|
Net Income (Quarter)
|
14.89M | 0.42M | -0.74M | -10.71M | 5.30M | | -16.87M | -1.11M | -0.11M | -6.51M | -0.31M | | | 0.53M | 0.98M | | | | -0.27M | 1.29M | 1.68M | 1.70M | 0.34M | 9.36M | 15.37M | -0.74M | -2.83M | | | | 78.33M | 22.34M | -1.84M | 14.26M | | 20.16M | 29.88M | 391.25M | 18.83M | 31.89M | 32.39M | 46.13M | 26.53M | 14.44M | 24.90M | 39.75M | 38.73M | 41.37M | 65.72M | 41.17M | | 37.40M | 48.15M | 50.54M | 29.11M | 39.82M | 59.63M | 58.05M | 46.94M | 41.99M | 54.64M | 50.22M | 47.50M | 39.23M | 55.11M | 44.25M | 26.48M |
|
Share-based Compensation (Quarter)
|
| | 0.44M | 3.52M | 0.91M | 5.41M | | 3.24M | | | 7.15M | 2.60M | 2.57M | 3.17M | 3.14M | 3.01M | 3.95M | 4.60M | 8.05M | 10.58M | 4.57M | 10.05M | 3.04M | 5.07M | 7.17M | 6.54M | | 5.08M | | | -0.64M | 3.56M | 7.81M | 4.98M | 4.57M | 4.46M | 5.13M | 4.81M | 3.52M | 5.02M | 4.99M | 3.98M | 4.69M | 4.54M | 4.79M | 5.79M | 3.82M | 5.15M | 5.88M | 5.70M | | 6.35M | | | 7.80M | 4.61M | 5.61M | 6.55M | 6.98M | 5.85M | 5.82M | 6.81M | 4.53M | 5.57M | 5.13M | -0.93M | 4.80M |
|
Deferred Taxes (Quarter)
|
| 0.41M | 40.41M | -8.55M | 8.55M | -16.30M | | -2.90M | | | 15.98M | 5.77M | -9.36M | -16.22M | -11.79M | 2.59M | 3.14M | 13.56M | -6.44M | 32.62M | 15.23M | 11.74M | 9.94M | 9.31M | 10.42M | 15.64M | | -8.37M | | | -49.58M | -0.94M | -1.56M | 3.44M | -120.28M | -9.80M | 7.29M | 0.98M | -5.04M | 0.84M | 2.58M | 2.10M | -4.69M | 0.75M | 1.17M | 3.96M | 4.39M | -1.12M | -1.02M | 2.11M | | 4.53M | | | 4.33M | 2.30M | 1.95M | -4.76M | -0.30M | 0.60M | -0.71M | -0.36M | -5.06M | 0.31M | 0.52M | 25.99M | -3.35M |
|
Cash from Discontinued Operations (Quarter)
|
| | -3.25M | | | | | | | | | | | | | | | | | | | | | | 27.34M | 0.19M | -2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 39.58M | 17.16M | 6.06M | 4.78M | -12.21M | | 2.88M | | | 14.96M | 27.41M | -29.15M | | 5.88M | -0.31M | 4.70M | 1.67M | 13.52M | 6.57M | -8.01M | -0.92M | -10.25M | 2.38M | -2.47M | 16.49M | | 2.42M | 1.92M | 37.76M | -15.90M | 2.44M | -41.05M | -0.11M | 9.00M | 1.10M | 0.09M | 0.49M | -450.01M | 13.81M | 0.11M | 1.04M | 8.95M | 0.32M | 1.99M | 0.02M | -5.41M | 0.52M | 30.77M | 1.44M | | 3.53M | 0.15M | 0.45M | -29.55M | 4.40M | -0.01M | 0.12M | -16.98M | 2.12M | 0.28M | 0.42M | -3.18M | -0.09M | 0.39M | 0.03M | 11.95M |
|
Asset Writedowns and Impairment (Quarter)
|
| -11.19M | -0.47M | 11.60M | -11.60M | 7.59M | | 9.61M | | | 6.86M | 1.63M | 3.27M | | 13.32M | | | 5.33M | 10.55M | 2.53M | 0.08M | 8.62M | 8.39M | 1.94M | 10.02M | 1.51M | 11.53M | 7.11M | 5.53M | 0.36M | 3.25M | 0.51M | 0.25M | 1.04M | | 0.21M | 1.60M | 0.35M | 2.54M | 1.49M | 0.20M | | 5.32M | 4.59M | 0.12M | 0.02M | 3.31M | 0.64M | 0.63M | 0.57M | | 0.62M | 1.86M | 0.21M | 4.59M | 0.38M | 0.08M | 0.06M | 0.89M | 2.01M | 0.69M | 0.18M | 6.84M | 1.42M | 1.69M | 2.26M | 6.73M |
|
Cash from Operations (Quarter)
|
| 104.91M | 43.83M | 35.24M | -30.56M | 51.01M | | 53.46M | | | 191.02M | -15.14M | 83.67M | 56.10M | 65.78M | 32.60M | 110.76M | 109.33M | 77.16M | 14.74M | 66.27M | 101.59M | 72.18M | 21.74M | 31.37M | 65.52M | | 50.81M | | | 75.20M | 42.12M | 63.64M | 54.55M | 78.48M | 68.71M | 79.71M | 81.24M | -5.43M | 62.02M | 92.04M | 83.44M | 51.43M | -19.37M | 49.93M | 175.20M | 78.60M | 85.83M | 72.92M | 117.92M | | 20.98M | | | -16.77M | 52.98M | 88.53M | 128.02M | 75.89M | 99.99M | 45.48M | 141.22M | 68.63M | 85.42M | 60.59M | 129.25M | 69.28M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | 9.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| 2.68M | 2.88M | 2.71M | -2.71M | 13.01M | | 2.13M | | | -4.89M | 2.01M | 2.14M | 1.91M | 1.91M | 1.93M | 1.82M | 1.53M | 0.66M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.29M | | 0.30M | | | 0.33M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.32M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | 1.36M | 1.36M | 0.76M | 0.76M | 0.76M | 0.65M | 0.49M | 0.59M | 0.57M | 0.63M | 0.62M | 0.62M | 0.61M | 0.97M | 1.83M | | 1.87M | | | 4.24M | 2.00M | 1.97M | 1.98M | 1.99M | 1.43M | 1.51M | 1.51M | 1.50M | | | | | | | | | | | | | | | 0.89M | 2.39M | 1.58M | 2.27M | 3.84M | 5.09M | 3.54M | 3.52M | 3.58M | 4.06M | 4.17M | 4.06M | 5.23M | 5.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
44.69M | 47.02M | 46.88M | 46.33M | 31.38M | 26.40M | | 43.12M | 2.58M | 2.86M | 145.30M | 32.95M | | | 42.12M | 52.38M | 39.09M | 47.45M | 61.30M | 42.50M | 39.49M | 36.27M | 41.59M | 36.88M | 41.92M | 39.91M | | 33.29M | | | 5.60M | 29.16M | 31.31M | 31.22M | 34.00M | 32.15M | 33.43M | 29.07M | 34.23M | 33.19M | 31.48M | 33.31M | 33.72M | 31.05M | 34.71M | 32.97M | 34.05M | 31.54M | 30.76M | 30.94M | | 33.23M | 33.43M | 34.25M | 40.17M | 33.47M | 33.50M | 34.29M | 34.53M | 35.52M | 37.49M | 37.00M | 33.23M | 36.55M | 36.99M | 38.39M | 40.29M |
|
Change in Receivables (Quarter)
|
| -0.74M | 6.06M | 1.76M | 5.03M | -9.84M | | -2.34M | | | 5.73M | 0.07M | 3.04M | -6.56M | -0.55M | -1.86M | 3.69M | -0.19M | -1.82M | 0.34M | 9.31M | -3.58M | -3.31M | 5.04M | 9.84M | 14.17M | | -0.76M | | | 5.17M | 1.82M | 7.74M | 4.64M | 3.15M | -2.93M | -5.38M | -3.07M | -1.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| 2.45M | -4.65M | 1.29M | -1.36M | -1.76M | | 0.37M | | | 2.34M | -0.92M | 0.19M | -0.23M | 1.53M | -1.28M | -0.26M | -0.70M | 0.76M | -1.16M | -0.04M | 0.28M | 0.22M | -0.89M | 0.72M | -0.04M | | -0.43M | | | 0.17M | -0.13M | 0.20M | -0.03M | 0.26M | -0.01M | 0.16M | -0.07M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| -6.83M | -4.02M | -13.03M | 0.09M | 12.94M | | 4.23M | | | 11.36M | -12.31M | 5.17M | 7.99M | -10.12M | -2.41M | 3.19M | -3.49M | 2.33M | -3.01M | -0.69M | 0.35M | 0.24M | 4.04M | 6.62M | -1.45M | | 0.85M | | | -15.85M | -2.48M | -2.00M | 2.93M | -0.73M | 0.15M | 0.60M | -1.31M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 20.07M | -7.41M | -42.31M | 42.31M | -34.53M | | -33.11M | | | 45.65M | -41.65M | 16.75M | -18.39M | 0.38M | -22.17M | 0.44M | 32.17M | 1.62M | -34.23M | -8.17M | 1.79M | 5.08M | -24.75M | -4.36M | 14.45M | | -19.00M | | | 33.36M | -21.18M | 17.13M | 7.09M | 1.94M | -20.44M | 14.41M | 95.84M | -65.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| 4.04M | 3.62M | -5.30M | 5.30M | -1.19M | | 8.68M | | | 8.77M | 2.66M | 4.08M | -2.52M | -2.86M | -0.15M | 2.54M | 3.57M | -1.34M | 6.06M | 1.14M | 1.69M | -5.91M | 5.64M | -1.77M | 2.66M | | 3.67M | | | -2.81M | 1.42M | 0.70M | -0.09M | 1.47M | -2.57M | -5.06M | -109.15M | 121.95M | 17.99M | -19.36M | -2.89M | -0.58M | 69.44M | 23.89M | -96.34M | -3.43M | -0.61M | 11.74M | -43.38M | | 58.54M | | | 27.70M | 22.45M | 13.21M | -39.15M | 26.38M | -3.46M | 49.21M | -50.55M | 19.35M | 11.49M | 34.37M | -19.65M | -1.12M |
|
Capital Expenditures (Quarter)
|
| 25.27M | 36.63M | 27.14M | 25.59M | -52.73M | | 28.57M | | | 146.76M | 47.00M | -40.51M | 119.84M | -104.22M | 39.98M | -1.12M | 6.71M | 178.68M | 53.06M | 61.46M | -55.89M | -13.22M | 30.78M | 0.15M | 157.32M | | 38.86M | | | -176.92M | 14.81M | 17.31M | -22.50M | 72.09M | 10.57M | 13.33M | -14.31M | 60.27M | 5.12M | 0.27M | 2.18M | 66.87M | 12.63M | 16.77M | -24.61M | 64.18M | 10.36M | 13.71M | 19.33M | | 12.50M | | | 42.14M | 12.24M | 17.92M | 25.52M | 29.33M | 17.35M | 17.11M | 17.90M | 42.03M | 17.68M | 21.37M | 24.99M | 37.88M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 1.71M | 0.40M | | | 2.17M | | | | | 4.79M | 0.76M | 0.15M | 5.37M | 14.75M | 2.10M | 13.91M | 28.04M | 105.06M | 108.46M | 7.72M | 0.01M | 41.49M | 6.28M | 0.04M | 4.58M | | 41.19M | 3.89M | 124.77M | 215.82M | 1.65M | 5.34M | 2.41M | 1.46M | 0.35M | 1.44M | 1.05M | 0.36M | | 1.24M | 0.80M | 1.41M | 0.20M | 4.12M | | 2.52M | 0.00M | 50.53M | | | 0.26M | 0.06M | 0.13M | -44.42M | 0.29M | | | 1.83M | 0.03M | 0.57M | 0.83M | 1.72M | 0.06M | | 0.01M | 2.92M |
|
Acquisitions (Quarter)
|
| | | | | | | 2.90M | | | 11.21M | 2.59M | 19.18M | 18.82M | 0.01M | | 0.81M | 1.00M | 2.80M | | 2.33M | 3.61M | 48.01M | 1.23M | | | | 2.21M | | | 0.98M | | 84.58M | | | | | 21.40M | | 5.05M | | | | | | | 4.88M | -4.88M | | | 127.95M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | 130.00M | 97.92M | 27.29M | | | -103.16M | | | | | | | | | | 78.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 31.29M | | | | | | | -0.35M | | | | | 3.00M | | | | | | | | | | | | 0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -22.58M | -38.78M | -24.18M | -13.53M | -0.35M | | -31.17M | | | -20.13M | -26.04M | -56.10M | -52.46M | -54.79M | -37.59M | -28.57M | -39.55M | 29.02M | 55.72M | -53.59M | -82.11M | -107.84M | -58.38M | 43.11M | -48.32M | | -0.23M | | | 170.67M | -14.97M | -25.27M | -21.46M | -30.54M | -11.10M | -11.53M | 414.08M | -28.54M | -15.89M | -14.03M | -15.79M | -9.23M | -12.12M | -12.82M | -16.05M | -27.25M | -5.08M | 37.04M | -16.91M | | -13.05M | | | -92.82M | -12.06M | -16.88M | -26.59M | -31.02M | -20.81M | -23.14M | -24.84M | -60.51M | -21.49M | -30.78M | -48.30M | -50.27M |
|
Other financing activities (Quarter)
|
| -6.08M | 36.71M | 0.02M | -0.02M | | | -0.02M | | | 0.06M | 0.05M | 15.55M | -0.09M | -15.46M | | | | | | | | | 26.98M | 19.40M | 3.50M | | 0.14M | | | -47.89M | 0.41M | 0.33M | 0.33M | 0.35M | 17.34M | | | | | 14.01M | | | | | | | | 20.87M | | | 10.21M | 0.02M | | -10.64M | | | | -10.23M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -54.12M | -59.56M | -96.75M | 96.75M | -425.16M | | -35.70M | | | 200.57M | -16.61M | -10.14M | 13.33M | -10.71M | -18.64M | -20.27M | -46.42M | -37.56M | -264.18M | -27.77M | -46.06M | -36.56M | -22.62M | 918.85M | -1032.72M | | -69.58M | | | -275.58M | -37.97M | -56.22M | -62.77M | -58.84M | -25.68M | -69.61M | -55.67M | -154.80M | -62.55M | -67.62M | -53.18M | -181.94M | 63.40M | -15.14M | -163.59M | -42.58M | -91.66M | 120.59M | -86.41M | | 452.80M | | | 346.15M | -132.28M | -114.00M | -126.95M | -131.08M | -72.63M | -89.75M | -88.19M | -52.53M | -179.32M | -93.37M | -56.95M | -14.35M |
|
Dividends Paid - Common (Quarter)
|
| 7.01M | 6.89M | 6.65M | -6.65M | 443.70M | | | | | -411.33M | 7.79M | 7.80M | -11.93M | 35.38M | 15.70M | 15.74M | 19.62M | 19.62M | 18.31M | 18.34M | 18.36M | 20.11M | 20.20M | 19.99M | 15.22M | | 16.21M | | | 8.42M | 17.27M | 17.17M | 17.02M | 16.86M | 20.36M | 20.29M | 20.14M | 19.75M | 23.07M | 23.12M | 23.09M | 27.08M | 26.79M | 11.18M | 11.20M | 15.69M | 20.16M | 22.12M | 26.68M | | 26.91M | | | 37.82M | 53.10M | 52.61M | 52.16M | 51.38M | 51.37M | 51.25M | 50.78M | 51.03M | 49.43M | 26.81M | 26.71M | 26.63M |
|
Exchange Rate Effect (Quarter)
|
| 0.97M | 1.05M | 1.26M | -1.26M | 0.89M | | 0.96M | | | -2.11M | 0.97M | -0.74M | 1.52M | -0.52M | -1.04M | -1.59M | 1.06M | -1.90M | -1.75M | 2.05M | -2.63M | -2.95M | -5.16M | 1.37M | -6.34M | | 4.70M | | | 12.26M | 0.78M | 2.48M | 3.64M | -0.79M | -2.48M | -1.92M | 2.21M | -5.49M | 1.88M | 1.98M | -1.11M | 0.73M | -5.09M | 1.95M | 1.42M | 3.04M | 0.82M | 1.46M | -2.11M | | 0.30M | | | -6.14M | 0.13M | 2.03M | -1.85M | 2.14M | -2.27M | -1.02M | 1.70M | -6.51M | 0.74M | 4.69M | -2.10M | 1.00M |
|
Change in Cash (Quarter)
|
| 28.64M | -52.93M | -84.44M | 1.10M | 66.89M | | -12.45M | | | -20.83M | -56.82M | 16.69M | 18.49M | -1.46M | -24.68M | 60.33M | 24.41M | 70.19M | -193.71M | -15.08M | -26.58M | -72.22M | -64.41M | 994.71M | -1011.74M | | -14.29M | | | -27.59M | -10.83M | -17.84M | -22.77M | -17.81M | 31.93M | -5.83M | 444.05M | -196.46M | -16.42M | 10.39M | 17.23M | -139.00M | 26.83M | 23.92M | -1.32M | 8.77M | -10.92M | 232.83M | 12.32M | | 460.74M | | | 230.60M | -91.23M | -40.32M | -27.37M | -84.06M | 6.54M | -70.72M | 31.49M | -52.52M | -114.65M | -64.29M | 24.02M | 4.65M |
|
Free Cash Flow (Quarter)
|
| 79.64M | 7.20M | 8.10M | -56.14M | 103.74M | | 24.89M | | | 44.26M | -62.14M | 124.19M | -63.74M | 170.00M | -7.37M | 111.88M | 102.62M | -101.52M | -38.32M | 4.80M | 157.48M | 85.40M | -9.04M | 31.23M | -91.80M | | 11.95M | | | 252.12M | 27.31M | 46.34M | 77.05M | 6.39M | 58.14M | 66.38M | 95.55M | -65.70M | 56.90M | 91.77M | 81.26M | -15.44M | -32.00M | 33.16M | 199.81M | 14.42M | 75.47M | 59.22M | 98.59M | | 8.49M | | | -58.91M | 40.73M | 70.61M | 102.50M | 46.56M | 82.63M | 28.36M | 123.32M | 26.60M | 67.74M | 39.22M | 104.26M | 31.40M |
|
Net Cash Flow (Quarter)
|
| 28.21M | -54.52M | -85.69M | 52.66M | -374.50M | | -13.41M | | | 371.46M | -57.79M | 17.43M | 16.98M | 0.29M | -23.64M | 61.92M | 23.35M | 68.62M | -193.71M | -15.08M | -26.58M | -72.22M | -59.26M | 993.34M | -1015.53M | | -19.00M | | | -29.71M | -10.83M | -17.84M | -29.68M | -10.90M | 31.93M | -1.43M | 439.65M | -188.77M | -16.42M | 10.39M | 14.47M | -139.74M | 31.91M | 21.97M | -4.45M | 8.77M | -10.92M | 230.55M | 14.60M | | 460.74M | | | 236.57M | -91.36M | -42.35M | -25.52M | -86.20M | 6.54M | -67.42M | 28.19M | -44.41M | -115.39M | -63.55M | 24.02M | 4.65M |