|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.23M | 186.41M | 148.24M | 202.09M | 125.10M | 100.68M | 10.22M | 43.49M | 79.86M | 0.51M | 2.27M | -1.18M | 33.81M | 34.59M | 15.14M | -0.17M | 53.06M | 36.46M | -69.08M | -13.26M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | -16.33M | 0.27M | | 2.00M | 9.82M | 10.18M | 2.00M | 2.00M | 39.26M | 0.15M | 11.53M | 11.68M | 10.43M | 12.37M | 9.29M | 136.34M | 8.57M | 11.92M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -6.80M | 5.49M | | 0.13M | -97.61M | 16.53M | 27.19M | -2.83M | -15.62M | | | | -6.89M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 5.92M | 2.23M | 10.93M | 5.11M | 2.48M | 0.42M | 3.53M | 1.17M | 0.57M | 0.20M | -19.55M | 17.04M | | -3.60M | 1.94M | -1.25M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.84M | 216.96M | 128.43M | 135.95M | 56.57M | 143.50M | 67.67M | 86.74M | 161.62M | 67.82M | -113.96M | 56.13M | 11.18M | -31.44M | -18.77M | 86.64M | 137.68M | 131.86M | 96.07M | 52.50M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 3.10M | 4.58M | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.67M | 24.82M | 24.65M | 24.76M | 26.97M | 28.03M | 28.83M | 27.77M | 28.14M | 28.45M | 34.63M | 30.83M | 32.26M | 33.00M | 34.11M | 35.24M | 34.63M | 38.38M | 40.26M | 38.75M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | 0.82M | -2.69M | 7.71M | -10.05M | 3.01M | 1.17M | 0.46M | -5.79M | 1.66M | -1.01M | 7.75M | 3.81M | -3.65M | 0.57M | 0.19M | -2.60M | 1.91M | 0.25M | 8.99M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.10M | -12.42M | 100.85M | 83.11M | 41.84M | -28.36M | -19.41M | -35.91M | -28.93M | -16.32M | 33.89M | 48.32M | 114.25M | 61.67M | 44.33M | -18.01M | -55.59M | -81.66M | -58.52M | -15.37M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -93.64M | 23.55M | 18.33M | -30.06M | 5.16M | -11.69M | -19.67M | -0.56M | -31.65M | 31.66M | -40.53M | 40.52M | 82.14M | -78.84M | -45.61M | -10.30M | -11.94M | 34.95M | -26.27M | 16.58M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.30M | -117.11M | -18.06M | 160.12M | -6.64M | -210.41M | 159.46M | -21.54M | -20.11M | 54.44M | 52.87M | -24.01M | 17.79M | -6.87M | 32.48M | -34.93M | -15.51M | 71.95M | 32.35M | -29.07M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.89M | -69.83M | 173.07M | 12.25M | 50.31M | -43.64M | -1.16M | 34.19M | 47.41M | -43.56M | 231.32M | 38.50M | 76.84M | 64.56M | -132.15M | 35.29M | 74.27M | 48.82M | 41.46M | 39.22M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.28M | 1.05M | -0.25M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 29.35M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.92M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.65M | -74.51M | -35.76M | -30.48M | -33.60M | -42.62M | -64.37M | -67.32M | -48.00M | -50.84M | -141.27M | -68.94M | -55.82M | -64.75M | -50.89M | -45.04M | -89.11M | -47.91M | -41.63M | -39.22M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.59M | 4.10M | 1.97M | 149.57M | 2.47M | 1.53M | 77.73M | 0.46M | 4.27M | 1.09M | 6.31M | 1.99M | 9.50M | 7.75M | 11.66M | 0.83M | 0.43M | 0.94M | -4.61M | 2.74M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.94M | 1,764.48M | -114.39M | -42.35M | -181.81M | -31.52M | -646.80M | -10.94M | -1213.55M | -53.91M | -4.64M | -8.92M | 20.78M | 104.90M | 13.83M | -27.00M | -60.24M | -75.41M | -56.75M | -0.58M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.06M | -0.13M | -0.28M | -0.16M | -0.71M | 0.91M | -0.02M | 0.29M | -1.00M | 0.91M | -0.17M | 0.41M | -0.03M | -0.76M | 1.07M | 0.14M | -0.01M | 0.42M | -0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.31M | 1,906.88M | -21.85M | 62.84M | -159.00M | 68.64M | -642.59M | 8.46M | -1099.64M | -37.93M | -258.97M | -21.90M | -23.45M | 8.68M | -56.60M | 15.67M | -11.52M | 8.53M | -1.90M | 12.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.96M | 286.79M | -44.64M | 123.70M | 6.26M | 187.15M | 68.83M | 52.55M | 114.21M | 111.38M | -345.28M | 17.63M | -65.66M | -95.99M | 113.38M | 51.35M | 63.41M | 83.03M | 54.61M | 13.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.25M | 1,906.93M | -21.72M | 63.12M | -158.84M | 69.36M | -643.50M | 8.48M | -1099.93M | -36.93M | -259.87M | -21.73M | -23.87M | 8.71M | -55.84M | 14.60M | -11.66M | 8.54M | -2.32M | 12.70M |