|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 19.00M | 52.40M | -362.90M | 49.00M | 40.00M | 31.80M | 19.70M | 1.90M | 32.40M | -43.80M | 47.60M | 22.30M | 28.30M | 153.50M | 34.90M | -3.40M | 10.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | -3.10M | 1.30M | 5.10M | 3.50M | 3.30M | 4.60M | 8.30M | 4.30M | 4.60M | 6.30M | 7.00M | 5.80M | 4.00M | 6.20M | 7.20M | 6.30M | 5.90M | 8.70M | 7.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.00M | | 0.30M | -1.00M | -134.60M | 0.90M | -5.00M | -0.50M | -33.90M | 1.10M | -7.20M | -27.30M | -9.90M | 3.90M | -1.30M | -1.30M | -17.90M | 5.70M | -2.10M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | | -5.50M | 7.80M | | -0.70M | -4.40M | -4.00M | -5.30M | 15.90M | 4.70M | | 0.10M | 0.20M | -2.60M | 10.10M | -17.50M | 11.60M | -3.50M | 11.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.60M | | | | 85.20M | 5.90M | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | -22.90M | 3.00M | | -4.50M | 2.20M | 6.60M | 7.50M | 9.10M | 57.40M | 2.40M | 23.40M | 18.80M | 27.10M | 1.80M | 17.60M | 8.00M | 9.20M | 3.90M | 31.50M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 162.20M | -54.60M | -54.10M | 2.50M | 107.20M | 161.00M | 49.20M | 86.10M | 98.90M | 178.10M | 36.80M | 45.80M | 168.90M | 77.00M | -12.80M | 21.40M | 61.50M | 149.50M | -1.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 29.80M | 29.40M | 29.20M | 30.40M | 32.60M | 32.10M | 30.40M | 30.50M | 29.70M | 30.00M | 28.90M | 30.70M | 30.90M | 31.80M | 16.20M | 31.90M | 32.10M | 31.60M | 3.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.20M | 10.90M | 153.50M | 120.00M | 96.70M | -371.90M | 0.80M | 1.00M | 1.10M | -5.60M | -103.60M | 101.00M | -0.90M | 1.30M | 0.40M | 65.30M | -69.90M | -5.10M | -74.90M | 59.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.50M | 22.20M | 24.40M | 21.50M | 19.90M | 12.00M | 9.50M | 9.20M | 16.70M | 21.40M | 25.50M | 26.50M | 18.50M | 27.40M | 34.60M | 21.00M | 13.50M | 14.80M | 25.30M | 17.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 5.70M | | 0.10M | 0.40M | 0.10M | 0.70M | | | | | | 4.90M | 2.40M | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | 2.90M | -0.40M | | 0.60M | | | | | | 11.60M | | 10.80M | | 0.10M | | 12.70M | 1.50M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.70M | -16.50M | -24.00M | -21.40M | -33.50M | -12.00M | -8.80M | -9.20M | -16.70M | -21.40M | -37.10M | -27.50M | -24.40M | -25.00M | -34.70M | -21.00M | -26.20M | -16.30M | -25.30M | -16.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 1.40M | 2.50M | 4.80M | 0.30M | | | | | | | | 0.90M | | | 6.30M | 1.70M | 5.60M | 1.50M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.20M | -111.60M | 61.40M | 68.80M | 28.20M | -79.30M | -79.40M | -124.00M | -57.80M | -48.20M | -110.80M | -83.10M | -30.00M | -76.40M | -56.10M | -25.60M | 31.90M | 20.70M | -145.80M | -23.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.90M | 20.10M | 20.10M | 21.90M | 21.60M | 77.40M | 21.90M | 22.00M | 22.00M | 21.50M | 22.70M | 22.30M | 22.10M | 22.80M | 23.60M | 21.70M | 21.30M | 20.50M | 23.30M | 20.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | -2.90M | -0.50M | -1.30M | -10.90M | -10.10M | 2.20M | -2.60M | -2.90M | -8.40M | -11.80M | -9.80M | -2.80M | 2.70M | -7.20M | 2.80M | 4.70M | -0.80M | 0.20M | -0.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.30M | 31.20M | -17.70M | -8.00M | -13.70M | 5.80M | 75.00M | -86.60M | 8.70M | 20.90M | 18.40M | -83.60M | -11.40M | 70.20M | -21.00M | -56.60M | 31.80M | 65.10M | -21.40M | -42.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.40M | 140.00M | -79.00M | -75.60M | -17.40M | 95.20M | 151.50M | 40.00M | 69.40M | 77.50M | 152.60M | 10.30M | 27.30M | 141.50M | 42.40M | -33.80M | 7.90M | 46.70M | 124.20M | -19.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.80M | 34.10M | -17.20M | -6.70M | -2.80M | 15.90M | 72.80M | -84.00M | 11.60M | 29.30M | 30.20M | -73.80M | -8.60M | 67.50M | -13.80M | -59.40M | 27.10M | 65.90M | -21.60M | -41.50M |