|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.70M | 24.90M | 33.10M | | -48.40M | 2.20M | -16.20M | -145.40M | 10.90M | 7.50M | 6.60M | 11.40M | 25.80M | 4.60M | 0.80M | -31.80M | 5.80M | 19.00M | -150.10M | -128.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.40M | 1.20M | | 2.10M | | | 3.80M | 3.10M | 2.50M | 2.30M | 1.80M | 2.80M | 2.40M | 3.30M | 3.30M | 3.70M | 3.50M | 2.60M | 2.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.10M | | | | -19.60M | | | | -40.60M | | | | 127.20M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | 6.30M | | | -1.70M | 4.40M | | -0.40M | 0.30M | | | 8.50M | 1.90M | -0.80M | -1.10M | 2.50M | 0.70M | 1.20M | -2.40M | 2.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.10M | 0.80M | | 0.80M | 18.50M | | 0.70M | 0.40M | 2.40M | | 1.00M | 0.50M | 5.50M | | -0.70M | 3.00M | | | -0.80M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | 37.10M | -16.60M | | -106.10M | | | -107.30M | -13.50M | 36.90M | 10.00M | 43.30M | -25.50M | 57.70M | -20.30M | 15.00M | 23.90M | 95.40M | -25.30M | 28.60M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.70M | 10.30M | | | | | | | | 72.80M | | | 102.00M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 5.50M | 5.30M | | 5.00M | | | 2.50M | 4.30M | 4.10M | 4.00M | 3.80M | 2.20M | 2.40M | 3.10M | 3.00M | 2.60M | 2.80M | 2.70M | 2.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 5.50M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 0.50M | 0.50M | | 7.50M | 1.00M | 1.00M | 11.40M | 8.40M | 3.10M | 1.60M | 8.30M | 8.00M | 9.60M | 11.10M | 11.50M | 11.00M | 10.50M | 10.50M | 10.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -5.00M | 31.80M | | 156.00M | | | 114.30M | 38.30M | -10.80M | 12.30M | -26.90M | 51.80M | -30.30M | 53.40M | -77.90M | 1.90M | -63.20M | 34.90M | 21.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.20M | 2.60M | | 1.70M | | | 4.50M | 4.40M | 4.90M | 3.10M | -12.00M | 3.70M | 3.00M | 2.40M | 2.00M | 2.50M | 2.00M | 2.30M | -6.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 0.90M | | | | | -0.90M | | | | 4.40M | -0.10M | | 6.40M | -6.40M | | 1.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | -6.00M | | 58.30M | | | -69.90M | | -58.30M | | | | | | 4.50M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.50M | | | | | | | | 77.10M | | | | | 21.80M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -5.00M | | 196.90M | | | 196.90M | | | | -196.90M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | -209.60M | 3.30M | | 257.10M | | | 365.90M | -2.20M | -5.50M | -3.10M | -3.30M | 72.10M | -425.20M | -2.40M | -6.10M | 3.20M | 21.50M | -2.80M | 0.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | | | -0.20M | | -0.10M | -1.20M | 0.30M | -0.20M | -0.10M | -0.10M | | -0.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -1.10M | -4.70M | | -30.70M | | | -44.90M | -24.80M | -20.60M | -11.20M | -3.00M | -4.70M | 206.30M | 15.70M | -2.50M | -39.50M | -133.20M | 41.30M | -29.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 1.90M | | | 8.60M | 2.80M | 2.80M | 2.70M | 2.70M | 2.70M | 2.70M | 2.80M | 2.70M | 2.80M | 2.70M | 2.80M | 2.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -0.90M | -1.60M | | -1.70M | | | 6.20M | -0.80M | 2.60M | -3.70M | 4.10M | -0.60M | -2.10M | 1.80M | -1.20M | 1.30M | 6.30M | -2.30M | 3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.10M | -174.50M | -19.60M | | 118.60M | | | 219.90M | -41.30M | 13.40M | -8.00M | 41.10M | 41.30M | -163.30M | -5.20M | 5.20M | -11.10M | -10.00M | 10.90M | 2.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | 34.90M | -19.20M | | -107.80M | | | -111.80M | -17.90M | 32.00M | 6.90M | 55.30M | -29.20M | 54.70M | -22.70M | 13.00M | 21.40M | 93.40M | -27.60M | 35.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | -173.60M | -18.00M | | 120.30M | | | 213.70M | -40.50M | 10.80M | -4.30M | 37.00M | 41.90M | -161.20M | -7.00M | 6.40M | -12.40M | -16.30M | 13.20M | -0.70M |