|
Net Income (Quarter)
|
0.30M | -0.30M | 0.10M | 0.60M | -0.10M | -0.30M | -0.30M | 0.10M | -0.30M | -0.20M | -0.10M | | | -0.20M | -0.10M | -0.10M | 0.40M | -0.20M | 0.30M | -0.10M | -0.20M | | -0.10M | -0.30M | -0.10M | -0.10M | -0.10M | -0.10M | -0.30M | -0.10M | -0.10M | -0.30M | -0.30M | -0.10M | -0.10M |
|
Share-based Compensation (Quarter)
|
0.80M | 0.90M | 1.20M | 2.50M | 1.60M | 1.60M | 2.30M | 0.50M | 2.60M | 3.80M | 4.10M | 4.50M | 2.90M | 5.70M | 4.90M | 6.30M | 6.50M | 5.70M | 11.10M | 24.10M | 3.50M | 7.20M | 9.50M | 9.50M | 6.80M | 3.30M | 7.80M | 8.60M | 5.20M | 6.40M | 8.60M | 6.10M | 9.60M | 6.70M | 4.80M |
|
Deferred Taxes (Quarter)
|
-12.10M | -16.50M | -8.40M | -125.80M | -11.10M | -27.20M | -5.70M | -20.90M | -624.40M | 6.20M | -17.40M | -12.80M | 3.70M | -15.30M | -28.70M | -9.60M | | | -54.00M | -12.30M | -18.50M | -22.40M | -26.50M | -3.10M | -19.20M | -16.90M | -26.50M | -1.10M | -12.10M | -11.90M | 13.00M | -3.10M | -7.90M | 4.70M | -19.70M |
|
Gains from Investment Securities (Quarter)
|
0.10M | 31.80M | -31.60M | 84.50M | 0.90M | 0.30M | 82.50M | 30.30M | | -0.20M | -0.10M | 109.10M | 18.50M | -18.80M | 37.60M | 21.50M | | | 45.70M | 29.60M | -30.80M | | -0.70M | 27.30M | 20.70M | 22.90M | 39.60M | 2.40M | -2.40M | 4.70M | -4.70M | 0.30M | 0.20M | -0.70M | -0.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | 0.40M | 1.20M | | | 1.40M | | | | -4.50M | | | 0.50M | 1.20M | | | 0.10M | | | | | | 0.60M | 0.20M | 0.40M | 2.30M |
|
Cash from Operations (Quarter)
|
-12.50M | 99.50M | 62.90M | 170.00M | -26.50M | 120.40M | 48.40M | 171.20M | -47.70M | 111.50M | 81.40M | 203.70M | 31.10M | 40.50M | 55.90M | -24.00M | | | 254.90M | -105.40M | 23.60M | 100.60M | 247.00M | 52.50M | 131.40M | 107.80M | 189.30M | -21.00M | 93.80M | 115.90M | 190.90M | 7.30M | 103.00M | 98.00M | 269.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
52.40M | 53.80M | 52.00M | 54.00M | 55.00M | 54.60M | 53.70M | 55.20M | 56.10M | 56.20M | 55.10M | 54.80M | 54.90M | 54.70M | 53.60M | 55.80M | 56.90M | 54.70M | 59.40M | 55.10M | 55.80M | 53.20M | 53.10M | 54.50M | 54.00M | 54.00M | 55.00M | 54.60M | 54.50M | 53.70M | 54.10M | 52.20M | 53.30M | 53.60M | 54.70M |
|
Change in Receivables (Quarter)
|
60.70M | 22.70M | -14.80M | -44.00M | 78.80M | 29.80M | -26.00M | -33.00M | 46.10M | -9.10M | -33.00M | -45.80M | 42.10M | -67.10M | 49.50M | 131.80M | | | -2.20M | 88.40M | 65.10M | -6.30M | -17.90M | 27.70M | 39.10M | -43.90M | -68.50M | 38.70M | 18.20M | -10.80M | -54.50M | 47.30M | 16.20M | 7.90M | -89.80M |
|
Change in Inventory (Quarter)
|
14.80M | 19.70M | 21.30M | -10.40M | 29.00M | 24.00M | 28.00M | 15.10M | 21.30M | -21.40M | -25.10M | -39.90M | 27.50M | 11.80M | -20.30M | 36.20M | | | 173.40M | 37.80M | 2.50M | 10.50M | -53.70M | -6.50M | -16.50M | 11.00M | -12.50M | 36.90M | 29.10M | 18.00M | -20.00M | 15.40M | 1.00M | -9.70M | -21.00M |
|
Change in Account Payables (Quarter)
|
23.80M | 9.40M | -3.10M | 19.80M | 23.30M | 24.90M | -31.80M | 25.70M | -25.80M | -21.60M | -43.00M | 42.20M | 19.50M | -68.60M | 15.70M | 29.20M | | | 133.00M | -8.60M | 2.90M | -11.60M | 1.40M | -22.60M | 20.50M | -22.30M | 6.60M | -0.40M | -2.80M | -21.80M | -2.60M | 3.10M | -19.80M | -24.20M | 45.20M |
|
Change in Accured Expenses (Quarter)
|
-39.70M | 28.70M | -13.00M | 14.60M | -50.80M | 23.70M | -11.70M | 20.70M | -32.40M | 7.50M | 10.90M | -29.50M | 20.40M | 22.70M | -4.90M | -20.50M | | | -46.50M | -38.80M | -4.20M | -8.00M | 9.90M | 1.50M | -1.70M | -40.90M | 55.70M | -36.50M | 14.30M | 42.40M | 0.60M | -34.80M | 25.10M | -1.10M | -16.00M |
|
Change in Taxes (Quarter)
|
5.60M | -0.10M | 1.10M | -0.10M | -2.40M | 11.00M | -15.00M | -8.90M | 51.70M | 2.10M | -5.60M | -2.00M | -38.30M | 2.60M | -8.70M | 7.10M | | | 83.10M | -19.50M | -8.30M | 4.80M | -1.40M | -9.20M | 8.40M | -5.00M | -8.70M | -2.30M | 0.90M | -1.20M | 1.70M | 8.50M | -10.10M | -29.10M | 12.10M |
|
Other Working Capital Changes (Quarter)
|
1.90M | -1.30M | -2.70M | -0.20M | 0.80M | 0.60M | 0.10M | 26.00M | 12.40M | -9.00M | -0.70M | 1.40M | 6.10M | -2.00M | 2.80M | 5.80M | | | -3.20M | 3.10M | 34.90M | -22.40M | -65.90M | -4.80M | 8.40M | -16.40M | 18.10M | -4.80M | 3.60M | -17.00M | -19.10M | 22.30M | -16.50M | -1.10M | -34.40M |
|
Capital Expenditures (Quarter)
|
1.20M | 31.00M | -30.30M | 99.20M | 55.90M | 49.50M | 37.60M | 23.10M | 21.30M | -20.20M | 0.50M | 70.50M | 1.90M | -1.00M | 38.10M | 18.10M | | | -38.00M | 17.40M | 17.50M | 24.10M | -57.10M | 2.00M | 22.40M | 15.20M | 21.60M | 16.00M | -14.60M | -0.40M | 82.10M | 17.50M | 19.40M | 17.50M | 18.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.70M | 0.80M | 0.40M | 0.40M | | | 1.60M | -0.30M | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.40M | 0.40M | | 10.50M | 0.50M | 1.00M | 2.00M | 0.10M | 0.10M | 0.10M |
|
Change in Intangibles (Quarter)
|
1.30M | 1.60M | 4.00M | 3.10M | 4.60M | 4.20M | 3.10M | 4.70M | 1.60M | 3.60M | 2.80M | 3.00M | 2.80M | 1.70M | 2.10M | 2.10M | | | 2.70M | 0.60M | 2.60M | 3.50M | 2.70M | 2.80M | 2.60M | 2.20M | 2.60M | 2.10M | 5.30M | 6.10M | 10.10M | 8.70M | 10.00M | 7.30M | 14.70M |
|
Acquisitions (Quarter)
|
| | | 74.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-21.60M | -56.30M | -29.20M | -119.90M | -69.40M | -104.30M | -40.40M | -29.50M | -31.70M | -15.80M | -22.10M | -8.40M | -24.60M | -12.50M | -16.50M | -29.20M | | | -32.40M | -25.00M | -17.60M | -28.90M | -19.20M | -29.90M | -11.20M | -16.90M | -23.80M | -19.50M | -20.60M | -40.20M | -24.10M | -31.00M | -31.00M | -24.90M | -32.10M |
|
Other financing activities (Quarter)
|
3.20M | 14.10M | 0.10M | -13.80M | 3.20M | 4.90M | 0.50M | -8.60M | 0.20M | 0.80M | -1.00M | 8.30M | 1.50M | -1.20M | -2.40M | -3.50M | | | -11.20M | 0.10M | 0.20M | -12.10M | 2.60M | -8.20M | -7.10M | 15.70M | 0.90M | 6.20M | 6.50M | 7.80M | 1.10M | 5.10M | -5.10M | 9.00M | -9.00M |
|
Cash from Financing Activities (Quarter)
|
133.20M | -171.90M | -19.50M | -17.10M | -145.00M | -28.00M | -14.10M | -11.80M | -13.10M | -18.20M | -8.80M | -19.20M | -2.90M | -16.00M | -12.80M | -15.10M | | | -116.90M | -115.80M | -11.50M | -49.70M | -76.10M | -2.10M | -158.30M | -81.30M | -16.60M | -148.90M | -8.70M | -95.90M | -33.20M | -24.60M | -8.80M | -101.50M | -116.20M |
|
Dividends Paid - Common (Quarter)
|
5.90M | | 12.00M | 6.70M | | 16.20M | 7.10M | 11.90M | 1.80M | 13.20M | 9.50M | 4.30M | | 9.90M | 3.60M | | | | 13.10M | | | 14.20M | | | | 0.50M | 17.70M | | | 1.70M | 11.30M | 2.30M | 1.20M | 3.00M | |
|
Exchange Rate Effect (Quarter)
|
7.80M | 4.10M | 4.70M | 3.00M | 5.10M | -11.50M | -2.80M | -3.20M | 2.80M | -0.20M | -5.40M | 3.20M | -12.90M | 1.40M | 7.40M | -5.80M | | | -6.90M | -4.70M | -8.20M | -19.90M | 31.30M | -4.10M | 8.50M | -17.70M | 15.00M | -8.90M | -7.30M | 14.80M | -26.30M | 6.60M | 16.50M | -2.10M | 1.20M |
|
Change in Cash (Quarter)
|
106.90M | -124.60M | 18.90M | 36.00M | -235.80M | -23.40M | -8.90M | 126.70M | -89.70M | 77.30M | 45.10M | 179.30M | -9.30M | 13.40M | 34.00M | -74.10M | | | 98.70M | -250.90M | -13.70M | 2.10M | 183.00M | 16.40M | -29.60M | -8.10M | 163.90M | -198.30M | 57.20M | -5.40M | 107.30M | -41.70M | 79.70M | -30.50M | 122.70M |
|
Free Cash Flow (Quarter)
|
-13.70M | 68.50M | 93.20M | 70.80M | -82.40M | 70.90M | 10.80M | 148.10M | -69.00M | 131.70M | 80.90M | 133.20M | 29.20M | 41.50M | 17.80M | -42.10M | | | 292.90M | -122.80M | 6.10M | 76.50M | 304.10M | 50.50M | 109.00M | 92.60M | 167.70M | -37.00M | 108.40M | 116.30M | 108.80M | -10.20M | 83.60M | 80.50M | 251.00M |
|
Net Cash Flow (Quarter)
|
99.10M | -128.70M | 14.20M | 33.00M | -240.90M | -11.90M | -6.10M | 129.90M | -92.50M | 77.50M | 50.50M | 176.10M | 3.60M | 12.00M | 26.60M | -68.30M | | | 105.60M | -246.20M | -5.50M | 22.00M | 151.70M | 20.50M | -38.10M | 9.60M | 148.90M | -189.40M | 64.50M | -20.20M | 133.60M | -48.30M | 63.20M | -28.40M | 121.50M |