|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.30M | 21.81M | 52.56M | 51.81M | 76.97M | 114.86M | 153.76M | 146.87M | 157.20M | 113.91M | 20.92M | -16.10M | 10.83M | 45.74M | 62.12M | 29.69M | 37.00M | 66.60M | 38.73M | -7.36M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.31M | 46.95M | 37.18M | 47.80M | 53.06M | 52.30M | 63.65M | 59.66M | 54.17M | 43.81M | 55.22M | 60.83M | 52.76M | 45.94M | 51.83M | 55.63M | 53.90M | 51.47M | 53.09M | 48.99M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24M | 1.34M | -2.45M | 3.17M | 12.45M | 0.12M | -12.10M | -16.18M | -10.62M | -11.50M | -5.05M | -8.29M | -14.08M | -5.28M | -30.68M | 8.56M | 0.40M | -1.83M | -1.05M | -3.13M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.81M | 3.31M | 8.82M | 9.34M | 5.46M | 4.59M | 8.10M | 71.84M | 12.79M | 8.46M | 27.55M | 60.04M | 7.47M | 6.29M | 5.01M | 12.11M | 2.86M | 1.68M | 1.37M | 18.69M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.45M | -0.45M | 0.15M | -0.02M | -0.08M | 0.07M | 0.18M | -0.18M | 1.28M | -0.13M | 0.33M | 6.24M | 17.57M | -17.46M | 0.06M | 1.50M | -1.40M | -0.29M | 0.08M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.66M | 113.35M | 97.17M | 102.44M | 200.65M | 188.01M | 253.71M | 246.23M | 269.24M | 145.85M | 35.45M | 49.20M | 127.06M | 170.14M | 167.29M | 48.41M | 26.63M | 13.92M | 47.58M | 102.87M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.53M | -1.46M | -1.25M | 0.61M | 4.72M | 7.55M | 10.16M | -5.09M | 2.95M | -2.83M | 1.03M | 2.90M | 7.49M | -3.51M | 1.23M | 0.77M | 0.47M | -5.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.79M | 1.98M | 0.50M | 0.01M | 2.08M | 2.03M | 0.33M | 0.33M | 2.13M | 2.13M | 0.12M | 0.12M | 2.19M | 1.68M | 0.33M | 0.50M | 0.83M | 0.63M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | 8.26M | 9.44M | 14.10M | 14.00M | 14.66M | 16.01M | 16.59M | 17.83M | 19.45M | 20.84M | 20.14M | 20.48M | 20.10M | 20.66M | 19.91M | 20.09M | 20.22M | 20.43M | 20.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.81M | -5.46M | 58.09M | 24.22M | -51.77M | 46.23M | 88.88M | 79.53M | 3.97M | 34.75M | -105.77M | -77.36M | -82.18M | -49.41M | -2.68M | -1.76M | -8.68M | 57.98M | -51.38M | -41.55M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 27.65M | 5.62M | 22.04M | 33.83M | 16.18M | 3.22M | 0.85M | 15.55M | 8.00M | 39.48M | -5.70M | -31.82M | -17.23M | 6.17M | -20.98M | 28.99M | 15.64M | 99.39M | 2.65M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.51M | 24.90M | 45.40M | -1.80M | 12.03M | 32.06M | 91.13M | 82.54M | 24.68M | 9.90M | -139.28M | -66.28M | -23.94M | 32.09M | -27.40M | 54.23M | 37.21M | 25.49M | 22.20M | -118.13M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.47M | 16.40M | 13.86M | 3.04M | 35.05M | 25.76M | 58.33M | 21.46M | 20.54M | 63.18M | -45.39M | -5.55M | -1.40M | 1.69M | 104.11M | -82.36M | 222.17M | -276.38M | 61.13M | -45.08M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.07M | 12.68M | 13.21M | 4.35M | 16.71M | 8.95M | -12.62M | 22.48M | 44.00M | -50.30M | -6.04M | 7.37M | -2.36M | 0.71M | 27.88M | 14.61M | 8.26M | -17.91M | 35.69M | 19.90M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.41M | 24.62M | 3.06M | | 34.48M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | | 76.73M | 116.30M | 184.12M | 282.97M | 354.33M | 557.47M | 494.80M | 433.87M | 497.37M | 282.06M | 215.24M | 351.84M | 335.40M | 242.82M | 201.88M | 181.66M | 597.28M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.43M | -536.42M | -556.52M | 39.73M | 44.49M | -338.00M | -118.13M | -363.53M | -64.05M | -14.81M | 76.04M | 17.73M | -27.63M | -112.48M | 250.64M | 113.06M | -51.19M | 21.41M | 23.51M | 576.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -205.76M | -3.27M | -306.23M | -8.94M | -1.28M | -3.90M | -3.01M | -71.81M | -212.23M | -117.75M | -114.99M | -100.85M | -100.61M | -56.07M | -202.73M | -214.18M | -27.55M | -1.68M | 1.78M | -651.19M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.38M | -0.65M | -0.70M | -0.24M | -4.00M | 3.09M | 1.90M | -0.33M | -1.90M | 2.17M | -1.18M | -0.37M | 2.64M | -7.41M | 3.67M | 7.56M | -2.30M | -0.44M | -4.84M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.75M | -426.71M | -766.23M | 132.53M | 243.62M | -157.89M | 135.66M | -187.20M | -7.37M | 11.40M | -1.33M | -35.10M | -1.55M | 4.22M | 207.79M | -49.03M | -44.55M | 31.34M | 72.44M | 23.23M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.59M | 100.67M | 83.97M | 98.09M | 183.94M | 179.06M | 266.33M | 223.76M | 225.24M | 196.15M | 41.49M | 41.83M | 129.43M | 169.42M | 139.41M | 33.81M | 18.37M | 31.83M | 11.89M | 82.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.53M | -426.34M | -765.58M | 133.24M | 243.86M | -153.89M | 132.57M | -189.10M | -7.04M | 13.30M | -3.50M | -33.92M | -1.18M | 1.58M | 215.20M | -52.70M | -52.11M | 33.64M | 72.88M | 28.07M |