|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | -24.40M | 68.40M | -15.10M | 52.10M | -45.40M | 75.40M | -19.30M | 75.80M | -74.20M | 76.90M | -26.50M | 35.90M | -62.50M | 48.80M | -3.60M | 15.40M | -71.10M | 55.90M | 62.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.50M | 3.00M | 1.60M | 1.70M | 1.70M | 4.20M | 2.30M | 2.30M | 2.30M | 4.10M | 2.30M | 2.30M | 2.20M | 2.10M | 2.40M | 2.60M | 1.90M | 2.50M | 2.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | | -0.50M | 0.20M | -2.90M | 0.10M | -0.50M | | 1.10M | 0.50M | -0.20M | -0.10M | 1.70M | 0.80M | -0.60M | -0.20M | 19.70M | 0.20M | -0.20M | -0.10M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | -0.20M | -48.70M | | 10.70M | | -10.30M | 2.10M | 6.20M | -8.30M | -0.40M | | | | -0.60M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.20M | 1.60M | 4.20M | 2.70M | 15.00M | 4.20M | 2.80M | | -1.80M | 0.60M | 2.50M | 0.50M | 19.90M | 4.80M | 0.10M | 0.30M | 12.20M | 0.70M | 8.60M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.50M | 63.60M | 78.00M | 36.90M | 47.50M | -60.30M | 81.60M | 7.60M | 120.00M | -38.10M | 109.70M | 13.10M | 69.90M | -41.90M | 71.20M | -12.00M | 106.90M | -81.80M | 73.20M | -30.50M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | 6.80M | 6.70M | 6.40M | 6.50M | 6.30M | 6.10M | 6.10M | 6.60M | 6.70M | 6.60M | 6.60M | 6.30M | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.60M | 16.40M | 14.50M | 13.60M | 13.80M | 13.70M | 13.80M | 13.50M | 13.70M | 15.80M | 14.10M | 14.60M | 17.80M | 18.30M | 16.30M | 16.90M | 7.90M | 19.40M | 16.50M | 12.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.60M | -8.10M | 132.70M | -81.20M | 29.70M | -54.60M | 105.00M | -83.30M | 17.90M | -75.80M | 112.10M | -57.50M | -17.00M | -50.60M | 96.90M | -35.30M | 15.70M | -86.10M | 113.60M | -49.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.20M | 35.60M | -12.60M | 23.20M | 0.50M | 105.90M | 6.10M | -6.60M | -21.80M | 24.50M | -45.70M | -15.50M | -14.20M | 49.30M | -21.00M | -6.20M | -19.30M | 75.60M | -28.50M | -8.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.10M | 20.80M | -1.70M | 20.40M | -22.50M | 24.50M | -15.60M | 13.90M | -13.40M | 19.20M | -30.50M | 33.60M | -54.80M | 42.40M | -25.80M | -23.00M | 21.90M | 18.20M | -21.70M | -25.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.40M | -32.50M | 20.40M | -7.30M | 12.60M | -28.70M | 15.40M | -17.20M | 15.20M | -21.40M | 12.10M | -6.00M | 5.00M | -24.70M | 20.50M | -20.80M | 23.50M | -26.00M | 21.50M | -22.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | 0.30M | -76.50M | 10.40M | 3.80M | 13.70M | -23.00M | 11.10M | 9.10M | -0.10M | -10.70M | 0.20M | 16.90M | 30.30M | -20.00M | -9.60M | 1.00M | -1.80M | 12.20M | 4.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.20M | 25.10M | -15.90M | 6.50M | 6.50M | 20.80M | -17.00M | -0.90M | -24.40M | 23.40M | -31.00M | 5.80M | -6.30M | 20.60M | -4.40M | 17.90M | -38.20M | 2.00M | 46.50M | -14.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 10.20M | 8.60M | 9.20M | 14.00M | 11.40M | 12.70M | 12.70M | 25.20M | 14.30M | 14.80M | 14.70M | 14.60M | 20.00M | 10.90M | 9.00M | 12.30M | 10.00M | 10.00M | 13.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40M | | 5.60M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | 6.20M | 0.20M | | 176.40M | -0.20M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.60M | -14.50M | -2.70M | -13.30M | -12.70M | -16.20M | -29.60M | -19.50M | -34.30M | -21.80M | -27.30M | -20.40M | -20.20M | -200.80M | -16.40M | -14.80M | -20.90M | -14.90M | -14.30M | 435.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | -0.20M | 0.10M | | | | -0.10M | 0.10M | 0.10M | | | -0.10M | 0.20M | | | 0.30M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.10M | -105.60M | -82.30M | -15.00M | -26.30M | 1.60M | -30.60M | -50.30M | -60.20M | -39.30M | -58.50M | -31.60M | -46.70M | 211.90M | 2.60M | -16.90M | -60.30M | 66.80M | -52.90M | -400.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 5.20M | 5.20M | 5.30M | 5.30M | 6.90M | 7.00M | 6.80M | 6.70M | 6.30M | 6.00M | 6.00M | 5.10M | 5.60M | 5.70M | 5.60M | 5.10M | 5.10M | 5.20M | 4.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -1.40M | -0.90M | -0.40M | -0.80M | -2.00M | | -0.10M | 0.20M | 0.50M | -0.20M | -0.20M | 0.30M | 1.20M | -1.90M | -1.20M | 3.60M | 0.20M | -1.00M | 1.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.30M | -57.90M | -7.90M | 8.20M | 7.70M | -76.90M | 21.40M | -62.30M | 25.70M | -98.70M | 23.70M | -39.10M | 3.30M | -29.60M | 55.50M | -44.90M | 29.30M | -29.70M | 5.00M | 5.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.40M | 53.40M | 69.40M | 27.70M | 33.50M | -71.70M | 68.90M | -5.10M | 94.80M | -52.40M | 94.90M | -1.60M | 55.30M | -61.90M | 60.30M | -21.00M | 94.60M | -91.80M | 63.20M | -43.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | -56.50M | -7.00M | 8.60M | 8.50M | -74.90M | 21.40M | -62.20M | 25.50M | -99.20M | 23.90M | -38.90M | 3.00M | -30.80M | 57.40M | -43.70M | 25.70M | -29.90M | 6.00M | 3.90M |