|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.02M | 52.37M | 18.04M | 32.75M | 37.97M | 28.80M | 25.02M | -66.01M | 20.92M | 3.76M | 1.80M | 24.14M | 0.50M | -296.77M | -18.97M | 52.78M | 3.25M | -6.72M | -11.07M | -283.88M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.30M | 4.60M | -10.77M | 3.74M | 4.14M | 5.36M | 4.33M | 4.15M | 5.65M | 6.61M | 5.66M | 5.81M | 1.99M | 2.86M | 3.44M | 3.25M | 2.53M | 3.08M | 3.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09M | -4.43M | 6.04M | 0.32M | -4.68M | -4.48M | 0.94M | 5.09M | -4.99M | -5.40M | -1.90M | 4.76M | -12.63M | 49.78M | 1.77M | 19.61M | 1.91M | 1.12M | -4.88M | -15.31M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | 0.32M | | | | 0.27M | | | | 0.46M | | | | 1.11M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | 2.75M | 4.69M | -11.77M | 1.52M | 1.54M | 3.92M | 0.18M | 0.51M | 0.12M | 2.31M | -4.48M | 0.13M | 0.48M | 0.34M | 0.07M | 0.06M | 0.98M | 0.16M | 0.14M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 0.14M | -0.27M | 11.29M | 1.11M | 9.25M | 2.94M | 12.19M | 4.31M | 2.65M | 4.12M | -9.07M | -0.03M | 236.72M | 4.69M | 2.55M | 0.76M | 0.35M | 0.44M | 205.40M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 0.20M | -0.30M | 7.00M | 1.10M | 9.20M | 2.90M | | 4.30M | 2.70M | 4.10M | | 0.10M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.79M | 63.05M | 42.22M | 76.23M | 13.69M | 77.59M | 27.54M | 18.23M | 49.06M | 95.89M | -31.72M | 31.53M | -15.63M | 49.27M | -91.38M | -1.09M | 21.59M | 92.71M | 4.20M | 2.57M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.17M | 0.23M | 0.41M | 0.35M | 0.71M | 0.28M | 0.72M | 0.72M | 0.44M | 0.44M | 0.69M | 0.28M | 0.39M | 0.69M | 0.63M | 0.49M | 0.30M | 0.26M | 0.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.27M | 0.27M | 0.30M | 0.27M | 0.23M | 0.23M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.64M | 0.34M | 0.59M | 0.44M | 0.51M | 0.47M | 0.60M | 0.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.46M | 24.92M | 25.28M | 26.05M | 26.63M | 26.31M | 27.12M | 31.73M | 25.83M | 24.95M | 25.59M | 24.90M | 25.14M | 25.07M | 24.04M | 23.70M | 22.70M | 22.89M | 22.03M | 22.15M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.05M | -21.46M | -0.30M | 8.66M | 41.13M | -2.86M | -0.28M | 36.58M | -11.09M | -3.56M | -20.35M | 12.64M | 11.30M | -19.62M | 45.81M | 28.83M | -14.19M | -28.32M | 9.62M | 31.25M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.97M | -34.03M | 37.47M | -36.62M | 17.52M | 3.52M | -19.56M | -14.18M | -22.35M | 65.78M | -51.88M | 17.97M | -25.84M | 24.85M | -48.13M | 5.90M | -14.20M | 28.87M | 1.79M | 8.61M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.67M | -25.84M | 45.63M | -4.90M | 8.32M | -44.19M | -2.73M | -5.11M | -13.32M | -7.00M | 21.94M | -10.19M | -3.09M | 13.90M | 2.15M | 4.16M | 1.72M | -19.20M | -3.69M | -15.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.56M | 12.03M | 17.18M | 19.58M | 16.69M | 19.10M | 28.77M | 19.45M | 13.67M | 19.29M | 21.77M | 13.12M | 13.47M | 14.21M | 8.78M | 8.71M | 5.41M | 7.18M | 13.79M | 11.73M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.00M | 0.01M | 0.05M | 0.01M | 0.10M | 0.09M | 0.04M | 0.03M | 0.00M | 0.22M | 0.01M | 0.03M | 0.09M | 0.03M | 45.50M | 0.13M | 0.05M | 4.30M | 0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 481.45M | | | | 142.42M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.81M | -493.48M | -17.17M | -19.53M | -16.68M | -161.42M | -28.69M | -19.41M | -13.64M | -19.28M | -21.55M | -13.10M | -13.45M | -14.12M | -8.75M | 36.80M | -5.28M | -7.13M | -9.49M | -11.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | 2.51M | | | | | | | | | 1.10M | | 1.53M | 0.17M | | 0.20M | 0.83M | 0.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.18M | 454.64M | -37.92M | -42.89M | -3.85M | 97.57M | 18.05M | -22.74M | -43.64M | -71.34M | 43.46M | 3.29M | -46.49M | -29.21M | 90.49M | -53.09M | -13.73M | -85.19M | -3.97M | 19.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.13M | | 22.09M | 22.09M | | 7.22M | 24.55M | 24.55M | 24.57M | | 24.66M | 24.66M | 2.52M | 2.25M | -1.92M | | 2.21M | 1.89M | 2.29M | 1.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.58M | 0.65M | -4.34M | -1.02M | -1.63M | -10.72M | -9.88M | 8.73M | 0.88M | 0.40M | 2.61M | -6.00M | 1.85M | -6.46M | 6.89M | 5.44M | -2.43M | -2.96M | 0.21M | -1.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 24.86M | -17.22M | 12.80M | -8.47M | 3.01M | 7.03M | -15.18M | -7.35M | 5.66M | -7.20M | 15.72M | -73.72M | -0.52M | -2.74M | -11.94M | 0.14M | -2.58M | -9.05M | 9.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.22M | 51.02M | 25.04M | 56.65M | -3.00M | 58.49M | -1.23M | -1.21M | 35.39M | 76.61M | -53.49M | 18.42M | -29.10M | 35.06M | -100.16M | -9.79M | 16.19M | 85.53M | -9.59M | -9.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 24.22M | -12.87M | 13.82M | -6.85M | 13.73M | 16.91M | -23.91M | -8.22M | 5.27M | -9.81M | 21.72M | -75.56M | 5.94M | -9.64M | -17.38M | 2.58M | 0.39M | -9.26M | 10.45M |