|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.41M | 60.16M | 116.91M | 59.07M | 74.68M | 61.84M | 43.03M | 60.99M | 58.66M | 60.35M | 66.31M | 68.53M | 73.05M | 69.64M | 71.08M | 75.53M | 78.46M | 82.19M | 93.68M | 91.19M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.29M | 5.59M | 3.75M | 3.96M | 5.01M | 3.08M | 2.08M | 3.89M | 4.78M | 3.64M | 3.59M | 4.30M | 5.98M | 4.57M | 6.83M | 5.05M | 8.69M | 6.99M | 5.35M | 10.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.69M | -35.63M | 39.92M | -0.08M | 0.01M | 10.80M | -7.27M | -0.01M | 4.12M | 0.74M | -15.98M | 6.91M | 0.03M | -7.14M | 0.92M | -1.78M | 14.66M | 15.35M | -14.61M | -0.41M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.91M | 67.25M | 160.45M | -5.38M | 77.42M | 65.00M | 107.67M | -13.02M | 80.61M | 74.35M | 221.76M | 33.03M | 65.89M | 32.63M | 276.88M | 50.65M | 159.04M | 143.16M | 127.00M | 92.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.09M | 17.48M | 18.60M | 17.62M | 18.60M | 18.59M | 19.03M | 19.02M | 19.38M | 19.80M | 20.36M | 20.55M | 21.61M | 21.27M | 22.43M | 23.91M | 27.26M | 28.46M | 29.56M | 29.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | -6.10M | 15.60M | -11.77M | 13.69M | -12.44M | -4.65M | 4.27M | 0.67M | 26.58M | -31.98M | 15.49M | 4.83M | 9.92M | 17.33M | -19.44M | 19.91M | 29.59M | 50.57M | -27.25M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.25M | -3.91M | 49.58M | -33.49M | 10.92M | 4.58M | -22.50M | 8.13M | -1.06M | 17.80M | -33.90M | 32.83M | 14.19M | 1.29M | -13.77M | 5.34M | 1.53M | 25.16M | -55.60M | 79.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.34M | 1.51M | -3.91M | -5.28M | -2.76M | -0.44M | -10.46M | -9.31M | -3.84M | 2.93M | 0.48M | -2.02M | 1.70M | 5.50M | -4.31M | 9.39M | 9.99M | 8.65M | -21.04M | 8.37M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.26M | 14.85M | -11.61M | 11.96M | -16.86M | 0.88M | 3.25M | 3.10M | -13.93M | 5.50M | 0.55M | 17.82M | -24.56M | 22.39M | -14.00M | 6.43M | 16.13M | 21.38M | -73.56M | 13.26M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67M | -0.51M | -4.06M | 1.41M | 1.51M | -6.32M | -3.10M | 6.20M | -2.19M | -4.00M | 8.84M | 0.13M | 11.17M | -0.53M | -10.86M | 14.71M | -4.97M | -6.84M | -16.33M | 1.26M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.32M | -145.06M | 2.39M | 52.41M | 42.53M | 39.65M | -125.00M | 29.78M | -19.09M | 89.80M | -93.39M | 30.42M | 30.41M | -45.71M | 138.53M | 10.47M | 55.63M | 48.27M | -102.07M | 14.62M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.34M | 434.84M | -2.18M | -0.85M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 0.65M | 2.14M | 1.13M | 0.85M | 0.69M | 1.15M | 1.43M | 4.57M | | | | | | | 1.86M | 1.54M | -0.00M | 0.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.57M | -64.48M | -70.57M | -65.93M | -98.82M | -28.33M | -63.16M | -29.78M | -36.13M | -39.07M | -50.66M | -30.32M | -30.30M | -40.30M | -53.64M | -156.35M | -473.13M | -44.41M | -68.22M | -46.94M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.30M | 8.86M | 1.79M | -0.06M | -0.07M | -0.02M | 2.55M | 0.00M | 0.04M | 0.86M | -0.15M | 0.05M | -0.15M | 0.52M | -0.62M | 1.02M | -0.92M | 1.21M | 0.03M | 2.56M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.14M | -124.06M | -125.50M | 60.57M | 64.47M | -48.76M | -62.34M | 49.34M | -52.62M | -18.91M | -147.18M | -32.16M | -32.85M | -4.89M | -182.89M | 84.79M | 301.04M | -46.22M | 354.03M | -34.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.16M | 20.14M | 19.39M | 20.28M | 20.27M | 20.23M | 20.18M | 21.23M | 21.22M | 21.23M | 21.03M | 22.15M | 22.13M | 22.12M | 22.38M | 23.08M | 23.18M | 23.15M | 22.76M | 24.88M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.09M | 0.09M | 0.28M | 0.70M | -4.07M | 1.89M | 0.01M | 0.19M | 0.22M | 1.52M | -0.17M | -0.14M | -0.07M | -1.75M | 2.29M | -4.77M | -9.71M | 7.44M | 1.67M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.09M | -121.20M | -35.53M | -10.46M | 43.77M | -16.16M | -15.94M | 6.54M | -7.95M | 16.58M | 25.45M | -29.62M | 2.61M | -12.63M | 38.61M | -18.61M | -17.82M | 42.82M | 420.25M | 13.12M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.41M | 212.32M | 158.06M | -57.80M | 34.89M | 25.35M | 232.67M | -42.80M | 99.70M | -15.46M | 315.16M | 2.60M | 35.49M | 78.34M | 138.35M | 40.18M | 103.41M | 94.89M | 229.06M | 77.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.48M | -121.29M | -35.62M | -10.74M | 43.07M | -12.09M | -17.82M | 6.53M | -8.14M | 16.37M | 23.93M | -29.45M | 2.75M | -12.56M | 40.35M | -20.91M | -13.05M | 52.53M | 412.81M | 11.46M |