|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.89M | 5.05M | 63.18M | 77.69M | -61.68M | 33.05M | 44.09M | 93.43M | 70.00M | 45.43M | 3.92M | 2.91M | 3.65M | 7.58M | -90.12M | -0.25M | 0.78M | 0.19M | -1.25M | 0.43M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.78M | 5.59M | 4.30M | 4.84M | 4.96M | 2.01M | 4.47M | 2.90M | 5.14M | 4.41M | -0.76M | 2.45M | 0.48M | 2.36M | 2.19M | 1.23M | 2.40M | 2.35M | 1.79M | 2.67M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.73M | -6.46M | -7.19M | 3.21M | 5.12M | -1.73M | 4.85M | 1.68M | -2.85M | -2.45M | -4.80M | 1.08M | -8.34M | -10.36M | -12.71M | 2.29M | -1.24M | 1.23M | -40.45M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.91M | 17.19M | -30.26M | 18.29M | 2.62M | -0.18M | -0.06M | -1.64M | -0.11M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.73M | 26.27M | -36.08M | 1.31M | 25.10M | -1.06M | -23.05M | -1.47M | 31.72M | -24.81M | -6.61M | 2.11M | -2.40M | 19.80M | -15.55M | 0.64M | -1.93M | 0.83M | 3.47M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.18M | 1.58M | 4.78M | 1.84M | 0.19M | 2.07M | 1.86M | 3.32M | 1.83M | -6.01M | 41.27M | 10.87M | 16.26M | 5.60M | 13.70M | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | 5.53M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.16M | 21.06M | 98.21M | 147.13M | 71.68M | 73.76M | 55.75M | 189.67M | 97.62M | 86.26M | 158.87M | 73.79M | 42.41M | -7.81M | 119.75M | 73.47M | 49.66M | 34.42M | 118.39M | 75.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.71M | 4.84M | -14.78M | 8.02M | 5.44M | 4.75M | 21.31M | 7.80M | 5.38M | 4.71M | 21.39M | 7.50M | 5.16M | 4.49M | 5.40M | 6.90M | 4.87M | 4.26M | 5.31M | 6.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.54M | 40.83M | 40.80M | 41.77M | 41.26M | 42.17M | 24.70M | 46.30M | 47.56M | 48.00M | 27.40M | 42.70M | 43.39M | 44.34M | 45.15M | 43.95M | 44.60M | 44.95M | 44.19M | 46.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.87M | 53.53M | -38.20M | 18.08M | 76.36M | 34.01M | -83.99M | -14.11M | 50.22M | 31.02M | -76.66M | 46.94M | 56.81M | 23.22M | -83.79M | 32.78M | 31.23M | 9.71M | -69.89M | 46.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.99M | 33.94M | 37.49M | 40.18M | 36.72M | 60.36M | 55.53M | 64.42M | 77.74M | 84.93M | -188.57M | 36.91M | 0.76M | 130.05M | -138.10M | 45.77M | -25.68M | 104.36M | 55.47M | 22.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | 2.27M | | | 0.04M | 1.40M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.10M | 11.10M | | | 95.86M | | | 111.77M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.01M | -26.46M | -35.66M | -39.15M | -36.59M | -45.72M | -79.68M | -62.95M | -77.71M | -84.88M | -49.55M | -53.48M | -77.74M | -34.30M | -73.50M | 39.73M | -40.94M | -48.78M | 53.72M | -25.18M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.04M | | -4.20M | 0.22M | 0.24M | 0.14M | -0.75M | 0.74M | 0.46M | 0.23M | -1.53M | -0.26M | -0.25M | -0.23M | -0.24M | -0.07M | | 1.21M | -1.21M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -151.11M | -17.17M | -52.23M | -101.11M | -39.81M | -29.84M | -24.74M | -116.99M | -26.23M | -4.29M | -39.35M | 8.76M | 13.53M | 44.02M | -88.83M | -125.24M | -16.02M | 30.45M | -178.21M | -38.24M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14M | 2.06M | -6.20M | 12.56M | 12.42M | -18.35M | 43.10M | 2.56M | 39.45M | -36.06M | 77.80M | 21.07M | -17.60M | 1.08M | 2.56M | 1.80M | 1.65M | 0.99M | 2.30M | 1.94M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 0.08M | -1.85M | 1.97M | 2.27M | -2.83M | -0.01M | -0.03M | 0.66M | 0.70M | 0.12M | -0.67M | -3.05M | -4.49M | -1.71M | -0.32M | -0.02M | 0.02M | 0.01M | -0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.58M | -22.49M | 8.47M | 8.84M | -2.45M | -4.63M | -6.09M | 9.71M | -5.65M | -2.21M | 27.79M | 17.29M | -13.74M | -34.29M | -13.58M | -12.37M | -7.38M | 16.17M | -7.02M | 11.84M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.17M | -12.88M | 60.72M | 106.95M | 34.96M | 13.40M | 0.22M | 125.25M | 19.89M | 1.33M | 347.44M | 36.88M | 41.65M | -137.86M | 257.85M | 27.69M | 75.34M | -69.94M | 62.92M | 52.88M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.96M | -22.57M | 10.32M | 6.87M | -4.72M | -1.79M | -48.67M | 9.74M | -6.31M | -2.92M | 69.97M | 29.06M | -21.80M | 1.91M | -42.58M | -12.04M | -7.30M | 16.09M | -6.09M | 11.87M |