|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.70M | 30.20M | 153.70M | 116.30M | 108.80M | 17.30M | 126.00M | 144.50M | 100.80M | 92.60M | 115.70M | 95.80M | 72.80M | 73.80M | 51.30M | 9.10M | 86.80M | 14.00M | 54.10M | 24.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | -1.90M | -39.60M | -0.10M | -5.60M | 2.00M | -0.90M | -6.20M | 18.50M | 0.70M | 0.90M | -2.50M | -27.80M | -49.20M | -4.20M | -0.20M | -32.60M | -0.60M | -2.60M | 2.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.10M | 0.10M | 95.70M | | -95.70M | -0.60M | | | 158.00M | -0.50M | 14.20M | | -15.90M | -0.50M | -0.70M | 11.80M | | -0.40M | -0.40M | -0.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.30M | 0.20M | | 7.40M | 62.40M | | 0.70M | 7.90M | 0.50M | 1.30M | 1.60M | 16.90M | 1.30M | 0.40M | 0.20M | 0.70M | 13.70M | 10.70M | 3.40M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | -2.40M | 2.20M | -1.00M | -0.20M | -1.70M | -3.20M | -1.40M | -0.30M | 0.50M | -0.80M | 4.10M | 0.60M | 0.20M | -10.80M | -0.80M | -0.50M | | 6.70M | 2.80M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.40M | 11.50M | 152.30M | 94.90M | 137.30M | 22.40M | 139.20M | 209.30M | 286.60M | 32.90M | 210.80M | 202.30M | 203.50M | 4.50M | 87.50M | 76.80M | 187.20M | -30.80M | 136.40M | 197.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.10M | 59.30M | 58.80M | 58.10M | 58.20M | 59.40M | 54.60M | 51.40M | 51.20M | 55.10M | 56.60M | 57.70M | 61.20M | 60.40M | 65.90M | 3.50M | 67.90M | 66.60M | 66.40M | 25.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | 30.80M | 67.60M | 87.00M | 62.10M | 4.80M | 82.60M | -4.70M | -107.80M | -112.00M | 46.00M | -43.50M | -20.80M | -21.50M | 87.40M | 16.10M | -38.60M | -31.90M | 74.60M | -10.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.60M | 35.50M | 35.90M | 86.10M | 48.10M | 62.90M | -6.70M | 7.10M | -69.40M | 2.60M | -41.20M | -11.30M | -51.10M | 28.00M | 9.50M | 8.90M | -20.00M | 21.50M | 2.10M | -10.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 13.70M | 112.10M | 78.30M | 26.30M | 9.60M | 12.80M | 24.20M | -87.10M | -103.10M | 36.20M | 1.30M | -14.20M | -21.10M | 70.20M | -23.00M | -7.20M | -33.50M | 36.80M | -16.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.90M | 33.40M | -78.70M | 33.60M | -105.60M | 51.00M | -70.80M | -9.40M | 37.20M | -8.10M | 45.40M | -63.70M | -0.50M | -3.30M | -4.60M | -2.50M | 10.20M | 100.20M | -41.00M | -65.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -81.60M | 27.40M | 30.30M | 36.50M | 46.50M | 44.50M | 30.50M | 37.20M | -87.80M | 49.30M | 41.80M | 45.30M | 77.20M | 55.60M | 41.00M | 44.80M | -124.70M | 35.70M | 30.00M | 40.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | | | 16.20M | 8.20M | 0.10M | 8.70M | 3.30M | 100.20M | -93.30M | 1.10M | 97.30M | 5.00M | 0.90M | 91.20M | 4.40M | 2.50M | 18.00M | 3.10M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 11.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.40M | 4.20M | 114.10M | -32.10M | -39.40M | -45.80M | 108.50M | -28.00M | -62.90M | -269.10M | -181.90M | -45.70M | -173.50M | -53.60M | -609.00M | -41.20M | 45.50M | -19.00M | -12.70M | -38.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | -4.90M | -1.20M | 2.00M | -1.50M | -3.50M | -1.20M | -1.60M | -1.90M | -1.80M | -1.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -179.70M | -30.00M | -257.40M | -66.70M | -68.80M | 54.00M | -251.10M | -146.70M | -187.20M | 239.50M | -23.90M | -153.60M | 7.70M | 36.10M | 548.80M | -43.20M | -217.40M | 62.50M | -116.20M | -134.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.10M | 1.50M | 50.70M | -45.00M | 98.60M | 27.20M | 27.40M | -44.00M | 100.70M | 28.90M | -24.00M | 81.80M | -72.50M | | 10.10M | 2.80M | 12.80M | 31.00M | 31.40M | -54.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.90M | 9.80M | | -6.70M | -4.80M | -18.60M | -24.50M | -15.80M | -16.90M | 10.60M | -7.50M | -3.80M | -14.50M | 11.40M | -10.60M | 5.80M | -11.80M | -9.30M | 44.10M | 7.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | -4.50M | 9.00M | -10.60M | 24.80M | 12.00M | -27.90M | 18.80M | 19.60M | 13.90M | -2.50M | -0.80M | 23.20M | -1.60M | 16.70M | -1.80M | 3.50M | 3.40M | 51.60M | 32.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.00M | -15.90M | 122.00M | 58.40M | 90.80M | -22.10M | 108.70M | 172.10M | 374.40M | -16.40M | 169.00M | 157.00M | 126.30M | -51.10M | 46.50M | 32.00M | 311.90M | -66.50M | 106.40M | 156.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | -14.30M | 9.00M | -3.90M | 29.10M | 30.60M | -3.40M | 34.60M | 36.50M | 3.30M | 5.00M | 3.00M | 37.70M | -13.00M | 27.30M | -7.60M | 15.30M | 12.70M | 7.50M | 24.60M |