|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.75M | -3.22M | 9.20M | 70.29M | 75.56M | -2.37M | -8.85M | 48.68M | 83.55M | 2.72M | 0.57M | 62.67M | 80.48M | -34.40M | 14.18M | 64.81M | 95.41M | -10.44M | 6.86M | 79.97M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.65M | 6.06M | 5.19M | 6.29M | 7.40M | 6.94M | 6.58M | 6.75M | 7.30M | 7.37M | 6.02M | 2.91M | 6.21M | 5.46M | 5.51M | 4.02M | 6.04M | 5.49M | 4.83M | 4.63M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | -21.74M | 2.74M | 74.68M | -69.22M | 19.93M | 3.26M | 4.23M | 1.64M | -21.38M | 1.50M | 1.18M | 0.95M | -18.10M | 1.28M | 1.25M | 2.06M | -6.69M | 1.80M | 1.21M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -4.65M | 1.92M | -1.79M | -0.16M | 0.69M | 0.04M | 1.85M | 23.54M | -24.92M | 13.17M | -14.98M | 39.84M | 15.55M | 0.60M | -0.47M | -0.12M | -2.44M | -3.97M | 10.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.80M | 72.22M | -92.46M | -179.62M | 189.68M | 48.37M | -63.30M | -33.77M | 324.64M | 154.07M | -69.78M | -24.52M | 286.11M | 203.09M | -68.83M | -46.86M | 265.48M | 182.73M | -70.22M | -49.64M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.63M | 0.64M | 0.68M | 0.67M | 0.68M | 0.68M | 0.67M | 0.67M | 0.68M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.64M | 0.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.99M | 21.97M | 20.20M | 18.25M | 19.88M | 22.61M | 21.69M | 22.11M | 21.70M | 22.20M | 22.55M | 22.81M | 22.71M | 22.74M | 21.93M | 20.65M | 21.48M | 20.84M | 20.66M | 20.68M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -142.23M | -118.23M | -41.51M | 275.65M | -112.75M | -128.40M | -48.06M | 235.81M | -72.39M | -159.34M | 32.95M | 207.46M | -70.54M | -181.72M | 73.44M | 178.94M | -56.67M | -196.33M | 32.29M | 245.79M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.51M | 46.79M | 159.93M | 43.06M | -4.64M | 58.08M | 84.69M | -57.54M | -96.76M | -17.37M | 92.81M | -33.55M | -117.97M | -25.60M | 59.36M | 8.30M | -107.45M | 8.52M | 113.02M | -53.76M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.53M | 2.72M | 1.15M | 50.05M | -52.87M | -29.53M | -16.11M | 31.53M | -27.67M | -7.71M | 19.14M | 22.33M | -44.44M | 21.34M | 10.34M | 40.16M | -51.98M | 21.58M | 29.63M | 13.09M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.22M | -3.37M | -9.79M | -0.25M | 2.97M | -26.42M | -23.05M | 22.59M | 44.68M | -37.45M | 9.53M | 37.25M | 4.43M | -34.06M | 17.45M | 10.97M | 19.97M | -47.04M | 10.11M | 19.62M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.95M | 15.37M | 11.17M | 11.60M | -24.15M | -6.34M | 11.62M | -7.75M | -10.40M | 16.12M | 5.28M | 19.89M | 13.73M | -50.85M | 14.34M | -2.80M | -8.71M | -0.09M | 15.19M | -15.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.40M | -50.90M | 24.21M | 51.21M | 23.13M | -90.54M | 17.70M | 12.53M | 10.62M | 13.12M | 10.13M | 9.35M | 13.62M | 10.04M | 6.10M | 10.66M | 13.82M | -27.43M | 10.81M | 10.45M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 86.84M | | | | | | | | | 59.50M | 0.32M | | 0.41M | 3.32M | | | | 57.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.48M | -110.47M | -26.13M | -51.11M | -23.59M | -42.15M | -17.95M | -12.88M | -10.62M | 6.87M | -70.47M | -9.81M | -14.30M | -10.60M | -9.42M | -10.79M | -13.85M | -10.84M | -67.81M | -10.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87M | 0.02M | 2.15M | 0.29M | -0.03M | | | | | | | | | | | | | | 2.33M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.65M | -50.62M | -11.59M | -11.42M | -23.22M | -20.58M | -9.44M | 18.08M | -42.31M | -3.89M | -7.79M | -5.39M | -2.84M | -9.43M | -55.45M | -44.28M | -56.56M | -0.36M | -23.49M | -7.88M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.07M | 0.81M | | | | | | | | 0.90M | | | -0.00M | 1.35M | | | | 1.14M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | -0.34M | -0.40M | -0.04M | -1.16M | -1.92M | 1.05M | 0.11M | 0.89M | -0.86M | 0.79M | -0.38M | -0.12M | 0.96M | -2.04M | 0.59M | 1.33M | -0.83M | 0.33M | 0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.25M | -89.21M | -130.57M | -242.19M | 141.71M | -16.28M | -89.64M | -28.46M | 272.60M | 156.19M | -147.25M | -40.09M | 268.85M | 184.03M | -135.73M | -101.33M | 196.40M | 170.69M | -161.19M | -67.83M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.40M | 123.12M | -116.67M | -230.83M | 166.55M | 138.90M | -81.00M | -46.30M | 314.02M | 140.95M | -79.91M | -33.87M | 272.49M | 193.05M | -74.93M | -57.52M | 251.66M | 210.16M | -81.03M | -60.09M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 475.96M | -88.87M | -130.18M | -242.16M | 142.87M | -14.36M | -90.69M | -28.57M | 271.71M | 157.05M | -148.04M | -39.72M | 268.97M | 183.06M | -133.70M | -101.93M | 195.07M | 171.53M | -161.53M | -68.03M |