|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.60M | 118.53M | 24.05M | 110.57M | 89.95M | 89.95M | -279.42M | 111.29M | 62.10M | 67.93M | -39.90M | 57.43M | -32.30M | 46.40M | -289.52M | 22.15M | 52.71M | 80.08M | -53.16M | -17.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.26M | 9.45M | 8.76M | 8.13M | 8.68M | 7.05M | 6.12M | 5.64M | 7.65M | 6.38M | 5.99M | 6.08M | 8.46M | 5.78M | 5.74M | 5.76M | 8.04M | 6.03M | 5.50M | 6.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.84M | 15.28M | 2.25M | 21.43M | 12.69M | 12.18M | -96.98M | -6.27M | 5.54M | 3.70M | 46.76M | -4.01M | -1.69M | -4.15M | -53.21M | -10.68M | -0.48M | 31.74M | -37.87M | 9.51M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 26.41M | -24.60M | 0.72M | 0.95M | 3.34M | 1.74M | | 1.95M | -1.84M | 4.12M | -3.94M | | 7.40M | 1.19M | 1.20M | 1.24M | 1.10M | -2.63M | 0.46M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.92M | | 0.63M | 0.82M | | | 40.72M | 0.36M | 24.88M | 5.40M | 66.39M | | 96.82M | | 302.69M | | | | 97.78M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.74M | | | | 3.23M | | 2.20M | -0.56M | 42.58M | 3.47M | 1.85M | | -0.49M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.60M | -87.18M | 99.49M | -23.55M | 40.73M | 19.42M | 145.24M | -132.52M | 157.57M | 106.09M | 72.78M | 150.87M | 104.40M | 62.23M | 58.11M | 108.81M | 102.79M | 44.83M | 49.25M | 67.47M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.36M | 268.29M | 307.70M | 192.85M | 204.04M | 213.21M | 398.37M | 187.07M | 243.31M | 196.30M | 279.47M | 202.55M | 212.16M | 226.99M | 247.69M | 197.88M | 211.75M | 216.24M | 220.93M | 206.26M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 12.21M | 13.57M | 8.66M | -4.83M | 1.95M | 1.96M | 1.94M | 9.05M | -5.12M | 1.70M | 1.75M | 1.62M | 2.00M | 1.96M | 6.88M | 6.89M | -8.16M | 1.60M | 2.59M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 23.41M | 22.62M | 22.59M | 27.23M | 29.73M | 27.67M | 25.88M | 25.75M | 28.01M | 27.77M | 25.83M | 26.49M | 23.10M | 22.60M | 20.93M | 26.45M | 21.38M | 25.68M | 21.42M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.08M | -30.60M | 38.57M | -37.51M | -20.90M | -41.30M | 29.34M | -15.89M | -38.33M | 5.65M | 14.24M | -30.70M | 14.21M | -1.52M | -12.87M | -53.20M | 36.70M | -42.25M | 7.38M | -20.85M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.52M | -2.76M | 117.31M | -84.92M | 16.20M | -37.79M | 178.01M | -121.82M | -40.08M | -20.83M | -14.03M | -40.63M | -36.54M | -34.13M | -11.17M | -27.27M | -2.78M | -26.88M | 77.02M | -9.03M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.61M | 0.24M | 1.77M | 8.04M | -5.80M | 10.94M | -13.33M | 1.08M | 0.03M | 15.09M | -15.23M | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.45M | 70.58M | 64.03M | 1.91M | 42.96M | -52.73M | 41.92M | -64.70M | 63.57M | -1.64M | -100.48M | -63.61M | 55.56M | -176.02M | -30.96M | -12.66M | -25.75M | -3.05M | 30.18M | -0.22M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.31M | 11.12M | 12.60M | 11.53M | 10.03M | 11.96M | 10.76M | 11.50M | 9.95M | 6.94M | 6.82M | 6.72M | 9.24M | 8.29M | 20.52M | 14.62M | 7.05M | 2.83M | 8.80M | 2.65M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.98M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | | | | | | 0.70M | 1.45M | | | | 0.31M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.85M | | | 4.49M | 4.07M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.96M | -11.12M | -57.46M | -9.76M | -0.17M | -18.69M | -10.76M | -7.00M | -5.98M | -6.25M | -5.09M | -2.78M | -9.24M | -8.14M | -20.21M | -14.62M | -7.74M | -2.15M | -9.70M | -2.65M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | | | | | | | | | | | 1.03M | 0.18M | | 0.76M | 2.33M | 0.83M | 2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.34M | -2.39M | -17.48M | -31.01M | -35.48M | -13.72M | -16.91M | -28.31M | -26.51M | -30.09M | -459.53M | -23.13M | 17.21M | -46.82M | -57.48M | -12.97M | -113.26M | -191.00M | -253.06M | -11.82M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.46M | 14.91M | -14.91M | | 25.14M | 3.09M | 6.72M | 11.50M | 15.59M | 20.46M | -46.20M | 1.17M | 15.35M | 1.48M | 24.00M | | | 7.27M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.70M | -9.06M | -3.29M | -6.27M | -9.36M | -13.41M | 21.50M | 1.76M | 4.36M | -7.94M | 7.22M | -5.01M | -0.34M | 6.55M | -12.14M | 4.36M | 14.39M | -1.24M | -0.95M | -3.24M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69M | -100.70M | 24.54M | -64.32M | 5.08M | -13.00M | 117.57M | -167.83M | 125.08M | 69.75M | -391.84M | 124.95M | 112.38M | 7.27M | -19.59M | 81.22M | -18.21M | -148.32M | -213.51M | 52.99M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.29M | -98.30M | 86.89M | -35.08M | 30.70M | 7.46M | 134.48M | -144.02M | 147.61M | 99.15M | 65.97M | 144.15M | 95.17M | 53.94M | 37.59M | 94.19M | 95.74M | 42.00M | 40.45M | 64.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69M | -100.70M | 24.54M | -64.32M | 5.08M | -13.00M | 117.57M | -167.83M | 125.08M | 69.75M | -391.84M | 124.95M | 112.38M | 7.27M | -19.59M | 81.22M | -18.21M | -148.32M | -213.51M | 52.99M |