|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.30M | 50.00M | -216.50M | 163.80M | 196.40M | 55.10M | -492.90M | 47.50M | 37.60M | 35.30M | 66.20M | -7.40M | 10.30M | -6.00M | -3.60M | -5.30M | 2.10M | -14.40M | -37.50M | 5.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.20M | 1.20M | 1.30M | 2.60M | 2.60M | 2.60M | 2.50M | 3.70M | 3.80M | 3.80M | 3.30M | 4.10M | 3.40M | 0.80M | 3.30M | 3.50M | -0.70M | 2.60M | 4.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.60M | -20.20M | -8.30M | 0.90M | -6.30M | 8.70M | 4.10M | 4.50M | 5.60M | 6.40M | -1.50M | 1.40M | -1.00M | -2.40M | -3.50M | 1.30M | -2.20M | -4.50M | -11.50M | 4.70M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.21M | 0.15M | 0.21M | 215.00 | | | | 173.00 | | | | 245.00 | | | | 198.00 | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 110.30M | -116.70M | 0.28M | 0.96M | 0.28M | 1.70M | 13.40M | 91.20M | -101.40M | 3.90M | 6.40M | 14.40M | -15.50M | -3.70M | 1.40M | 1.00M | 2.40M | 1.40M | -0.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.40M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -117.10M | -70.70M | 0.30M | -81.30M | -110.90M | 96.50M | 205.40M | 32.90M | 77.70M | 44.00M | 64.10M | -40.40M | 15.60M | 140.60M | 96.40M | -35.90M | 21.70M | 6.10M | 150.20M | -184.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | -20.70M | 106.80M | 82.50M | 85.50M | 151.60M | 181.60M | 80.40M | 115.30M | 79.30M | 90.10M | -47.80M | 25.90M | 134.60M | 92.20M | -41.20M | 23.80M | -8.30M | 112.70M | -179.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10M | 13.80M | 15.40M | 13.50M | 14.50M | 14.50M | 16.50M | 13.70M | 15.10M | 13.60M | 20.10M | 17.40M | 18.00M | 19.50M | 22.70M | 19.20M | 19.40M | 20.20M | 20.90M | 23.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.70M | 46.10M | -69.50M | 157.10M | -30.20M | -113.10M | -140.50M | 94.80M | -34.90M | -34.70M | -93.10M | 82.10M | -16.70M | -34.80M | -70.60M | 102.30M | 2.30M | -9.50M | -60.10M | 188.20M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.80M | 142.90M | -24.10M | 5.90M | 174.00M | -83.60M | -136.20M | -89.30M | 41.30M | -53.10M | 72.30M | 60.00M | -96.50M | -88.80M | 5.40M | -27.50M | 15.40M | 4.10M | -31.50M | 45.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.50M | 33.60M | -110.00M | 87.40M | 30.90M | -121.10M | -69.30M | 59.00M | 44.20M | -72.70M | -5.70M | 109.80M | -126.40M | 5.70M | 5.30M | 35.00M | 16.90M | -25.60M | 51.60M | 36.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.10M | 1.20M | 0.70M | -28.30M | 5.60M | 2.00M | 3.20M | -33.10M | 9.60M | 1.00M | 5.20M | -16.50M | 1.10M | -8.20M | 2.40M | -2.60M | 2.80M | -2.20M | 12.60M | -4.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.50M | -0.30M | 12.50M | 23.20M | -23.00M | -21.10M | -32.00M | 7.60M | 4.30M | 4.90M | 6.50M | -9.50M | 4.90M | 2.20M | 2.70M | -4.30M | -6.30M | 8.10M | 1.50M | 1.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.00M | 52.50M | -7.90M | 8.90M | -14.50M | -8.90M | -4.70M | 4.20M | -3.00M | -2.50M | -5.10M | -0.60M | 0.50M | -10.10M | -2.80M | -8.30M | -2.80M | 1.40M | 18.20M | -2.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 11.70M | 34.30M | 18.80M | 24.00M | 28.40M | 33.90M | 27.80M | 46.30M | 22.40M | 25.40M | 21.80M | 22.70M | 31.60M | 23.50M | 8.00M | 9.90M | 12.80M | 20.80M | 12.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.90M | 0.10M | 0.30M | 1.00M | 6.20M | 0.80M | | | | | 0.20M | 1.40M | 0.10M | 0.40M | 0.20M | 0.10M | 0.20M | 2.30M | | 1.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.80M | 19.70M | 31.50M | 38.90M | 11.30M | | 87.60M | | | | | | | | | 270.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.10M | -25.60M | -32.10M | -20.80M | -22.60M | -47.30M | -69.30M | -66.70M | -57.50M | -22.60M | -115.30M | -20.40M | -23.00M | -75.40M | -23.90M | -8.00M | -13.00M | -9.90M | -22.70M | -281.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.60M | 48.60M | -62.50M | -68.10M | -68.00M | -89.40M | -124.60M | -9.90M | -70.00M | -49.30M | 40.90M | 56.20M | -16.50M | -52.00M | -74.50M | 54.40M | -14.00M | 16.40M | -93.30M | 459.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 3.80M | 4.70M | 5.50M | 5.90M | 6.00M | 6.20M | 6.30M | 6.30M | 6.40M | 6.40M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.10M | 9.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.50M | -0.80M | -0.20M | 1.90M | -5.40M | 0.70M | 0.70M | -1.70M | | 1.20M | -0.40M | -0.20M | 0.40M | -1.30M | 0.20M | 0.70M | | 0.70M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.90M | 2.30M | 10.60M | -6.40M | -3.40M | 13.20M | -12.30M | 3.80M | -12.20M | 6.40M | 16.90M | -12.40M | -13.20M | 7.20M | -6.20M | 5.20M | -3.20M | -1.80M | -3.30M | -1.10M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.60M | -32.40M | 72.50M | 63.70M | 61.50M | 123.20M | 147.70M | 52.60M | 69.00M | 56.90M | 64.70M | -69.60M | 3.20M | 103.00M | 68.70M | -49.20M | 13.90M | -21.10M | 91.90M | -191.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.30M | 2.30M | 12.20M | -6.40M | -5.10M | 14.90M | -12.30M | 3.80M | -12.20M | 7.40M | 15.70M | -12.00M | -13.60M | 7.20M | -6.20M | 5.20M | -3.20M | -1.80M | -3.30M | -1.10M |