|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.20M | 316.40M | 2.00M | | -6.10M | -9.40M | -2.50M | 3.70M | 5.50M | -56.10M | -0.10M | -0.20M | -1.00M | | 0.60M | -0.50M | -0.30M | -0.40M | -0.30M | -4.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 3.40M | 3.40M | 3.10M | 2.50M | 2.10M | 3.20M | 3.10M | 3.50M | 3.40M | 3.40M | 3.30M | 3.70M | 4.00M | 4.00M | 3.70M | 3.90M | 4.20M | 4.90M | 3.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.10M | -0.30M | -3.30M | 4.30M | -13.30M | -7.90M | -4.50M | -3.50M | -6.90M | -12.10M | -2.70M | -3.40M | -7.20M | 5.10M | -9.60M | -0.50M | -1.80M | 17.10M | 11.30M | 2.60M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 18.90M | -14.80M | -8.60M | -4.40M | -8.10M | -0.50M | -5.20M | -1.80M | -31.00M | 2.70M | -0.20M | -1.20M | -25.60M | -0.20M | -0.50M | -0.90M | -0.30M | -0.60M | 0.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -9.20M | 6.40M | -7.40M | 5.90M | -64.50M | 4.10M | -1.70M | 2.10M | 1.40M | 1.60M | 1.40M | 1.20M | 4.50M | -0.20M | 0.10M | 0.50M | 56.90M | 0.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.30M | 5.20M | | | | 12.90M | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | 0.40M | 0.10M | 0.20M | 0.10M | | | | | 0.10M | 0.40M | 0.40M | 0.10M | 0.70M | 0.50M | 0.40M | 0.70M | 0.20M | 0.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.60M | 114.20M | 20.80M | -48.60M | -34.90M | -27.00M | -4.70M | -4.40M | 72.00M | 14.40M | 126.50M | 10.50M | 57.50M | 51.40M | 166.50M | -10.40M | 43.40M | 106.80M | 195.80M | 29.80M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.20M | 12.00M | 10.40M | 14.00M | 11.60M | 11.30M | 9.50M | 10.70M | 16.00M | 19.70M | 16.80M | 21.00M | 23.40M | 23.50M | 23.70M | 27.00M | 32.50M | 32.40M | 30.70M | 32.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | -43.60M | 94.70M | -10.40M | 15.40M | 15.90M | -20.60M | 15.10M | -20.00M | 21.60M | -47.30M | 29.50M | 0.30M | 14.40M | -46.30M | 26.30M | 36.80M | 31.80M | -13.10M | 17.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | 15.30M | -0.60M | 25.60M | 19.30M | 33.50M | -25.00M | 21.20M | 5.80M | -5.40M | -18.50M | 12.00M | -1.30M | 3.40M | -23.20M | 13.80M | 2.40M | 9.90M | -28.90M | 35.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.30M | | 96.40M | -65.50M | -25.10M | 14.10M | 2.80M | -10.70M | 8.00M | 13.90M | -4.20M | -24.90M | -8.10M | 9.20M | 19.50M | -10.80M | -13.80M | 21.40M | 27.90M | -29.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 3.30M | 2.10M | 2.10M | 3.90M | 4.00M | 5.90M | 4.00M | 4.70M | 7.80M | 7.40M | 9.90M | 10.40M | 7.90M | 9.80M | 5.50M | 7.70M | 10.40M | 68.50M | 18.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.90M | 38.10M | 145.20M | 41.80M | -0.40M | -1.40M | | | 547.10M | 0.20M | -0.30M | 294.10M | | -2.10M | | 304.10M | 143.60M | -2.40M | -0.30M | 439.60M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | 619.10M | 2.20M | -13.90M | | | | | | | | | | | | | | | | 59.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.30M | 582.00M | -804.60M | -43.90M | -15.80M | 0.40M | -6.80M | -3.90M | -550.90M | -6.40M | -9.00M | -303.90M | 32.40M | -5.80M | -7.20M | -306.60M | -151.20M | -41.40M | -61.80M | -455.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.30M | 0.30M | -0.20M | 0.20M | -0.70M | -0.10M | | 1.30M | -1.30M | -0.40M | | -0.80M | 0.80M | | | | 0.10M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.10M | -167.70M | -0.80M | -11.00M | -35.70M | 5.50M | 1.30M | 62.90M | 363.30M | -1.10M | -115.50M | 292.70M | -62.20M | -53.60M | -123.80M | 335.70M | 59.60M | 29.30M | 0.90M | 157.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.80M | 0.40M | -0.10M | 1.90M | -0.50M | 1.60M | 1.00M | -1.50M | -0.50M | 0.90M | 1.30M | -0.20M | 4.40M | -3.50M | 2.60M | 3.80M | 0.10M | 0.30M | -0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.80M | 491.00M | -164.10M | -126.50M | -74.30M | -7.90M | -30.20M | 55.60M | -117.10M | 6.40M | 2.90M | 0.60M | 27.50M | -3.60M | 32.00M | 20.80M | -45.30M | 94.50M | 134.60M | -207.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.60M | 110.90M | 18.70M | -50.70M | -38.80M | -31.00M | -10.60M | -8.40M | 67.30M | 6.60M | 119.10M | 0.60M | 47.10M | 43.50M | 156.70M | -15.90M | 35.70M | 96.40M | 127.30M | 11.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.80M | 528.50M | -784.60M | -103.50M | -86.40M | -21.10M | -10.20M | 54.60M | -115.60M | 6.90M | 2.00M | -0.70M | 27.70M | -8.00M | 35.50M | 18.70M | -48.20M | 94.70M | 134.90M | -267.60M |