|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 93.00M | -443.00M | -81.00M | 111.00M | 103.00M | -255.00M | 64.00M | 81.00M | 89.00M | -141.00M | 60.00M | 95.00M | 118.00M | -366.00M | 103.00M | 102.00M | 112.00M | 37.00M | 81.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 6.00M | 5.00M | 6.00M | 5.00M | 6.00M | 6.00M | 6.00M | 6.00M | 3.00M | 5.00M | 6.00M | 7.00M | 6.00M | 6.00M | 8.00M | 6.00M | 5.00M | 5.00M | 3.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 5.00M | -36.00M | -9.00M | 6.00M | -1.00M | | | 2.00M | -155.00M | 7.00M | 2.00M | -2.00M | -44.00M | | | 1.00M | 23.00M | 2.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | 0.28M | | | | 0.48M | | | | 0.29M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | 14.00M | -16.00M | -1.00M | -1.00M | 1.00M | -19.00M | 2.00M | -11.00M | 11.00M | -6.00M | 1.00M | -3.00M | -58.00M | 54.00M | 12.00M | -14.00M | -13.00M | 28.00M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.00M | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | 0.92M | | | | 1.17M | | | | 1.01M | | | | 23.00M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 71.00M | 100.00M | -49.00M | 10.00M | 34.00M | 105.00M | 52.00M | 162.00M | 243.00M | 138.00M | 105.00M | 176.00M | 207.00M | 204.00M | 124.00M | 73.00M | 249.00M | 219.00M | 126.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 40.00M | 43.00M | 39.00M | 36.00M | 36.00M | 35.00M | 35.00M | 36.00M | 36.00M | 37.00M | 41.00M | 37.00M | 36.00M | 37.00M | 37.00M | 38.00M | 39.00M | 40.00M | 41.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 43.00M | 17.00M | 57.00M | 104.00M | 125.00M | 1.00M | -80.00M | -28.00M | -65.00M | 20.00M | 7.00M | 36.00M | 4.00M | -21.00M | -18.00M | 48.00M | -77.00M | -29.00M | -64.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 45.00M | 49.00M | 95.00M | 82.00M | 54.00M | 28.00M | 14.00M | -86.00M | -28.00M | 4.00M | 19.00M | -57.00M | 11.00M | -14.00M | 8.00M | | -27.00M | -28.00M | -2.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 41.00M | -96.00M | 9.00M | 75.00M | -85.00M | -6.00M | 3.00M | | -2.00M | 5.00M | 11.00M | -31.00M | 36.00M | -8.00M | 10.00M | -3.00M | | -5.00M | 4.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 2.00M | 3.00M | 7.00M | 8.00M | -3.00M | -10.00M | -6.00M | -2.00M | 14.00M | -10.00M | 4.00M | | 9.00M | -2.00M | | | 2.00M | -7.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 9.00M | 22.00M | 27.00M | 28.00M | -20.00M | -10.00M | 12.00M | 13.00M | -42.00M | 16.00M | 2.00M | 9.00M | 3.00M | -16.00M | 6.00M | 11.00M | 8.00M | -24.00M | 14.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 46.00M | 80.00M | 30.00M | 41.00M | 50.00M | 90.00M | 35.00M | 51.00M | 80.00M | 78.00M | 54.00M | 43.00M | 52.00M | 92.00M | 77.00M | 72.00M | 61.00M | 64.00M | 69.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 7.00M | | 5.00M | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | | | 6.00M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.00M | -44.00M | -76.00M | -29.00M | 44.00M | -46.00M | -87.00M | -17.00M | -47.00M | -75.00M | -75.00M | -54.00M | -41.00M | -51.00M | -89.00M | -104.00M | -70.00M | -65.00M | -59.00M | -69.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 3.00M | 1.00M | | 3.00M | 3.00M | | 3.00M | 1.00M | | | 7.00M | 6.00M | 2.00M | 5.00M | 2.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | -21.00M | -12.00M | 103.00M | -18.00M | 44.00M | 16.00M | -92.00M | -118.00M | -161.00M | -32.00M | -29.00M | -166.00M | -131.00M | -89.00M | -24.00M | 17.00M | -183.00M | -146.00M | -92.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 20.00M | 60.00M | 21.00M | 21.00M | 21.00M | | 21.00M | 21.00M | 23.00M | 23.00M | 22.00M | 23.00M | 24.00M | 24.00M | 24.00M | 23.00M | 24.00M | -14.00M | 24.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.00M | 17.00M | -15.00M | -15.00M | -1.00M | -33.00M | -42.00M | 41.00M | 18.00M | 8.00M | -13.00M | -16.00M | -7.00M | -34.00M | | -36.00M | 10.00M | 25.00M | 5.00M | 7.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 23.00M | -3.00M | 10.00M | 35.00M | -1.00M | -8.00M | -16.00M | 15.00M | 15.00M | 18.00M | 6.00M | -38.00M | -9.00M | 26.00M | -40.00M | 30.00M | 26.00M | 19.00M | -28.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 25.00M | 20.00M | -79.00M | -31.00M | -16.00M | 15.00M | 17.00M | 111.00M | 163.00M | 60.00M | 51.00M | 133.00M | 155.00M | 112.00M | 47.00M | 1.00M | 188.00M | 155.00M | 57.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 6.00M | 12.00M | 25.00M | 36.00M | 32.00M | 34.00M | -57.00M | -3.00M | 7.00M | 31.00M | 22.00M | -31.00M | 25.00M | 26.00M | -4.00M | 20.00M | 1.00M | 14.00M | -35.00M |