|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.52M | 44.23M | 80.04M | 36.52M | 39.61M | 27.79M | 79.45M | 95.88M | 16.41M | 9.91M | 67.58M | 98.25M | 39.66M | 58.87M | 68.07M | 92.23M | 46.54M | 49.67M | 53.70M | 95.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.84M | 24.14M | 32.66M | 27.70M | 27.61M | 26.96M | 31.24M | 29.83M | 29.22M | 28.20M | 31.89M | 28.91M | 29.34M | 29.68M | 36.07M | 30.66M | 30.73M | 31.05M | 37.21M | 30.71M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.49M | -10.57M | -9.00M | -10.36M | -9.78M | -0.32M | -8.26M | -11.29M | -2.11M | 3.32M | -5.40M | -1.38M | -11.23M | -3.60M | -7.31M | 3.57M | -5.41M | 14.13M | 0.02M | 5.20M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.45M | 5.00M | | | 0.04M | 3.47M | 0.95M | -2.67M | -1.75M | 1.75M | 0.76M | 3.68M | -6.18M | 0.91M | -0.47M | 17.11M | -17.48M | 5.28M | -3.54M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 0.57M | 1.56M | 0.77M | -0.17M | | -1.03M | -1.04M | 1.72M | 16.90M | -2.10M | 0.65M | -0.93M | 0.13M | 0.73M | 1.24M | 0.61M | -2.58M | 0.79M | 2.90M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.35M | 109.77M | 31.66M | 63.00M | 172.61M | 51.31M | 56.40M | 104.54M | 121.13M | 85.02M | 8.41M | 181.41M | 21.26M | 116.17M | 106.78M | 174.90M | 67.69M | 122.83M | 54.80M | 92.51M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.44M | 4.15M | 3.94M | 4.01M | -9.06M | 16.26M | -0.08M | 0.04M | 9.87M | 3.13M | 3.09M | 2.76M | -3.26M | 0.33M | 2.83M | 2.89M | -5.72M | | 2.67M | 2.75M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.30M | 25.16M | 23.48M | 22.36M | 23.55M | 19.08M | 19.16M | 21.23M | 21.04M | 21.13M | 17.87M | 18.02M | 18.31M | 21.36M | 22.36M | 21.54M | 21.93M | 22.00M | 24.14M | 24.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.94M | -44.81M | 9.96M | -13.46M | 8.89M | 8.92M | 45.15M | -7.38M | -81.31M | -4.23M | 28.93M | -10.43M | 2.81M | 7.65M | 24.65M | -24.23M | -15.65M | 33.70M | 82.96M | 21.13M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.43M | -2.33M | 1.82M | 3.23M | 7.19M | -0.47M | 0.50M | 4.23M | -2.30M | 10.80M | 9.30M | -1.46M | -3.22M | -1.96M | -1.34M | 2.50M | -5.17M | -4.00M | -0.88M | -2.97M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | 12.44M | -34.03M | -3.44M | 7.69M | -3.76M | 5.76M | 15.84M | -105.35M | 31.42M | -31.99M | 35.92M | -84.76M | 46.28M | 4.80M | 22.46M | -76.25M | 71.83M | 43.58M | 39.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.69M | -7.27M | 1.44M | 3.68M | 11.91M | -8.58M | 15.29M | 2.08M | -2.40M | -23.70M | 6.18M | -0.97M | 10.05M | -19.77M | 15.30M | -9.40M | -4.01M | -44.72M | 4.39M | -10.46M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | -8.31M | 7.08M | -15.01M | 6.03M | 1.49M | -5.43M | 0.01M | 8.04M | -8.44M | -5.87M | 6.89M | -13.26M | 6.97M | 3.69M | -16.43M | -34.23M | 46.57M | 1.55M | 9.48M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.73M | 11.84M | 14.45M | 11.60M | 11.16M | 10.71M | 7.22M | 7.52M | 7.41M | 8.19M | 6.10M | 8.92M | 7.61M | 7.38M | 6.78M | 6.90M | 6.43M | 16.24M | 4.63M | 9.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | 11.50M | -11.40M | | 11.50M | | | | | | | | | | | | 6.62M | 37.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | | | -0.06M | | | | -25.70M | | | | | 487.88M | 1.36M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.45M | 16.85M | 2.00M | 27.05M | 46.84M | 32.66M | 56.52M | 38.32M | 44.58M | 37.41M | 41.26M | 56.20M | -93.01M | 229.61M | | 15.91M | -15.91M | 15.91M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.19M | -14.96M | -126.11M | -120.94M | -8.16M | -40.72M | 28.30M | 23.59M | 22.03M | -19.71M | 0.63M | -17.87M | -7.74M | -261.31M | -8.14M | 25.89M | -6.43M | -21.91M | 1.25M | -46.09M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.88M | -86.86M | -72.84M | -97.42M | -197.87M | -242.43M | -90.09M | -67.10M | -36.83M | -42.80M | -125.14M | -44.16M | -58.40M | -60.12M | -57.57M | -64.87M | -60.74M | -64.06M | -121.83M | -99.88M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.31M | 22.29M | 25.28M | -23.85M | | | 0.27M | | 77.32M | 25.82M | 28.55M | 28.70M | 28.60M | 31.50M | 31.55M | 31.80M | 31.60M | 31.60M | 0.55M | 68.13M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | -2.17M | -1.31M | -0.23M | -8.16M | -7.05M | 8.50M | 0.91M | -0.60M | -3.70M | 6.79M | -3.68M | -0.86M | 4.38M | -7.16M | 2.77M | 5.70M | -0.07M | -0.01M | -0.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.76M | 5.78M | -168.60M | -155.59M | -41.58M | -238.89M | 3.11M | 61.94M | 105.74M | 18.81M | -109.31M | 115.70M | -45.73M | -200.87M | 33.91M | 138.69M | 6.22M | 36.80M | -65.80M | -53.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.62M | 97.94M | 17.21M | 51.40M | 161.44M | 40.60M | 49.18M | 97.02M | 113.72M | 76.83M | 2.31M | 172.49M | 13.65M | 108.79M | 100.00M | 168.00M | 61.26M | 106.59M | 50.17M | 83.44M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.28M | 7.95M | -167.29M | -155.36M | -33.42M | -231.84M | -5.40M | 61.03M | 106.33M | 22.51M | -116.10M | 119.38M | -44.88M | -205.26M | 41.07M | 135.92M | 0.52M | 36.86M | -65.79M | -53.46M |