|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.30M | 54.50M | -43.00M | 63.40M | 42.40M | 40.80M | -13.10M | -3.70M | -0.30M | -1.70M | 11.70M | 13.60M | 29.70M | 85.60M | -137.40M | 22.80M | 7.50M | -21.90M | -36.90M | 7.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 1.20M | 9.40M | 3.10M | -0.10M | 2.10M | -1.50M | 0.30M | -24.90M | -14.00M | -11.70M | -0.10M | -3.90M | 24.00M | 23.50M | 1.80M | 1.40M | 14.60M | -27.30M | 5.50M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | -2.00M | 6.00M | -3.80M | -0.30M | -4.40M | -2.00M | -0.70M | -7.60M | 5.50M | 5.90M | 2.30M | 7.50M | -12.50M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 10.40M | 20.00M | 6.20M | -8.50M | | -12.10M | -2.40M | 1.50M | 0.90M | 1.60M | -2.00M | -2.30M | 64.50M | -35.00M | -1.70M | 52.40M | -55.90M | 27.50M | 1.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | 0.40M | | | | | 3.80M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.10M | 112.50M | 270.50M | -22.80M | 50.60M | 0.10M | 7.00M | -126.80M | 31.70M | 33.90M | 65.10M | -48.80M | 33.50M | 13.50M | 45.80M | -155.90M | 21.70M | -1.90M | 100.60M | -46.10M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | -2.90M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | 14.70M | 15.10M | 14.80M | 15.10M | 14.40M | 14.20M | 14.30M | 13.00M | 13.40M | 13.40M | 12.50M | 19.90M | 18.80M | 15.50M | 15.40M | 16.50M | 17.10M | 17.40M | 16.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | 29.20M | -2.50M | 43.90M | 16.60M | -36.90M | -104.70M | 39.00M | 19.10M | 2.80M | -16.30M | 59.50M | 19.80M | -11.50M | -51.10M | 51.00M | -32.80M | -4.30M | -51.00M | 100.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.00M | 7.10M | 17.30M | 35.30M | 2.70M | 104.00M | 62.20M | -1.50M | -67.10M | -34.70M | 46.60M | -78.70M | -24.70M | 7.00M | 137.40M | 28.00M | -43.80M | -26.10M | -32.80M | -72.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.90M | 68.50M | 128.70M | -37.70M | 3.10M | 54.70M | -16.20M | -82.60M | -1.40M | 5.60M | 89.60M | -125.30M | -4.80M | 19.70M | 50.20M | -73.40M | -27.40M | -9.80M | 4.30M | -66.60M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.10M | 4.40M | 3.20M | 7.10M | -5.70M | -3.90M | 2.00M | -1.30M | 1.80M | 1.10M | 7.70M | 2.80M | -8.30M | 7.30M | 7.40M | 2.50M | -20.30M | -2.00M | 8.00M | 2.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.40M | -7.40M | 76.10M | 10.20M | 4.70M | 52.60M | -54.60M | -8.50M | 1.10M | 24.90M | -23.10M | -12.10M | -1.50M | 48.40M | -49.90M | -6.70M | -7.30M | 37.80M | -36.60M | -7.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 37.20M | 24.90M | 16.20M | -13.60M | 45.40M | 19.60M | 16.70M | 17.70M | 8.30M | 5.80M | 0.80M | -0.30M | 17.90M | 12.50M | 2.80M | 22.60M | 10.40M | 10.80M | 10.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 15.00M | | | | | | | 1.80M | | | | | | 5.60M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 1.20M | 0.80M | 0.80M | 1.10M | 0.50M | 0.50M | 8.50M | 18.90M | 29.10M | 29.20M | 25.50M | 18.30M | 12.00M | 1.20M | 0.50M | 0.20M | 0.20M | 1.00M | 1.10M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.10M | | -25.00M | -15.50M | -17.90M | -24.20M | -89.10M | -42.00M | -14.70M | 8.60M | 19.10M | 19.50M | 14.50M | -151.60M | -7.40M | -12.30M | -12.40M | -12.10M | -11.00M | -9.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.70M | | | | | | | | -0.10M | 4.90M | 0.90M | 3.50M | | | | | 0.50M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.90M | -64.60M | -64.90M | -14.40M | -31.00M | -39.10M | -29.50M | -16.30M | -20.40M | -16.50M | -22.70M | -32.00M | -21.20M | 71.30M | -20.40M | 19.90M | -20.60M | 14.80M | -85.20M | 42.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.30M | 2.20M | 5.20M | 11.50M | 10.80M | 11.40M | 5.20M | 7.50M | 6.30M | -9.90M | 5.30M | -0.80M | 18.60M | -14.00M | 2.30M | 2.20M | 11.80M | 10.70M | 2.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | -2.80M | -2.90M | -0.40M | -8.30M | -6.90M | 10.50M | -0.70M | -0.20M | -1.90M | 3.80M | -1.10M | 0.90M | 4.60M | -4.50M | 1.20M | 2.80M | 0.10M | 0.40M | -0.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.90M | 47.90M | 180.60M | -52.70M | 1.70M | -63.20M | -111.60M | -185.10M | -3.40M | 26.00M | 61.50M | -61.30M | 26.80M | -66.80M | 18.00M | -148.30M | -11.30M | 0.80M | 4.40M | -13.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.50M | 75.30M | 245.60M | -39.00M | 64.20M | -45.30M | -12.60M | -143.50M | 14.00M | 25.60M | 59.30M | -49.60M | 33.80M | -4.40M | 33.30M | -158.70M | -0.90M | -12.30M | 89.80M | -56.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.90M | 47.90M | 180.60M | -52.70M | 1.70M | -63.20M | -111.60M | -185.10M | -3.40M | 26.00M | 61.50M | -61.30M | 26.80M | -66.80M | 18.00M | -148.30M | -11.30M | 0.80M | 4.40M | -13.10M |