|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.70M | 98.10M | 87.60M | 75.30M | 105.70M | 115.40M | 74.90M | 83.20M | 105.00M | 82.90M | 100.60M | 89.20M | 113.90M | 118.90M | 106.70M | 77.50M | 98.40M | 114.00M | 120.50M | 96.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 10.20M | 7.60M | 10.00M | 9.90M | 9.90M | 10.70M | 11.30M | 10.40M | 9.60M | 11.10M | 12.00M | 11.80M | 11.70M | 12.10M | 11.40M | 10.50M | 11.10M | 12.50M | 13.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.60M | 6.70M | 2.30M | -7.10M | 6.70M | 12.50M | 0.40M | -19.90M | 21.20M | -0.10M | 3.80M | -0.10M | -2.50M | -0.50M | 24.10M | -7.30M | 6.60M | 27.60M | 0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 1.70M | | | 4.30M | | | 14.00M | | | | 3.00M | | | 2.00M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.60M | 92.50M | 83.70M | 43.60M | 38.40M | 150.60M | 186.60M | 119.80M | 165.10M | 106.60M | 190.00M | 102.60M | 152.50M | 174.10M | 132.20M | 59.40M | 207.30M | 202.50M | 140.80M | 89.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 25.10M | 24.30M | 23.60M | 23.50M | 23.40M | 26.50M | 22.00M | 21.90M | 22.80M | 22.70M | 22.90M | 22.90M | 22.60M | 21.60M | 30.50M | 34.60M | 46.40M | 38.30M | 38.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.70M | 65.50M | -40.20M | 16.70M | 50.70M | 72.50M | -81.60M | -61.00M | 18.70M | 9.30M | -37.80M | -22.30M | 17.60M | 51.20M | -25.20M | -10.80M | 25.60M | -15.90M | -28.00M | 12.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.40M | -12.30M | 41.30M | 76.30M | 56.90M | -91.20M | 5.80M | -50.30M | -38.10M | -32.60M | -3.20M | 7.90M | -3.50M | 15.10M | 5.10M | -12.70M | 2.50M | 39.30M | -7.10M | -4.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.00M | 12.80M | 17.70M | 45.70M | -4.50M | -56.30M | 20.30M | -89.40M | 15.70M | -57.10M | 28.70M | 10.50M | 1.20M | 25.80M | -14.50M | 3.50M | 49.10M | 26.30M | -51.40M | -42.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.70M | 17.60M | 47.70M | 4.10M | -13.50M | -20.70M | 28.60M | 25.40M | -44.40M | -31.00M | 5.30M | 32.20M | -10.10M | -24.40M | 12.00M | 14.40M | 16.40M | -24.60M | 4.00M | -4.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 13.20M | 9.30M | 14.80M | 13.90M | 18.50M | 18.20M | 17.40M | 12.40M | 18.70M | 14.60M | 14.40M | 12.00M | 23.00M | 18.90M | 9.70M | 15.00M | 24.80M | 26.00M | 15.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | | | 8.90M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 73.30M | | | 2.00M | 0.70M | | | 35.40M | 0.10M | | | | | | | 24.40M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.50M | -86.50M | -9.00M | -18.10M | -16.10M | -19.00M | -14.30M | -14.90M | -47.20M | -14.30M | -14.50M | -18.20M | -11.90M | -20.50M | -18.40M | -1172.00M | -58.90M | -31.40M | -26.30M | -16.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | -8.20M | | -2.10M | 0.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.70M | -102.30M | -59.10M | -55.30M | -178.20M | -219.80M | -110.40M | -49.00M | -99.30M | -54.20M | -59.70M | -19.30M | -21.50M | -4.00M | -18.70M | 578.40M | -182.10M | -122.20M | -160.70M | -181.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 4.80M | 4.70M | 4.60M | 4.40M | 4.40M | 4.30M | 4.20M | 4.20M | 4.10M | 4.10M | 4.70M | 4.60M | 4.80M | 4.50M | 5.50M | 5.30M | 5.30M | 5.30M | 6.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | -5.90M | -2.90M | 1.30M | -1.40M | -6.80M | -1.00M | -1.00M | 1.70M | 0.50M | -0.40M | 0.50M | 1.00M | -2.80M | -5.30M | -3.50M | 7.60M | 1.80M | -0.20M | 4.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.80M | -102.20M | 12.70M | -28.50M | -157.30M | -95.00M | 60.90M | 54.90M | 20.30M | 38.60M | 115.40M | 65.60M | 120.10M | 146.80M | 89.80M | -537.70M | -26.10M | 50.70M | -46.40M | -103.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.20M | 79.30M | 74.40M | 28.80M | 24.50M | 132.10M | 168.40M | 102.40M | 152.70M | 87.90M | 175.40M | 88.20M | 140.50M | 151.10M | 113.30M | 49.70M | 192.30M | 177.70M | 114.80M | 73.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.40M | -96.30M | 15.60M | -29.80M | -155.90M | -88.20M | 61.90M | 55.90M | 18.60M | 38.10M | 115.80M | 65.10M | 119.10M | 149.60M | 95.10M | -534.20M | -33.70M | 48.90M | -46.20M | -108.50M |