|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.90M | -15.80M | 1.50M | 176.50M | -6.80M | -37.90M | -4.20M | 5.50M | -31.20M | -1.00M | -2.70M | -34.20M | -43.50M | -7.10M | 34.30M | 74.10M | -11.10M | 68.60M | 142.30M | 708.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -0.60M | -0.60M | 149.10M | 18.30M | -0.40M | 0.30M | | 50.00M | -2.10M | -0.20M | -0.50M | -1.10M | -0.40M | 0.80M | -0.80M | -0.40M | -0.60M | -4.40M | -4.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.50M | 40.00M | 68.30M | 94.30M | 17.70M | 37.10M | 43.70M | 36.60M | 50.00M | 61.30M | 86.80M | 113.70M | 55.10M | 53.00M | 74.60M | 80.60M | 24.80M | 37.20M | 87.60M | 136.40M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.40M | 25.60M | -66.10M | 1.00M | -18.30M | 11.40M | -33.00M | 25.70M | -15.10M | 64.30M | 12.40M | -5.80M | -55.10M | 10.00M | 7.90M | -16.00M | -23.20M | 19.50M | 103.10M | 67.90M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.30M | 110.30M | 54.30M | 105.70M | 67.80M | 37.40M | 53.70M | 31.90M | 60.60M | 56.40M | 100.10M | 70.60M | 54.70M | 100.40M | 127.90M | 109.60M | 107.50M | 162.90M | 300.70M | 326.90M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.20M | 138.40M | 150.90M | 249.90M | 431.50M | 277.20M | 247.00M | -46.20M | 197.30M | 174.40M | 179.40M | 65.40M | 156.70M | 184.40M | 132.60M | 126.60M | 212.80M | 225.80M | 300.80M | 287.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.30M | 0.40M | 38.60M | 0.10M | 0.30M | 0.50M | | | | | | | 0.20M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.40M | 1.10M | | -0.10M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -77.10M | -90.70M | -15.60M | 240.90M | -81.50M | -75.70M | -55.30M | -69.50M | -37.90M | -68.60M | -68.70M | -58.80M | -59.00M | -70.20M | -60.80M | -73.40M | -74.10M | -370.80M | -69.90M | -66.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.10M | -13.10M | -25.60M | -15.70M | -36.80M | -113.70M | -25.20M | -9.30M | -25.90M | -10.90M | -25.40M | -6.40M | -24.10M | -2.30M | -119.00M | -62.20M | 74.30M | 219.70M | -332.80M | -54.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.70M | -0.60M | -0.30M | 0.50M | -2.30M | -3.40M | 0.70M | -0.30M | 0.30M | -1.00M | 0.70M | -0.40M | -0.20M | 0.10M | -1.40M | -0.10M | 1.20M | -0.50M | 0.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.10M | 7.20M | 12.50M | 330.60M | -50.00M | -154.30M | -30.20M | -46.20M | -3.50M | -22.90M | 5.00M | 6.10M | -28.80M | 27.70M | -51.80M | -27.40M | 107.60M | 13.00M | -102.50M | 206.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.30M | 110.30M | 54.30M | 105.70M | 67.80M | 37.40M | 53.70M | 31.90M | 60.60M | 56.40M | 100.10M | 70.60M | 54.70M | 100.40M | 127.90M | 109.60M | 107.50M | 162.90M | 300.70M | 326.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.90M | 6.50M | 13.10M | 330.90M | -50.50M | -152.00M | -26.80M | -46.90M | -3.20M | -23.10M | 6.00M | 5.40M | -28.40M | 27.90M | -51.90M | -26.00M | 107.70M | 11.80M | -102.00M | 206.40M |