|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.91M | 113.98M | 164.96M | 142.50M | 158.67M | 144.47M | 79.87M | 33.31M | 51.45M | 83.15M | 91.37M | 64.32M | 83.72M | 83.01M | 97.53M | 39.38M | 34.88M | 37.44M | 35.96M | 24.43M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 3.50M | 3.64M | 4.10M | 5.70M | 5.20M | 5.10M | 5.40M | 8.90M | 12.20M | 10.28M | 2.80M | 7.90M | 7.40M | 9.77M | 0.29M | 7.90M | 5.50M | 6.40M | 1.78M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.18M | -4.39M | 1.64M | -0.03M | 1.92M | -14.52M | 12.99M | -0.08M | 0.51M | 1.65M | 1.78M | -0.60M | 0.17M | 0.18M | -4.22M | 0.29M | 0.61M | -1.39M | -15.47M | 0.82M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.45M | 0.20M | 0.20M | 0.20M | 0.20M | 0.40M | 0.40M | 0.40M | 0.16M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.27M | -117.73M | -0.89M | 0.01M | 0.20M | -3.83M | -0.15M | 0.01M | 0.17M | -40.52M | 0.20M | 0.30M | 0.12M | -69.89M | 0.50M | 0.23M | 0.50M | -50.17M | 1.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | 10.15M | | | | 1.88M | 7.72M | -7.12M | 1.40M | 7.96M | 0.41M | 7.40M | 3.18M | 10.85M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.30M | -60.64M | -283.93M | 109.43M | -212.32M | 35.78M | 382.45M | 191.33M | -58.56M | -99.77M | 8.62M | 21.59M | -100.05M | -95.52M | 299.68M | -36.58M | -11.04M | -10.03M | 210.74M | -50.32M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.67M | 2.59M | 2.61M | 2.75M | 2.85M | 3.02M | 3.29M | 3.62M | 4.11M | 4.75M | 5.47M | 5.69M | 6.27M | 6.85M | 6.43M | 6.43M | 6.01M | 5.96M | 5.35M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.43M | 3.85M | 7.88M | 4.11M | 12.72M | -16.80M | 10.84M | -0.01M | 7.21M | -6.12M | 22.34M | -10.82M | 12.27M | -5.24M | -22.70M | -6.52M | 20.36M | 3.93M | -10.85M | -2.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.36M | 210.50M | 256.90M | 222.86M | 321.37M | 104.80M | -267.63M | -90.15M | 114.51M | 201.23M | -40.49M | 66.42M | 180.36M | 175.16M | -108.26M | 50.70M | 35.23M | 84.22M | -211.28M | 164.65M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.57M | 21.72M | -17.65M | 6.84M | 25.87M | -23.34M | 12.87M | -0.40M | 40.03M | 14.49M | -13.79M | -11.59M | 22.99M | 3.26M | -30.23M | 1.17M | 11.01M | 23.72M | -54.57M | 37.78M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.10M | 25.10M | -14.52M | 52.24M | -25.70M | -8.68M | -40.00M | -41.71M | 8.55M | 10.14M | 14.99M | -28.67M | -3.15M | 12.19M | 14.77M | -17.53M | -4.51M | 1.53M | 26.80M | -42.27M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.79M | 42.93M | 10.79M | 28.96M | -2.38M | 6.55M | -13.23M | -8.25M | -3.32M | 32.74M | -19.26M | 7.05M | 25.01M | 17.98M | -74.59M | 31.29M | 38.75M | -6.43M | -88.27M | -0.34M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 2.36M | 2.15M | 5.84M | 2.94M | 6.61M | 5.01M | 4.82M | 4.02M | 5.72M | 28.75M | 5.92M | 17.57M | 6.36M | 9.11M | 3.38M | 6.51M | 10.76M | 8.12M | 6.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.05M | | | 0.15M | 0.62M | | | 0.09M | 24.47M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 1.92M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.72M | | 124.41M | 2.58M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.47M | 0.02M | -2.15M | -5.09M | -20.19M | -12.05M | -16.93M | -20.94M | -27.67M | -25.99M | -57.38M | -64.59M | -23.04M | -190.08M | 45.02M | -4.09M | 33.73M | 0.99M | 14.29M | -8.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.30M | -7.54M | 0.00M | 12.10M | 0.60M | -149.53M | 136.78M | 9.90M | -16.50M | 17.30M | 30.97M | -26.85M | 37.25M | -2.48M | -2.46M | 0.57M | -1.26M | 17.98M | 39.16M | -78.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -128.79M | 133.03M | 111.24M | -208.43M | 112.15M | -12.23M | -166.33M | -58.28M | 34.91M | -33.44M | 80.68M | -54.75M | 107.30M | 336.04M | -348.28M | -1.48M | -29.47M | 45.88M | -248.69M | 27.46M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.06M | 5.07M | 6.66M | 6.57M | 6.46M | 6.35M | 7.37M | 7.37M | 7.34M | 7.31M | 8.26M | 8.22M | 8.15M | 8.12M | 8.92M | 8.78M | 8.61M | 8.43M | 9.31M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.95M | 72.41M | -174.84M | -104.08M | -120.36M | 11.50M | 199.19M | 112.12M | -51.32M | -159.20M | 31.91M | -97.74M | -15.79M | 50.44M | -3.58M | -42.15M | -6.79M | 36.83M | -23.66M | -31.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.81M | -63.00M | -286.08M | 103.59M | -215.26M | 29.17M | 377.44M | 186.51M | -62.58M | -105.49M | -20.13M | 15.67M | -117.62M | -101.89M | 290.56M | -39.96M | -17.55M | -20.79M | 202.61M | -57.09M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.95M | 72.41M | -174.84M | -104.08M | -120.36M | 11.50M | 199.19M | 112.12M | -51.32M | -159.20M | 31.91M | -97.74M | -15.79M | 50.44M | -3.58M | -42.15M | -6.79M | 36.83M | -23.66M | -31.04M |