|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | 0.02M | 36.93M | 17.05M | 9.66M | 26.15M | 36.34M | 16.13M | 9.41M | 25.32M | 46.20M | 18.20M | 17.50M | 36.70M | 50.90M | 23.90M | 19.40M | 46.10M | 59.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22M | 4.97M | 1.32M | -0.26M | -0.26M | 5.22M | 1.70M | 0.12M | 0.10M | 4.64M | 2.74M | 2.10M | 2.40M | 1.90M | -6.40M | | 4.60M | -4.60M | | 0.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.48M | 5.25M | -44.72M | 7.40M | 4.04M | 4.78M | -39.92M | 2.45M | 3.24M | 2.60M | -11.70M | 11.90M | 11.90M | 6.80M | -67.00M | 16.50M | 3.60M | 23.20M | -72.10M | 20.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84M | | | -0.04M | 2.46M | | | 0.04M | 1.50M | | -1.70M | 1.70M | 1.00M | | | | 2.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.83M | 18.57M | -2.28M | 69.12M | 54.67M | 12.21M | 22.89M | 81.67M | 67.32M | 34.36M | 20.15M | 97.30M | 70.10M | 50.30M | 21.70M | 85.00M | 54.20M | 59.10M | 35.40M | 118.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.30M | 15.80M | 16.20M | 16.98M | 17.22M | 17.34M | 17.47M | 17.18M | 17.30M | 17.61M | 13.40M | 17.00M | 17.90M | 16.80M | 14.00M | 22.50M | 21.90M | 23.30M | 24.00M | 21.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.15M | 1.23M | 24.07M | -7.53M | -17.23M | -5.93M | 41.89M | -5.64M | -25.17M | -1.05M | 29.57M | -7.80M | -22.30M | 3.80M | 36.60M | 13.90M | -17.50M | -7.60M | 48.30M | 11.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | 3.31M | 5.12M | -4.03M | 3.76M | 3.61M | 4.46M | -5.37M | 0.32M | 2.08M | 2.67M | -4.80M | -0.10M | 3.20M | -1.60M | -1.60M | -0.40M | 1.70M | 0.90M | -5.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | -7.30M | -4.12M | -12.92M | 10.64M | -3.17M | 2.65M | -8.44M | 8.52M | -5.18M | 2.80M | -10.10M | 6.70M | 10.20M | -1.10M | 11.40M | -12.70M | 13.90M | -15.50M | 8.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 4.33M | 4.76M | -6.13M | 1.03M | 6.51M | -16.30M | -10.10M | 8.83M | 4.06M | -1.50M | -4.60M | 10.60M | 2.70M | -5.80M | -1.90M | 5.90M | 17.90M | -29.80M | -5.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 6.13M | -6.81M | 0.82M | -2.82M | -3.53M | 6.23M | -3.98M | 1.29M | 5.77M | -2.88M | -1.00M | -3.10M | 4.50M | -0.80M | 1.30M | -3.60M | 2.70M | 0.30M | -1.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.64M | 43.58M | 38.71M | 29.89M | 35.20M | 32.94M | 30.27M | 42.42M | 47.85M | 47.42M | 50.92M | 75.50M | 82.50M | 101.60M | 95.70M | 113.80M | 100.10M | 108.30M | 126.40M | 141.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.23M | 0.31M | 0.22M | 3.15M | 0.18M | 0.36M | 0.51M | 1.53M | 0.62M | 0.25M | 0.30M | 1.50M | 1.30M | 2.10M | 0.60M | 0.60M | 2.80M | 8.90M | 0.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.37M | | | | 9.79M | | | | 925.00M | -0.60M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.68M | -43.55M | -74.95M | -29.93M | -34.23M | -32.96M | -39.37M | -42.65M | -46.34M | -46.75M | -975.66M | -74.70M | -81.10M | -100.20M | -93.90M | -113.10M | -99.60M | -105.50M | -117.50M | -141.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.59M | | -49.91M | 0.03M | 0.03M | | -79.84M | | | | | | 0.10M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.72M | 25.85M | 76.32M | -38.95M | -21.46M | 19.04M | 20.18M | -42.15M | -19.88M | 10.01M | 958.62M | -25.80M | 15.70M | 45.10M | 78.50M | 20.90M | 46.20M | 46.70M | 82.10M | 26.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 8.51M | 10.08M | 8.66M | 9.56M | 9.55M | 7.42M | 9.64M | 10.55M | 10.60M | 9.21M | 12.90M | 14.40M | 14.60M | 17.10M | 14.50M | 16.20M | 16.30M | 15.90M | 16.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | 0.88M | -0.91M | 0.23M | -1.02M | -1.71M | 3.70M | -3.14M | 1.10M | -2.38M | 3.11M | -3.20M | 4.70M | -4.80M | 6.30M | -7.20M | 0.80M | 0.30M | | 2.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | -25.01M | -40.99M | 39.23M | 19.48M | -20.73M | -7.38M | 39.25M | 19.47M | -13.05M | -30.76M | 21.80M | -12.40M | -51.30M | -74.00M | -28.80M | -45.90M | -49.20M | -91.00M | -23.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | 0.88M | -0.91M | 0.23M | -1.02M | -1.71M | 3.70M | -3.14M | 1.10M | -2.38M | 3.11M | -3.20M | 4.70M | -4.80M | 6.30M | -7.20M | 0.80M | 0.30M | | 2.90M |