|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.94M | -16.30M | 34.59M | 23.59M | 125.14M | 111.08M | 92.47M | 21.55M | 97.04M | 84.65M | -155.05M | 270.58M | 111.74M | 392.28M | 153.53M | 227.64M | 367.78M | 112.89M | 60.40M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.23M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.78M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | -4.62M | 49.66M | -16.35M | 10.76M | -12.63M | 27.13M | -14.32M | -8.24M | -15.21M | 17.45M | -13.56M | 7.71M | 70.27M | 75.38M | -22.51M | -16.57M | -50.04M | 89.52M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.84M | -22.93M | 14.57M | 4.00M | 6.89M | 7.33M | -14.70M | 7.34M | 3.27M | 11.28M | -26.86M | 7.45M | -2.84M | 10.06M | -19.55M | 28.17M | 6.81M | 0.36M | -42.31M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | 0.14M | 0.58M | 1.34M | -2.80M | -0.47M | 2.41M | 2.65M | -2.98M | -2.94M | 4.62M | 2.97M | -2.33M | -2.01M | 0.42M | 7.63M | 10.25M | 16.52M | -9.23M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 0.87M | 2.63M | 0.14M | 4.24M | 0.11M | 0.12M | 1.02M | 0.75M | 0.32M | 3.04M | 0.10M | 5.96M | 0.34M | 4.32M | 2.90M | 0.16M | 0.53M | 0.45M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 5.01M | | | | 16.05M | | | | 0.00M | | | 0.14M | 0.05M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.50M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.47M | -311.55M | -16.29M | -77.90M | -73.98M | -72.76M | -95.51M | -93.43M | -102.01M | -96.08M | -69.19M | -91.94M | -144.70M | -139.75M | -96.50M | -135.72M | -98.00M | -86.89M | -60.64M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | 4.44M | 4.82M | 3.25M | 3.01M | 2.17M | 6.25M | 3.48M | 5.01M | 3.34M | 9.36M | 2.10M | 8.77M | 5.14M | 6.15M | 1.71M | 7.16M | 1.27M | 15.91M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -218.69M | 216.31M | 43.09M | 61.48M | -47.96M | -57.29M | 28.29M | 37.41M | 5.14M | 3.12M | 196.45M | -167.27M | 50.75M | -209.25M | -56.42M | -109.83M | -238.69M | -55.41M | 27.31M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.17M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.20M | -0.12M | -0.09M | 0.04M | -0.03M | -0.01M | 0.02M | -0.23M | -0.01M | 0.30M | -0.20M | 0.05M | -0.07M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.58M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.58M |