|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | -3.00M | | | | 1.00M | 1.00M | 5.00M | | | | 32.00M | | 1.00M | 73.00M | | | | 79.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 8.00M | 8.00M | 12.00M | 12.00M | 10.00M | 11.00M | 10.00M | 12.00M | 9.00M | 7.00M | 9.00M | 11.00M | 9.00M | 12.00M | 14.00M | 12.00M | 12.00M | 19.00M | 13.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -8.00M | -12.00M | 13.00M | 3.00M | -1.00M | -19.00M | 33.00M | 3.00M | -8.00M | -20.00M | 22.00M | 2.00M | -13.00M | 15.00M | 22.00M | 1.00M | 18.00M | -62.00M | 29.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | 9.00M | -10.00M | 4.00M | 2.00M | 1.00M | | 5.00M | -6.00M | 11.00M | 6.00M | 4.00M | 2.00M | 4.00M | -9.00M | 4.00M | 3.00M | 3.00M | 4.00M | 3.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 1.00M | -2.00M | | 11.00M | | -1.00M | | 1.00M | | | 2.00M | -2.00M | | 1.00M | 1.00M | 214.00M | 19.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.00M | 145.00M | 133.00M | 141.00M | 89.00M | 37.00M | 175.00M | 7.00M | 103.00M | 88.00M | 152.00M | 47.00M | 174.00M | 145.00M | 98.00M | 121.00M | 232.00M | 163.00M | 124.00M | 38.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 4.00M | 5.00M | 5.00M | 4.00M | 6.00M | 7.00M | 7.00M | 5.00M | 6.00M | 7.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 30.00M | 31.00M | 30.00M | 31.00M | 30.00M | 28.00M | 28.00M | 27.00M | 28.00M | 29.00M | 28.00M | 28.00M | 30.00M | 29.00M | 30.00M | 31.00M | 31.00M | 32.00M | 32.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 13.00M | 6.00M | 13.00M | -2.00M | 26.00M | -9.00M | -3.00M | 2.00M | 24.00M | -5.00M | 3.00M | -16.00M | -27.00M | 5.00M | 14.00M | | -9.00M | -8.00M | -18.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | -26.00M | -8.00M | -26.00M | 34.00M | 2.00M | -41.00M | 6.00M | -17.00M | -6.00M | -8.00M | 2.00M | | -2.00M | 16.00M | -6.00M | 22.00M | 25.00M | 27.00M | 78.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | -6.00M | 16.00M | -10.00M | -47.00M | -28.00M | 14.00M | -75.00M | 4.00M | -7.00M | 8.00M | -30.00M | 16.00M | 20.00M | -25.00M | -70.00M | 75.00M | 9.00M | 82.00M | -98.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.00M | -77.00M | 5.00M | -7.00M | 12.00M | -33.00M | 15.00M | 1.00M | 11.00M | 3.00M | 8.00M | 16.00M | -29.00M | -9.00M | 2.00M | -4.00M | -11.00M | 11.00M | -5.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 15.00M | 17.00M | 10.00M | 14.00M | 12.00M | 16.00M | 12.00M | 16.00M | 14.00M | 32.00M | 17.00M | 21.00M | 20.00M | 23.00M | 21.00M | 37.00M | 27.00M | 32.00M | 19.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 11.00M | | | 20.00M | 2.00M | | 6.00M | | | | 40.00M | 4.00M | | | 1.00M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 9.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | -15.00M | -16.00M | -16.00M | -13.00M | 1.00M | -17.00M | -17.00M | -16.00M | -13.00M | -34.00M | -57.00M | -24.00M | -20.00M | -23.00M | -22.00M | -26.00M | -30.00M | -29.00M | -18.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 11.00M | 5.00M | 1.00M | 6.00M | 7.00M | | 5.00M | 6.00M | 11.00M | | | 12.00M | 8.00M | -2.00M | 14.00M | 10.00M | 5.00M | 6.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -214.00M | -97.00M | -93.00M | -79.00M | -236.00M | -99.00M | 218.00M | -343.00M | -43.00M | -58.00M | -56.00M | 203.00M | -464.00M | -113.00M | -84.00M | -63.00M | -192.00M | -105.00M | -83.00M | 7.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 26.00M | 32.00M | 35.00M | 35.00M | 34.00M | 33.00M | 36.00M | 35.00M | 33.00M | 32.00M | 36.00M | 37.00M | 35.00M | 34.00M | 40.00M | 38.00M | 36.00M | 35.00M | 38.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -5.00M | -1.00M | 4.00M | -9.00M | -6.00M | 6.00M | -1.00M | | -3.00M | 4.00M | -4.00M | -1.00M | 5.00M | -11.00M | 2.00M | 6.00M | -1.00M | | 3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | 28.00M | 23.00M | 50.00M | -169.00M | -73.00M | 383.00M | -354.00M | 44.00M | 14.00M | 66.00M | 189.00M | -315.00M | 17.00M | -20.00M | 38.00M | 20.00M | 27.00M | 12.00M | 30.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.00M | 130.00M | 116.00M | 131.00M | 75.00M | 25.00M | 159.00M | -5.00M | 87.00M | 74.00M | 120.00M | 30.00M | 153.00M | 125.00M | 75.00M | 100.00M | 195.00M | 136.00M | 92.00M | 19.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | 33.00M | 24.00M | 46.00M | -160.00M | -61.00M | 376.00M | -353.00M | 44.00M | 17.00M | 62.00M | 193.00M | -314.00M | 12.00M | -9.00M | 36.00M | 14.00M | 28.00M | 12.00M | 27.00M |