|
Net Income (Quarter)
|
26.62M | 85.34M | 39.17M | 20.51M | 31.30M | 44.13M | 49.30M | 13.24M | 25.08M | 53.34M | 106.88M | 48.21M | 56.45M | 16.61M | 49.62M | 10.99M | 49.80M | -6.10M | 38.28M | 11.45M | 58.46M | 101.69M | 66.29M | 31.06M | 97.70M | 96.15M | 60.12M | 17.72M | 89.48M | 117.23M | -18.63M | 77.03M | 129.58M | 97.26M | 146.45M | 28.51M | 124.22M | 95.81M | 152.69M | -363.55M | 27.01M | 56.67M | 142.50M | 64.72M | 193.33M | 152.94M | 195.80M | 49.70M | 172.90M | 150.60M | 114.70M | -1.60M | 9.60M | 127.90M | -0.80M | 0.80M | -2.00M | 2.20M | -5.20M | -12.60M | 96.10M | -2.20M |
|
Share-based Compensation (Quarter)
|
| 2.02M | 1.84M | 1.57M | 4.33M | 0.70M | 1.21M | 1.33M | 2.27M | 1.15M | 1.44M | 1.81M | 3.06M | 1.95M | 2.31M | 2.99M | 4.00M | 3.14M | 3.60M | 4.25M | 4.98M | 2.31M | -1.05M | 3.03M | 4.07M | 3.29M | 2.35M | 3.31M | 16.25M | 3.90M | 5.26M | 5.57M | 4.20M | 3.38M | 1.50M | 12.52M | 17.84M | 23.33M | 17.54M | 8.06M | 11.64M | 13.66M | 6.72M | 23.39M | 16.54M | 13.45M | 14.10M | 16.60M | 15.20M | 14.90M | 17.60M | 20.80M | 18.00M | 18.00M | 18.70M | 16.80M | 12.70M | 14.60M | 19.30M | 24.90M | 23.60M | 13.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 12.95M | -16.48M | -3.92M | 6.96M | 129.54M | 5.63M | -7.54M | 6.63M | -0.80M | -19.14M | -0.41M | 5.39M | -15.82M | -85.16M | 13.11M | -7.33M | -18.79M | -28.07M | -24.19M | -16.86M | 19.00M | -1.60M | -19.10M | -58.10M | -7.90M | -28.60M | -40.50M | -27.30M | -32.70M | -10.90M | -25.00M | -22.50M | -5.70M | -11.50M | 25.40M | -24.60M |
|
Gains from Investment Securities (Quarter)
|
| 0.01M | | -1.60M | 1.60M | 0.00M | 1.74M | 2.81M | 24.26M | -28.46M | -15.38M | 29.32M | -14.82M | -9.00M | -0.17M | 30.81M | -25.60M | -6.54M | 18.05M | -16.68M | 43.46M | -23.45M | 1.43M | 20.28M | -9.20M | -3.40M | 2.93M | 23.21M | 6.81M | -26.08M | 11.94M | 23.13M | 32.16M | -38.27M | 2.25M | 23.27M | | 15.37M | 19.64M | 33.96M | 26.26M | 10.74M | 25.82M | 4.93M | 48.99M | 29.56M | 6.50M | 50.30M | 27.10M | -82.70M | 1.70M | -1.70M | | 22.50M | 15.30M | -14.20M | 0.20M | 0.50M | 0.50M | 9.30M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.44M | 0.60M | 1.79M | 0.57M | 2.82M | 2.92M | -2.69M | 18.80M | -0.22M | 0.83M | 0.26M | 0.83M | -0.76M | 0.70M | -0.08M | 3.24M | 2.67M | 0.18M | 1.39M | -0.68M | 1.73M | 0.50M | 0.18M | 0.58M | 0.94M | | | | | | | | | | | -0.25M | 1.84M | | 54.10M | -10.24M | 56.30M | | | 7.70M | -12.85M | | 60.40M | | | 18.60M | -3.70M | 90.20M | | 5.50M | | 111.40M | | 2.50M | 7.20M | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | 56.98M | 4.22M | -1.79M | -36.41M | 0.34M | 0.05M | -0.12M | -5.40M | -5.61M | | -0.40M | -3.67M | -2.65M | -0.63M | -0.27M | -0.71M | -0.04M | -0.21M | -0.05M | -0.11M | -0.00M | 0.00M | | -0.26M | | | -8.03M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 50.45M | 46.03M | 39.40M | -68.14M | -15.44M | 104.79M | 222.83M | 88.15M | 115.20M | 143.05M | 111.14M | 19.62M | 137.45M | 35.67M | 36.75M | 8.87M | 151.62M | 37.63M | 64.94M | 7.77M | 108.00M | 46.08M | 57.23M | -0.48M | 203.73M | 49.05M | 168.04M | 77.36M | 231.49M | 66.17M | 161.39M | -22.80M | 215.61M | 55.82M | 105.99M | 43.72M | 206.65M | 197.88M | -156.52M | 199.50M | 228.74M | 69.48M | 178.54M | 250.83M | 238.45M | 86.10M | 59.80M | 64.40M | 17.80M | -160.80M | 286.20M | 51.20M | 258.90M | 286.00M | 262.80M | 52.30M | 297.30M | 52.50M | 185.50M | 24.80M | 266.80M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| 6.14M | -0.79M | 1.30M | 4.05M | -13.18M | -0.37M | -0.48M | -0.32M | 2.59M | 5.77M | 5.95M | 5.76M | 5.21M | 3.69M | 3.75M | 3.75M | 34.59M | 4.27M | 4.28M | 4.22M | 4.22M | 3.73M | 3.75M | 3.75M | 3.75M | 3.68M | 3.77M | 3.70M | 18.97M | 3.36M | 3.16M | 3.35M | -9.87M | 3.42M | 3.46M | 3.43M | -10.32M | 3.59M | 6.61M | 3.64M | 0.85M | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| 1.04M | 1.06M | 1.08M | 1.10M | 1.10M | 1.11M | 1.11M | 1.04M | 1.05M | 1.07M | 1.08M | 1.09M | 0.06M | 1.10M | 0.99M | 0.87M | -0.63M | 0.56M | 0.32M | 0.67M | 0.60M | 0.62M | 0.64M | 0.65M | 0.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 26.91M | 28.39M | 29.11M | 29.93M | 30.37M | 31.22M | 31.56M | 28.80M | 31.03M | 28.37M | 28.89M | 29.34M | 29.12M | 26.95M | 26.45M | 27.72M | 28.36M | 26.48M | 24.00M | 24.98M | 26.60M | 25.11M | 25.39M | 25.47M | 27.91M | 27.39M | 28.44M | 29.79M | 31.77M | 32.82M | 31.87M | 27.43M | 28.07M | 28.56M | 30.19M | 31.56M | 33.64M | 35.97M | 35.03M | 33.99M | 36.80M | 35.47M | 34.46M | 35.65M | 37.62M | 38.90M | 38.80M | 40.20M | 41.00M | 39.60M | 39.80M | 42.80M | 43.10M | 44.60M | 44.10M | 50.10M | 54.40M | 49.20M | 50.40M | 51.80M | 54.90M |
|
Change in Receivables (Quarter)
|
| 47.13M | -87.39M | -47.15M | 112.28M | 138.26M | -118.19M | -162.38M | 93.05M | 41.80M | -97.44M | -58.89M | 60.95M | 29.42M | -63.55M | -39.84M | 99.20M | 55.56M | -129.59M | -44.07M | 111.40M | 58.20M | -104.78M | -52.51M | 116.96M | 34.18M | -69.94M | -102.45M | 126.74M | 41.66M | -59.50M | -76.24M | 147.43M | 48.78M | -69.67M | -50.24M | 141.30M | 60.96M | -67.77M | -340.29M | 188.27M | -14.44M | 56.67M | -20.52M | 96.87M | 48.53M | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| 13.94M | 43.96M | -1.47M | 72.68M | -108.32M | 29.96M | -125.30M | 78.42M | -70.63M | 56.05M | -35.10M | 66.48M | -23.51M | 55.74M | 26.65M | 36.82M | -113.03M | -30.94M | 12.36M | 60.37M | -70.36M | 134.92M | 50.88M | 69.65M | -134.08M | 53.43M | 1.29M | 23.04M | -63.35M | 61.87M | 33.82M | 107.13M | -55.43M | 48.12M | -15.49M | 46.73M | -56.92M | -41.25M | 150.73M | -62.20M | -140.38M | 13.90M | 24.73M | 53.46M | -7.42M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| -67.83M | -74.26M | 5.26M | 70.31M | -57.16M | -90.77M | 17.52M | -29.75M | 149.57M | -83.24M | 10.82M | -2.90M | 78.43M | -53.30M | -3.23M | -4.83M | 18.48M | -106.43M | 34.13M | 37.09M | -9.51M | 49.46M | -8.07M | -96.99M | 98.64M | -72.56M | 5.80M | 24.15M | 33.19M | 14.66M | -141.98M | 238.49M | 39.97M | -110.34M | 63.08M | -41.55M | 33.45M | -40.53M | -33.17M | 174.49M | -171.93M | -13.88M | 41.69M | 90.93M | -17.09M | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| -57.43M | 3.80M | -8.19M | 0.83M | -11.69M | 11.76M | -15.25M | 14.77M | -39.10M | 34.21M | -4.02M | 7.46M | -61.49M | 3.02M | -4.75M | 12.32M | 8.63M | 0.41M | -5.82M | 22.11M | -26.38M | 23.65M | -5.26M | 15.91M | -26.66M | 4.78M | -16.95M | 28.21M | -13.56M | 26.19M | -27.17M | 12.46M | -20.07M | 19.50M | 1.18M | 14.24M | -25.57M | 9.12M | 6.27M | -24.85M | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| 13.20M | 0.08M | -1.10M | 1.29M | 38.96M | 0.09M | 0.17M | 0.16M | -34.81M | -1.09M | 11.10M | -16.99M | 7.05M | -0.38M | -0.20M | 6.48M | -9.63M | 0.02M | -13.87M | 15.07M | 0.35M | 2.76M | -4.64M | 5.63M | 19.19M | 1.55M | -2.19M | 0.96M | -2.15M | -0.12M | 1.70M | -3.65M | 1.42M | -0.41M | 0.88M | 37.81M | -23.83M | 5.27M | -3.32M | 58.18M | -10.53M | 6.72M | 50.53M | -15.07M | -18.38M | 181.90M | -172.10M | 21.60M | -19.80M | 336.90M | -264.30M | 94.80M | -58.90M | -257.10M | -194.60M | 464.30M | -363.10M | 164.80M | -157.20M | -21.20M | 33.30M |
|
Capital Expenditures (Quarter)
|
| 46.76M | 40.50M | 35.22M | 30.30M | 24.57M | 17.29M | 19.28M | 17.74M | 29.55M | 20.88M | 21.01M | 21.11M | 28.77M | 5.21M | -0.95M | 46.21M | 22.93M | 9.99M | 33.17M | 23.24M | -42.45M | 30.73M | 16.55M | 27.57M | 28.11M | 7.10M | 45.79M | -41.94M | 11.71M | 10.57M | 50.58M | -48.06M | 146.32M | 36.15M | 40.81M | -55.39M | 8.94M | 12.09M | 9.37M | 68.03M | 40.91M | 19.20M | 10.38M | 78.85M | 58.47M | 25.70M | 94.80M | -70.10M | 42.90M | 110.90M | -71.00M | -1.50M | 21.20M | 26.30M | 12.80M | 22.30M | 4.00M | 66.60M | -16.10M | 119.80M | -118.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.17M | 0.08M | 0.06M | 0.02M | 0.01M | 0.12M | 0.09M | 0.32M | 0.12M | 0.04M | 0.10M | 2.02M | 0.11M | 0.05M | 1.35M | 0.07M | 6.58M | 0.01M | 8.77M | 0.19M | 0.05M | 0.02M | 17.41M | -0.15M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.70M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | 0.40M | 0.07M | | 0.24M | | | 0.25M | 2.02M | | | | | -0.05M | | | | | | | | | | | | | 52.20M | | 2.08M | 0.32M | | | 1.08M | 389.82M | | | | | | | 3.40M | 3.50M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.70M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.48M | 9.58M | 19.04M | 26.79M | 22.80M | 26.28M | 17.64M | 32.93M | 23.60M | 32.84M | 37.53M | 20.30M | 18.70M | 21.70M | 32.30M | 70.80M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -54.51M | -46.15M | -34.80M | -33.66M | -26.35M | -20.66M | -13.18M | -16.39M | -24.97M | -23.55M | -24.39M | -15.44M | -29.42M | -14.55M | -12.68M | -18.73M | -25.90M | -25.10M | -10.90M | -17.59M | -27.24M | -17.76M | 4.80M | -23.19M | -32.20M | -16.00M | -32.81M | -26.80M | -48.78M | -41.30M | -38.00M | -40.41M | -59.68M | -80.21M | -62.97M | -55.19M | -44.97M | -119.28M | 11.72M | -10.17M | -70.87M | -34.89M | -35.55M | -57.30M | -444.06M | -78.20M | -57.00M | -91.90M | -8.60M | -19.10M | -62.40M | -79.40M | -79.80M | -71.70M | -69.70M | -50.80M | -88.90M | -71.10M | -58.60M | 120.00M | -59.00M |
|
Other financing activities (Quarter)
|
| 0.03M | 0.62M | -0.62M | -2.87M | 2.87M | 0.05M | 0.92M | -0.30M | -0.11M | | 2.60M | 0.23M | 2.39M | 0.56M | 2.12M | -1.89M | 1.89M | 0.07M | 6.90M | 0.67M | -4.62M | -0.12M | 0.12M | | -0.30M | -1.16M | 11.26M | 0.01M | -11.74M | -0.39M | -0.26M | -0.34M | 0.99M | -0.30M | 0.30M | -0.64M | 0.18M | | 6.46M | -6.99M | -9.06M | 1.21M | 1.05M | 1.24M | -10.81M | 0.60M | -24.00M | 3.40M | 33.60M | 2.10M | 1.10M | 4.90M | -1.10M | -6.30M | -0.70M | 5.80M | -4.80M | 2.20M | -2.80M | -0.30M | -6.30M |
|
Cash from Financing Activities (Quarter)
|
| 7.05M | -22.37M | 2.24M | 72.44M | 25.39M | -53.54M | -158.62M | -36.08M | -2.71M | -76.00M | -142.51M | -9.21M | -2.79M | -6.95M | -143.09M | -7.15M | -184.48M | -96.53M | 29.13M | 4.54M | -32.03M | -73.57M | 24.52M | -66.61M | -57.89M | -42.50M | -69.98M | 0.07M | -39.42M | -74.20M | -5.99M | -15.98M | -52.46M | -67.75M | 198.79M | 15.75M | -91.78M | -138.02M | 727.61M | -287.07M | -16.52M | 439.67M | -892.81M | -36.47M | -351.29M | -139.30M | -77.80M | -70.60M | -77.70M | 77.80M | -71.90M | -145.00M | -75.00M | -94.50M | -68.40M | -66.20M | -90.20M | -97.50M | -54.90M | -184.70M | -63.10M |
|
Dividends Paid - Common (Quarter)
|
0.01M | | | 20.00M | 0.02M | | | 20.00M | 0.04M | | 25.08M | | | | | 30.00M | 0.00M | | | | | | | 60.00M | | | 35.00M | | | 35.00M | 90.00M | -45.00M | | 45.00M | 55.00M | -55.00M | | 58.90M | 55.00M | 31.71M | | 58.90M | 16.00M | 24.10M | 32.20M | 32.00M | 39.90M | 39.60M | 47.50M | 47.00M | 47.60M | 47.60M | 47.70M | 47.60M | 47.90M | 47.70M | 51.50M | 51.40M | 51.40M | 51.40M | 55.40M | 54.70M |
|
Exchange Rate Effect (Quarter)
|
| 5.55M | 1.87M | 2.53M | 1.71M | -9.89M | 3.18M | -11.46M | 1.19M | 3.84M | -0.04M | -4.05M | -2.42M | 1.68M | -0.60M | 2.27M | -1.71M | -10.35M | -11.52M | -1.26M | -6.79M | -2.71M | -2.22M | 1.89M | 2.38M | -9.71M | 2.51M | 3.65M | 3.13M | -0.87M | 5.60M | -9.02M | -7.09M | -2.83M | 0.95M | -2.87M | -1.44M | 0.55M | -1.27M | -7.84M | 2.20M | 2.71M | 2.19M | 0.31M | -4.61M | -9.49M | -0.50M | -1.50M | -4.90M | -0.80M | -5.70M | -2.10M | -4.00M | 0.30M | -1.90M | | 0.40M | -5.30M | 0.50M | 7.20M | -0.90M | 0.40M |
|
Change in Cash (Quarter)
|
| 8.53M | -20.61M | 9.38M | -27.65M | -26.30M | 33.78M | 39.57M | 36.88M | 91.37M | 43.46M | -59.81M | -7.46M | 106.93M | 13.57M | -116.76M | -18.71M | -69.11M | -95.53M | 81.90M | -12.08M | 46.02M | -47.47M | 88.44M | -87.90M | 103.92M | -6.94M | 68.89M | 53.77M | 142.41M | -43.73M | 108.37M | -86.27M | 100.64M | -91.18M | 238.95M | 2.83M | 70.46M | -60.69M | 574.97M | -95.54M | 144.06M | 476.45M | -749.51M | 152.45M | -566.38M | -131.90M | -76.50M | -103.00M | -69.30M | -107.80M | 149.80M | -177.20M | 104.40M | 117.90M | 124.70M | -64.30M | 112.90M | -115.60M | 79.20M | -40.80M | 145.10M |
|
Free Cash Flow (Quarter)
|
| 3.69M | 5.53M | 4.19M | -98.44M | -40.01M | 87.50M | 203.55M | 70.41M | 85.66M | 122.17M | 90.14M | -1.49M | 108.68M | 30.46M | 37.70M | -37.34M | 128.69M | 27.64M | 31.77M | -15.47M | 150.45M | 15.35M | 40.67M | -28.05M | 175.62M | 41.95M | 122.25M | 119.30M | 219.78M | 55.60M | 110.81M | 25.26M | 69.29M | 19.67M | 65.18M | 99.11M | 197.71M | 185.79M | -165.89M | 131.48M | 187.82M | 50.28M | 168.16M | 171.98M | 179.98M | 60.40M | -35.00M | 134.50M | -25.10M | -271.70M | 357.20M | 52.70M | 237.70M | 259.70M | 250.00M | 30.00M | 293.30M | -14.10M | 201.60M | -95.00M | 385.70M |
|
Net Cash Flow (Quarter)
|
| 2.98M | -22.49M | 6.85M | -29.36M | -16.41M | 30.59M | 51.03M | 35.68M | 87.53M | 43.51M | -55.76M | -5.03M | 105.25M | 14.17M | -119.02M | -17.01M | -58.76M | -84.00M | 83.17M | -5.28M | 48.73M | -45.25M | 86.55M | -90.28M | 113.64M | -9.45M | 65.25M | 50.64M | 143.28M | -49.33M | 117.39M | -79.18M | 103.47M | -92.14M | 241.81M | 4.28M | 69.91M | -59.42M | 582.82M | -97.74M | 141.34M | 474.25M | -749.82M | 157.06M | -556.90M | -131.40M | -75.00M | -98.10M | -68.50M | -102.10M | 151.90M | -173.20M | 104.10M | 119.80M | 124.70M | -64.70M | 118.20M | -116.10M | 72.00M | -39.90M | 144.70M |