|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | 219.00M | 199.00M | 191.00M | 205.00M | -98.00M | 170.00M | 186.00M | 150.00M | 144.00M | -15.00M | 17.00M | 115.00M | 113.00M | 137.00M | 163.00M | 136.00M | 112.00M | 101.00M | 70.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 22.00M | 20.00M | 18.00M | 17.00M | 25.00M | 28.00M | 18.00M | 18.00M | 2.00M | 19.00M | 16.00M | 17.00M | 31.00M | 20.00M | 21.00M | 51.00M | 32.00M | 47.00M | 33.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -3.00M | -1.00M | -63.00M | -37.00M | -87.00M | 9.00M | -95.00M | -20.00M | -9.00M | -6.00M | -1.00M | -21.00M | -15.00M | -26.00M | -32.00M | -23.00M | -7.00M | 91.00M | -40.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 40.00M | 2.00M | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.00M | 315.00M | 297.00M | 233.00M | 54.00M | 100.00M | 67.00M | 267.00M | -76.00M | -34.00M | -35.00M | 141.00M | 125.00M | 288.00M | 294.00M | 306.00M | 178.00M | 147.00M | 235.00M | 357.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 44.00M | 48.00M | 51.00M | 52.00M | 51.00M | 55.00M | 46.00M | 44.00M | 44.00M | 44.00M | 44.00M | 43.00M | 42.00M | 45.00M | 42.00M | 41.00M | 43.00M | 42.00M | 59.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 44.00M | 48.00M | 132.00M | 56.00M | 114.00M | -112.00M | -53.00M | -33.00M | -72.00M | -123.00M | -21.00M | 80.00M | 105.00M | -65.00M | 61.00M | -84.00M | 3.00M | 24.00M | 96.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | -43.00M | -49.00M | 57.00M | -22.00M | 130.00M | 185.00M | 48.00M | -26.00M | 29.00M | -10.00M | -43.00M | -98.00M | -27.00M | -36.00M | 56.00M | -15.00M | 4.00M | -19.00M | -24.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | 20.00M | 8.00M | 98.00M | -14.00M | 135.00M | 6.00M | -35.00M | -212.00M | -61.00M | -129.00M | 37.00M | 13.00M | 85.00M | -19.00M | 97.00M | -76.00M | 5.00M | -44.00M | 116.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.00M | 49.00M | 40.00M | 68.00M | -143.00M | 66.00M | -24.00M | 50.00M | -82.00M | -25.00M | 28.00M | -18.00M | -28.00M | 51.00M | 45.00M | 63.00M | -110.00M | 9.00M | 52.00M | 20.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | -51.00M | -44.00M | 68.00M | 51.00M | -60.00M | 12.00M | 105.00M | 5.00M | -121.00M | -18.00M | -34.00M | 43.00M | -5.00M | -13.00M | 43.00M | 42.00M | -52.00M | -61.00M | 70.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 68.00M | -68.00M | 24.00M | 18.00M | -15.00M | 1.00M | 56.00M | 2.00M | | -5.00M | 6.00M | 9.00M | -34.00M | -9.00M | 21.00M | 2.00M | -12.00M | -6.00M | 13.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 15.00M | 13.00M | 21.00M | 14.00M | 17.00M | 20.00M | 24.00M | 16.00M | 18.00M | 14.00M | 39.00M | 14.00M | 10.00M | 17.00M | 18.00M | 20.00M | 17.00M | 19.00M | 30.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.00M | 145.00M | | | 3.00M | 3.00M | | | | | | | | | 62.00M | | | 1,303.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.00M | -1.00M | | -7.00M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | -36.00M | -310.00M | -177.00M | -19.00M | -893.00M | -29.00M | -27.00M | -17.00M | -18.00M | -14.00M | -43.00M | -11.00M | -14.00M | -17.00M | -15.00M | -82.00M | -17.00M | -22.00M | -1334.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -1.00M | 1.00M | | 5.00M | -3.00M | 2.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -181.00M | -148.00M | -22.00M | -20.00M | -220.00M | 738.00M | -48.00M | -217.00M | 70.00M | 27.00M | 43.00M | -23.00M | -124.00M | 9.00M | -12.00M | -63.00M | -119.00M | -138.00M | -29.00M | 47.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -2.00M | 4.00M | | -2.00M | -4.00M | 4.00M | 2.00M | -1.00M | | -1.00M | 2.00M | -1.00M | 1.00M | | -3.00M | 1.00M | 1.00M | -3.00M | 2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 129.00M | -31.00M | 36.00M | -187.00M | -59.00M | -6.00M | 25.00M | -24.00M | -25.00M | -7.00M | 77.00M | -11.00M | 284.00M | 265.00M | 225.00M | -22.00M | -7.00M | 181.00M | -928.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.00M | 300.00M | 284.00M | 212.00M | 40.00M | 83.00M | 47.00M | 243.00M | -92.00M | -52.00M | -49.00M | 102.00M | 111.00M | 278.00M | 277.00M | 288.00M | 158.00M | 130.00M | 216.00M | 327.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 131.00M | -35.00M | 36.00M | -185.00M | -55.00M | -10.00M | 23.00M | -23.00M | -25.00M | -6.00M | 75.00M | -10.00M | 283.00M | 265.00M | 228.00M | -23.00M | -8.00M | 184.00M | -930.00M |