315.50M | 22.70M | -301.50M | 157.50M | 115.60M | 281.20M | -466.50M | 94.20M | 130.00M | -192.80M | -148.00M | 218.70M | -179.70M | 169.30M |