|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.32M | 17.22M | 85.09M | 127.64M | 96.41M | 39.71M | 87.19M | 103.48M | -53.62M | 15.60M | 75.41M | 138.70M | 44.84M | 42.09M | 102.14M | 116.00M | 71.30M | 60.73M | 131.60M | 140.31M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.69M | 14.98M | 16.55M | 17.83M | 17.02M | 18.14M | 20.48M | 20.49M | 22.53M | 22.71M | 21.33M | 23.07M | 22.16M | 21.39M | 22.45M | 20.82M | 19.49M | 20.81M | 20.60M | 20.56M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.26M | -9.27M | 0.29M | 0.73M | -6.76M | -5.86M | 1.40M | 10.89M | -40.94M | -9.41M | 0.81M | 9.72M | -14.43M | -5.90M | 4.98M | 8.38M | -7.50M | -5.94M | 7.47M | 8.29M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | -0.11M | 2.89M | 15.55M | -18.70M | -0.10M | -0.20M | -2.71M | 21.10M | -0.01M | -1.60M | -0.67M | 2.20M | 1.22M | -2.41M | 0.81M | 52.09M | 0.02M | 2.29M | -2.31M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.76M | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.50M | -26.80M | 29.17M | -135.85M | 258.23M | 74.36M | 35.99M | 180.95M | 48.27M | -39.81M | -22.73M | 313.69M | 170.53M | 87.16M | 8.23M | 218.59M | 130.39M | 116.13M | 92.21M | 290.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.61M | 11.90M | 15.81M | 17.45M | 16.91M | 16.52M | 17.22M | 18.62M | 18.84M | 11.94M | 11.61M | 12.73M | 12.01M | 12.36M | 12.62M | 12.82M | 13.15M | 13.17M | 12.70M | 13.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -136.09M | 27.82M | 137.71M | 45.16M | -85.87M | -33.99M | 98.27M | -34.05M | -120.02M | 35.56M | 86.05M | -54.05M | -54.79M | 27.60M | 134.02M | -62.16M | -45.93M | -1.92M | 141.31M | -76.41M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.57M | 19.46M | -12.04M | -39.84M | -10.09M | 35.93M | -9.80M | -12.14M | 81.02M | 67.51M | 27.97M | -72.26M | -29.43M | 5.32M | 39.20M | 3.79M | 23.53M | -20.11M | -42.58M | -46.93M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.95M | -21.74M | 302.68M | -293.66M | 23.25M | -20.33M | 14.23M | -20.52M | -7.69M | -10.28M | 10.20M | -32.12M | 8.26M | 12.04M | 27.27M | -21.56M | -8.60M | -8.81M | 29.45M | -30.47M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.95M | 13.75M | -9.43M | -4.16M | -0.96M | 24.03M | -16.83M | -10.66M | -2.56M | 20.08M | -12.86M | 1.38M | 6.51M | 30.10M | -13.30M | 1.63M | -2.86M | 6.03M | -19.33M | -5.22M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.37M | 6.46M | 94.91M | -0.21M | -8.58M | -0.55M | 2.49M | -6.46M | 2.66M | -8.10M | 14.39M | -17.97M | -6.62M | 5.46M | 0.34M | -1.72M | -11.34M | -2.01M | 8.48M | -8.79M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.52M | 10.84M | 3.89M | 3.36M | 8.05M | 6.78M | 10.21M | 6.78M | 11.33M | 12.31M | 8.47M | 9.81M | 7.06M | 9.99M | 2.67M | 6.69M | 3.43M | 2.64M | 3.87M | 5.09M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 1.07M | 2.03M | 0.36M | 0.41M | 0.45M | 0.04M | 0.83M | 0.31M | | 0.06M | | 0.64M | 0.15M | 0.07M | | 5.75M | 0.13M | 0.64M | 0.07M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.91M | 49.16M | 308.48M | 8.95M | 4.96M | 4.69M | 1.96M | 3.69M | 8.34M | 11.05M | 7.19M | 5.18M | 13.61M | 12.65M | 0.83M | 12.42M | 9.39M | 22.99M | 39.75M | 50.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.54M | -16.71M | 12.71M | -5.57M | -8.80M | -7.72M | -9.14M | -7.35M | -9.13M | -14.63M | -9.15M | -36.97M | -102.25M | -66.56M | -5.48M | -39.13M | -13.11M | -6.21M | -7.93M | -6.57M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.09M | -13.53M | -40.27M | -50.19M | -74.74M | -57.13M | -51.15M | -94.10M | -27.90M | -38.99M | -42.66M | -70.59M | -49.44M | -32.02M | -48.34M | -98.77M | -104.10M | -100.67M | -39.68M | -99.66M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.87M | -57.04M | 1.61M | -191.62M | 174.69M | 9.52M | -24.29M | 79.50M | 11.24M | -93.44M | -74.54M | 206.13M | 18.83M | -11.41M | -45.59M | 80.69M | 13.18M | 9.25M | 44.61M | 184.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.98M | -37.63M | 25.28M | -139.22M | 250.18M | 67.59M | 25.78M | 174.17M | 36.94M | -52.12M | -31.20M | 303.88M | 163.47M | 77.17M | 5.56M | 211.90M | 126.96M | 113.49M | 88.35M | 285.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.87M | -57.04M | 1.61M | -191.62M | 174.69M | 9.52M | -24.29M | 79.50M | 11.24M | -93.44M | -74.54M | 206.13M | 18.83M | -11.41M | -45.59M | 80.69M | 13.18M | 9.25M | 44.61M | 184.61M |