|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 1.60M | 0.60M | 0.80M | -0.40M | | | 0.40M | 2.70M | -0.40M | | -1.00M | | | | | 21.00M | 72.00M | 65.00M | 63.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 7.70M | 6.50M | 9.00M | 9.40M | 6.80M | 6.70M | 7.10M | 7.80M | 9.50M | 8.70M | 18.00M | 10.00M | 8.00M | 5.00M | 7.00M | 10.00M | 8.00M | 7.00M | 7.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.30M | 3.10M | | -38.40M | -3.30M | -7.00M | 5.80M | -18.50M | -7.00M | 6.60M | -11.60M | 3.00M | -18.00M | 11.00M | -1.00M | -17.00M | -2.00M | 2.00M | -20.00M | -18.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.10M | 131.10M | 54.90M | -30.70M | -51.70M | 71.00M | 84.90M | 156.80M | 9.10M | 120.70M | 139.20M | 190.00M | -34.00M | 67.00M | 116.00M | 177.00M | -21.00M | 102.00M | 154.00M | 205.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | 12.50M | 12.60M | 12.30M | 11.70M | 11.80M | 11.60M | 11.90M | 12.10M | 12.80M | 12.10M | 19.00M | 15.00M | 15.00M | 15.00M | 37.00M | 39.00M | 40.00M | 41.00M | 38.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.10M | 58.50M | -29.10M | -4.50M | 20.90M | 47.90M | -12.40M | -1.40M | 79.30M | 49.50M | -26.80M | -113.00M | 145.00M | 39.00M | -62.00M | -138.00M | 134.00M | 102.00M | -73.00M | -117.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.60M | 50.60M | 48.70M | 69.60M | 118.00M | 75.40M | 40.60M | -28.00M | 98.80M | 42.40M | 26.80M | 32.00M | 55.00M | 31.00M | -41.00M | -122.00M | 43.00M | 16.00M | 14.00M | -112.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.30M | 73.00M | 1.50M | -12.80M | 41.90M | 48.40M | 1.20M | 4.50M | 61.40M | 6.10M | -7.50M | -2.00M | 19.00M | 7.00M | -135.00M | -132.00M | 102.00M | 82.00M | -44.00M | -22.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.40M | -40.30M | 174.90M | | -3.80M | -7.70M | -33.30M | 33.80M | 3.60M | -3.30M | -9.30M | 7.00M | 4.00M | -6.00M | 17.00M | -18.00M | 1.00M | -1.00M | -1.00M | -11.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 16.60M | 7.80M | 28.00M | 20.10M | 26.90M | 31.80M | 31.20M | 20.30M | 18.80M | 32.90M | 55.00M | 35.00M | 24.00M | 29.00M | 49.00M | 36.00M | 24.00M | 24.00M | 34.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | 0.70M | | 0.10M | -0.10M | | | | 0.50M | | | 0.10M | -0.10M | 1.00M | 2.00M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.90M | -17.00M | 85.60M | -3.10M | -5.10M | -41.90M | 100.10M | -10.00M | -5.80M | -0.20M | 40.00M | -2.00M | 0.20M | -0.20M | 2,003.00M | -2.00M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.10M | -42.50M | -24.80M | -28.80M | -23.20M | -31.60M | -69.60M | -29.60M | -29.70M | 8.70M | -33.00M | -60.00M | -36.00M | -16.00M | -28.00M | -2047.00M | -26.00M | -12.00M | -6.00M | 76.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.90M | -12.30M | -1.40M | -17.60M | -10.20M | -3.00M | -0.60M | 13.80M | -18.30M | -2.90M | -1.80M | | -14.00M | -5.00M | -1.00M | -2.00M | -7.00M | -3.00M | -2.00M | -3.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -214.90M | -122.80M | -11.00M | -231.40M | 28.00M | 10.00M | -24.70M | -68.30M | -31.70M | -87.30M | -42.00M | -127.00M | 71.00M | -94.00M | -65.00M | 1,925.00M | -50.00M | -34.00M | -14.00M | -25.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 8.40M | 8.40M | 8.40M | 9.10M | 8.90M | 8.80M | 9.20M | 10.00M | 10.00M | 12.00M | 11.00M | 11.00M | 12.00M | 11.00M | 12.00M | 11.00M | 11.00M | 12.00M | 11.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.40M | 3.90M | -8.40M | -0.40M | -1.60M | -14.50M | -12.20M | 13.30M | 2.40M | 1.40M | -9.80M | 16.00M | -7.00M | -3.00M | 10.00M | -19.00M | 7.00M | 20.00M | 1.00M | 7.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -92.30M | -30.30M | 10.70M | -291.30M | -48.50M | 34.90M | -21.60M | 72.20M | -49.90M | 43.50M | 54.40M | 19.00M | -6.00M | -46.00M | 33.00M | 36.00M | -90.00M | 76.00M | 135.00M | 263.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.80M | 114.50M | 47.10M | -58.70M | -71.80M | 44.10M | 53.10M | 125.60M | -11.20M | 101.90M | 106.30M | 135.00M | -69.00M | 43.00M | 87.00M | 128.00M | -57.00M | 78.00M | 130.00M | 171.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.90M | -34.20M | 19.10M | -290.90M | -46.90M | 49.40M | -9.40M | 58.90M | -52.30M | 42.10M | 64.20M | 3.00M | 1.00M | -43.00M | 23.00M | 55.00M | -97.00M | 56.00M | 134.00M | 256.00M |