|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.60M | 5.20M | 3.30M | 10.30M | 48.80M | 44.60M | 62.00M | 43.70M | 43.20M | 51.90M | 49.50M | 37.80M | 41.60M | 47.10M | 57.60M | 21.70M | 25.00M | 50.90M | 47.50M | 6.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 6.20M | -10.00M | 5.90M | -1.40M | 2.30M | 2.50M | 2.30M | 2.40M | 2.70M | 2.90M | 2.30M | 2.60M | 2.80M | 2.90M | 2.90M | 3.10M | 3.30M | 3.40M | 14.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.70M | -4.50M | 34.10M | -0.90M | 8.50M | 5.40M | -41.40M | 3.10M | 1.70M | | 2.80M | 0.20M | | -0.50M | -17.30M | -0.50M | -12.30M | 1.10M | -3.10M | -1.90M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 5.50M | 15.70M | -6.20M | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 29.40M | -22.60M | 13.70M | 5.30M | 29.40M | -48.40M | | | | 0.60M | 8.70M | 33.00M | 20.30M | 1.80M | 5.60M | 0.20M | 0.10M | 45.00M | 2.80M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.10M | 120.30M | -50.00M | -55.50M | 176.60M | 109.80M | 75.10M | 35.50M | 59.50M | 102.80M | 78.50M | 9.50M | 56.80M | 66.70M | 81.10M | -19.10M | 62.80M | 92.00M | 105.80M | -14.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.70M | 29.10M | -9.60M | 28.60M | 11.30M | 19.40M | 19.40M | 19.00M | 19.50M | 20.50M | 18.60M | 18.50M | 20.20M | 24.70M | 23.40M | 21.60M | 27.10M | 29.00M | 28.90M | 29.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | 61.70M | -84.60M | 52.00M | -50.50M | 10.90M | -12.70M | -21.00M | 15.10M | -17.90M | 30.10M | -28.20M | 27.10M | -17.80M | 63.30M | -1.50M | 0.60M | -0.60M | 48.30M | 9.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.10M | -8.20M | -30.90M | 35.20M | -32.70M | 3.30M | 6.90M | 12.20M | 6.20M | -5.20M | -12.20M | 11.70M | -8.60M | -4.80M | -19.60M | 9.80M | -1.90M | 9.70M | -22.80M | 23.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.40M | 3.10M | -30.90M | -9.30M | 4.40M | 10.70M | 8.10M | -13.90M | 5.10M | 13.30M | -11.30M | -16.30M | 6.80M | 5.90M | 9.30M | -27.30M | 3.50M | 12.90M | 16.80M | -26.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.70M | 11.60M | -18.50M | -100.10M | 75.70M | 33.50M | 25.30M | -26.00M | 13.70M | -15.40M | 25.20M | -36.80M | 11.40M | -30.60M | 27.60M | -11.50M | 23.40M | -8.10M | 33.20M | 19.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.60M | 17.10M | -16.80M | 18.80M | -17.10M | 7.30M | -5.00M | 7.10M | -6.30M | 5.30M | 10.50M | 0.30M | -17.30M | -4.10M | 25.30M | -9.30M | -10.00M | 13.70M | 3.70M | -7.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | 39.90M | -40.20M | 3.90M | 32.00M | -40.40M | -34.80M | -3.90M | 1.10M | 15.00M | -12.20M | 14.50M | -13.00M | 70.30M | -71.10M | 5.00M | -1.80M | 38.70M | -39.00M | 5.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 12.10M | -8.10M | 13.00M | -5.40M | 4.60M | 9.10M | 4.00M | -2.40M | 14.50M | -9.00M | 12.50M | -9.00M | -0.70M | 42.60M | 13.10M | 7.00M | 13.30M | 9.80M | 2.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | | -20.50M | | 0.10M | | -0.10M | 0.10M | | | | | | | | | | | | 4.60M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 394.00M | 391.10M | -394.00M | 225.40M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | -0.50M | 314.80M | 3.80M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | -12.10M | -42.40M | -13.00M | 5.40M | -4.60M | -9.10M | -4.00M | -4.50M | -7.60M | -15.00M | -12.50M | -278.60M | -13.30M | -13.60M | -13.60M | -399.00M | -10.10M | -126.30M | -231.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 1.20M | 0.10M | 0.40M | | | | 2.70M | 0.80M | | 3.50M | 18.00M | 1.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -360.40M | -35.60M | 142.70M | -97.80M | 24.90M | -15.70M | -46.40M | -46.60M | 2.90M | -132.80M | -76.00M | 10.60M | 179.60M | -74.40M | -53.70M | 38.00M | 306.80M | -51.50M | 70.30M | 239.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.20M | 25.30M | -75.50M | 26.70M | -26.70M | | | | 7.90M | 7.90M | 7.90M | 9.10M | 9.20M | 9.10M | 9.20M | 9.70M | 9.80M | 9.70M | 9.80M | 10.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -8.50M | 6.00M | -5.10M | -7.50M | -22.40M | 14.80M | 2.60M | 0.80M | -10.30M | 10.70M | -7.90M | -1.60M | 11.90M | -14.40M | 6.70M | 8.50M | -0.10M | 1.60M | -1.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -191.70M | 64.10M | 56.30M | -171.40M | 199.40M | 67.10M | 34.40M | -12.50M | 58.70M | -47.90M | -1.80M | -0.30M | -43.80M | -9.10M | -0.60M | 12.00M | -20.90M | 30.30M | 51.40M | -7.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.20M | 108.20M | -41.90M | -68.50M | 182.00M | 105.20M | 66.00M | 31.50M | 61.90M | 88.30M | 87.50M | -3.00M | 65.80M | 67.40M | 38.50M | -32.20M | 55.80M | 78.70M | 96.00M | -16.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -192.40M | 72.60M | 50.30M | -166.30M | 206.90M | 89.50M | 19.60M | -15.10M | 57.90M | -37.60M | -12.50M | 7.60M | -42.20M | -21.00M | 13.80M | 5.30M | -29.40M | 30.40M | 49.80M | -5.40M |