|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.90M | -0.39M | 32.43M | 47.96M | 8.61M | -9.30M | -158.38M | 21.68M | 6.20M | 59.79M | 0.09M | -0.49M | 21.13M | 16.98M | -1.21M | 64.81M | -3.64M | 20.19M | | 347.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -0.17M | 2.29M | -0.74M | -1.08M | -1.14M | 2.96M | -0.30M | -0.59M | 0.31M | 2.60M | | 4.83M | 1.77M | 0.00M | 2.86M | 4.69M | 10.77M | 0.01M | -8.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.14M | | | 4.60M | | | | -0.41M | 1.44M | | | | -6.75M | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.95M | 53.95M | 77.31M | 53.29M | 55.39M | 74.44M | 59.68M | 56.61M | 48.84M | 113.01M | 116.98M | 57.85M | 99.38M | 104.50M | 0.05M | 37.36M | 36.17M | 25.58M | 0.18M | 214.84M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 5.34M | | 4.04M | 1.05M | 3.81M | | 0.98M | -0.02M | 5.26M | | 2.85M | | 0.00M | | | -16.65M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.94M | 2.95M | 3.58M | -5.97M | 1.02M | 0.18M | 1.36M | -1.53M | -0.09M | 0.08M | -0.08M | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 2.12M | | 3.38M | 177.34M | | | 0.72M | 5.26M | | -0.22M | | | | 2.00M | -52.74M | 0.00M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.13M | 41.33M | 54.23M | 53.91M | 53.53M | 50.91M | 51.13M | 54.93M | 55.56M | 52.54M | 60.74M | 58.62M | 57.39M | 59.62M | 70.83M | 58.88M | 46.11M | 48.16M | 50.26M | 48.05M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.30M | 53.31M | | | | | | | | | | | | | 0.00M | 2.02M | 2.02M | 2.02M | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 1.01M | 38.45M | 2.19M | 0.04M | 0.13M | 17.78M | -0.21M | 0.08M | 0.47M | 4.46M | -0.32M | -19.41M | 1.60M | 228.00 | 1.36M | 0.28M | -3.24M | 386.00 | 1.33M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 7.82M | 25.41M | -10.31M | 13.56M | 6.14M | -16.86M | 9.42M | 5.71M | 1.60M | 15.01M | -7.30M | 9.30M | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.06M | -8.00M | 42.02M | -9.36M | -1.56M | -2.74M | 34.07M | -3.66M | -11.38M | -6.43M | 42.49M | -9.80M | -13.54M | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 2.65M | -11.14M | -9.29M | -14.96M | 10.86M | 17.05M | 1.32M | 6.52M | 6.32M | -43.03M | -17.37M | 3.05M | -9.16M | -0.01M | -14.38M | -8.80M | -9.16M | 5.64M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.05M | 8.87M | 13.58M | 6.78M | 13.59M | 5.75M | -15.33M | 7.94M | 1.04M | 6.58M | 17.02M | 14.50M | 7.69M | 15.12M | 0.03M | 15.39M | 33.65M | 24.82M | 0.04M | 58.37M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.55M | 39.38M | 57.10M | 33.24M | 47.43M | 64.65M | 49.60M | 41.80M | 44.23M | 106.46M | 140.84M | 48.95M | 73.53M | 92.88M | 0.10M | 89.02M | 92.68M | 111.35M | 0.16M | 209.36M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 1.15M | 1.09M | 1.10M | 1.20M | 1.27M | 1.25M | 1.35M | 1.78M | 2.04M | 1.60M | 2.11M | 2.27M | 2.17M | 0.00M | 1.76M | 1.90M | 2.09M | 0.00M | 2.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.52M | 37.76M | 44.81M | 38.51M | 42.94M | 46.86M | 44.50M | 44.23M | 39.92M | 63.94M | 71.60M | 50.26M | 57.25M | 59.87M | 0.05M | 44.79M | 48.34M | 53.04M | 0.04M | 45.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.99M | -53.99M | -58.94M | 429.14M | -61.55M | -67.48M | -37.05M | 382.78M | -41.34M | -50.39M | -50.13M | -0.05M | -37.95M | -47.02M | -48.55M | -0.04M | -45.28M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | 2.33M | | | | -0.59M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.13M | 72.19M | -8.09M | 66.06M | 67.55M | 64.16M | 0.07M | 83.09M | 82.15M | 103.03M | 0.11M | 75.44M | 73.50M | 149.85M | 0.18M | 273.38M | 190.30M | 220.55M | 0.41M | 648.13M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -1.61M | 73.29M | -7.27M | | |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.62M | | | | | | | -4.59M | 1.52M | -10.26M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | 0.80M | 10.78M | 0.01M | | | | 0.39M | -0.02M | 0.93M | -1.29M | 0.49M | 0.40M | 0.66M | -265.00 | 11.35M | 0.04M | 5.00M | 0.01M | -5.10M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.69M | -11.91M | -51.27M | -65.48M | -58.09M | -58.94M | -72.82M | -59.59M | -73.24M | -33.68M | -51.00M | -39.50M | -47.08M | -47.57M | -0.05M | -38.88M | -54.27M | -40.30M | -0.03M | -63.59M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | -0.91M | | -0.50M | | | | | | | | -0.00M | -0.23M | -11.88M | -1.92M | | -12.76M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.20M | -12.28M | -34.51M | 36.77M | 14.03M | -23.65M | 11.32M | 22.00M | 37.67M | -47.12M | -45.26M | -48.47M | -9.46M | 30.25M | -0.04M | -9.27M | -8.22M | 32.16M | -0.01M | -31.32M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.01M | -2.92M | | | | | | -3.54M | | | -0.03M | -4.17M | | | -0.01M | -24.45M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.04M | 0.15M | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.48M | 8.97M | | | -2.71M | 5.42M | | | -1.30M | 2.70M | | | -0.72M | -0.00M | | | -12.98M | 25.96M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55M | -1.22M | 0.04M | -1.26M | 2.39M | -7.28M | 0.11M | 0.07M | 0.04M | -1.31M | 0.13M | -1.40M | 0.88M | -0.60M | -793.00 | 1.16M | 2.00M | 2.26M | 638.00 | -2.53M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.89M | 63.58M | -88.38M | 3.27M | 5.76M | -25.21M | -10.42M | 4.24M | 8.69M | 24.36M | 10.37M | -40.42M | 17.88M | 74.95M | 0.05M | 42.03M | 36.03M | 59.86M | 0.15M | 111.92M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.68M | 121.79M | | 107.10M | 110.36M | 116.13M | 0.12M | 80.49M | 84.73M | 93.42M | | 128.15M | 87.72M | 105.60M | 0.18M | 231.33M | 308.09M | 378.42M | 0.44M | 553.99M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.55M | 39.38M | 57.10M | 98.23M | 101.42M | 123.59M | -379.54M | 103.35M | 111.71M | 143.51M | -241.94M | 90.29M | 123.92M | 143.01M | 0.15M | 126.97M | 139.70M | 159.90M | 0.21M | 254.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.34M | 15.19M | -28.67M | 4.53M | 3.37M | -17.94M | -11.90M | 4.21M | 8.66M | 25.66M | 44.58M | -39.02M | 17.00M | 75.56M | 0.01M | 40.87M | 30.19M | 103.21M | 0.12M | 114.45M |