|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.41M | 69.70M | 72.25M | 40.69M | 70.87M | 73.77M | 109.02M | 56.85M | 81.00M | 96.78M | 119.89M | 76.50M | 99.47M | 111.16M | 117.85M | 101.34M | 121.06M | 124.83M | 137.00M | 128.19M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 4.14M | 2.59M | 3.81M | 3.77M | 4.45M | 3.36M | 5.18M | 3.68M | 4.35M | 3.59M | 4.70M | 4.77M | 5.70M | 3.72M | 5.27M | 5.21M | 6.13M | 4.91M | 7.18M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | -1.81M | 5.72M | 0.80M | -5.32M | 10.28M | 17.88M | -2.62M | -3.93M | 0.16M | 3.48M | -2.74M | -5.08M | -5.15M | 24.79M | -2.30M | 1.06M | 6.78M | -20.53M | 2.52M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.66M | 10.43M | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 1.66M | 1.23M | 0.28M | 0.19M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.08M | 107.28M | 231.91M | -124.31M | 31.04M | 95.66M | 292.39M | -91.60M | 110.95M | 146.36M | 282.37M | -45.63M | 111.33M | 177.27M | 301.30M | -38.77M | 136.59M | 192.84M | 352.74M | -5.66M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.02M | 28.62M | 28.14M | 27.36M | 26.28M | 29.88M | 28.51M | 28.93M | 29.05M | 28.86M | 29.34M | 26.98M | 27.17M | 26.69M | 26.82M | 30.82M | 31.31M | 31.19M | 31.50M | 28.36M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.19M | 27.71M | -20.33M | 13.41M | 34.41M | 22.72M | 5.41M | -6.11M | 28.12M | 34.19M | -53.80M | 47.74M | 38.17M | 34.88M | -31.99M | 72.75M | 37.79M | 18.23M | -45.92M | 67.44M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.85M | -10.17M | -18.60M | 38.15M | 20.47M | 30.70M | -26.76M | 42.90M | 13.20M | 0.54M | -35.06M | 45.85M | 8.26M | 17.57M | -37.18M | 34.08M | 23.54M | 28.52M | -22.66M | 28.93M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.31M | 6.51M | 69.42M | -72.56M | 17.16M | 13.05M | 140.70M | -85.44M | 13.42M | 30.00M | 26.24M | -34.82M | -20.49M | 40.10M | 31.23M | -35.97M | -4.12M | 68.56M | 45.45M | -60.85M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93M | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.62M | -10.43M | -24.16M | -35.15M | 30.78M | 0.46M | 34.37M | -8.25M | -1.14M | -4.74M | -4.18M | -5.78M | 42.35M | -49.79M | -5.66M | 12.86M | 22.86M | 4.40M | 57.56M | -8.93M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.23M | 10.09M | 13.25M | 10.90M | 8.60M | 9.30M | 9.43M | 10.66M | 12.00M | 9.37M | 12.63M | 12.05M | 11.06M | 14.58M | 23.27M | 15.77M | 19.38M | 16.90M | 37.64M | 11.83M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | 0.41M | 0.66M | 5.57M | 0.75M | 2.79M | 0.73M | 0.22M | 0.25M | -0.01M | 8.68M | 0.04M | 0.09M | 1.07M | 2.00M | 0.50M | -0.20M | 0.12M | 0.84M | 0.31M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.27M | -9.68M | -12.59M | -10.39M | -7.84M | -263.72M | -43.91M | -10.44M | -11.75M | -9.38M | -3.95M | -12.01M | -44.73M | -13.51M | -213.06M | -24.89M | -11.66M | -16.78M | -36.79M | -11.52M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -0.24M | -0.25M | -0.25M | -0.25M | -0.26M | -0.27M | -0.27M | -0.27M | -0.28M | -0.28M | -0.29M | -0.29M | -0.30M | -0.31M | -0.31M | -0.31M | -0.32M | -0.22M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.79M | -57.51M | -284.72M | 106.18M | 11.94M | 126.67M | -115.36M | -31.73M | -72.74M | -140.58M | -28.36M | -7.01M | -20.56M | -115.25M | -128.68M | -98.58M | -29.06M | -282.34M | -168.32M | -8.01M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.36M | 14.34M | | | | 14.56M | | | 7.66M | 15.30M | | | 8.04M | 15.95M | | | 9.04M | 17.76M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | -3.19M | 2.00M | -5.79M | -0.41M | -16.47M | 10.30M | 7.45M | 1.62M | -6.33M | 7.99M | -4.18M | -1.52M | 12.78M | -18.38M | 3.65M | 9.34M | 0.04M | -1.72M | -2.71M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.44M | 36.91M | -63.41M | -34.32M | 34.73M | -57.86M | 143.42M | -126.31M | 28.08M | -9.93M | 258.06M | -68.83M | 44.53M | 61.29M | -58.81M | -158.58M | 105.20M | -106.24M | 145.92M | -27.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.84M | 97.20M | 218.66M | -135.21M | 22.45M | 86.36M | 282.96M | -102.26M | 98.95M | 136.99M | 269.74M | -57.69M | 100.27M | 162.69M | 278.03M | -54.54M | 117.20M | 175.94M | 315.11M | -17.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.01M | 40.10M | -65.41M | -28.53M | 35.14M | -41.40M | 133.12M | -133.76M | 26.46M | -3.60M | 250.07M | -64.65M | 46.05M | 48.51M | -40.43M | -162.24M | 95.86M | -106.28M | 147.63M | -25.18M |