|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.62M | 8.63M | 73.71M | -3.23M | 8.20M | 57.10M | 97.60M | 75.50M | 19.80M | 86.00M | 104.20M | 69.50M | 26.20M | 83.20M | 151.60M | 45.30M | 38.40M | 97.70M | 125.10M | 29.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.49M | 10.98M | 6.80M | 10.22M | 9.80M | 10.10M | 10.40M | 13.80M | 14.30M | 12.50M | 12.70M | 14.20M | 12.50M | 10.20M | 10.60M | 10.60M | 11.20M | 13.80M | 14.80M | 15.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | -1.10M | 0.14M | -3.71M | 5.40M | -2.00M | 8.80M | -4.30M | 2.00M | -4.30M | -3.60M | 19.60M | 4.30M | 2.60M | 7.10M | 4.50M | -16.40M | -10.20M | 2.70M | 0.20M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.09M | | | | 0.15M | | | | 0.18M | | | | 0.21M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M | 7.73M | -20.16M | 49.98M | 23.80M | -23.80M | -0.50M | -0.70M | -2.00M | 38.00M | -36.60M | -6.60M | 0.30M | 0.30M | 73.80M | 34.60M | 2.50M | -0.30M | -2.00M | 5.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | | | | 1.47M | | | | 2.21M | | | | 3.74M | | | | 0.44M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.65M | 175.95M | 131.03M | 101.96M | 5.70M | 175.00M | 268.00M | 299.60M | 3.30M | 216.90M | 287.20M | 135.70M | 30.00M | 182.20M | 440.30M | 80.30M | 1.70M | 182.90M | 197.30M | 177.90M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.98M | 5.03M | 5.09M | 5.10M | 1.20M | 1.20M | | 1.30M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.20M | 0.90M | 1.00M | 0.60M | 1.20M | 1.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.26M | 33.56M | 33.91M | 35.07M | 33.00M | 36.00M | 32.80M | 34.10M | 32.90M | 33.70M | 32.80M | 33.50M | 32.70M | 33.70M | 32.90M | 32.50M | 32.20M | 33.80M | 34.80M | 37.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -148.70M | 12.58M | 39.58M | 204.04M | -120.20M | 62.00M | 52.10M | 305.50M | -378.30M | 11.00M | 210.20M | 348.00M | -76.00M | 19.30M | -371.00M | 157.90M | -91.10M | 10.30M | -64.00M | 273.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -220.44M | 7.28M | 4.09M | 175.87M | -174.70M | 55.20M | 12.40M | 285.20M | -287.30M | -11.20M | 98.50M | 253.60M | -92.70M | -29.20M | -62.70M | 130.70M | -153.10M | -6.60M | -4.10M | 405.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.23M | 6.11M | 29.91M | 45.75M | 57.60M | 197.90M | 145.40M | 207.30M | -113.80M | 55.40M | 168.70M | 128.40M | -145.10M | 89.80M | 54.10M | -5.40M | -5.20M | 91.20M | -56.30M | 22.60M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.53M | 4.75M | 18.25M | 6.44M | -10.00M | 0.60M | 18.60M | 1.60M | 0.90M | 12.70M | 16.10M | -18.10M | -2.60M | 3.10M | 13.00M | -3.20M | 12.10M | -9.90M | 15.00M | -27.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.55M | -106.78M | 16.63M | 26.20M | 25.50M | -35.40M | -1.10M | 2.60M | 34.60M | -51.80M | -56.60M | 31.40M | 0.80M | -0.90M | -52.80M | 17.50M | -6.20M | 1.90M | -0.60M | 5.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 2.06M | 1.90M | 1.63M | 2.00M | 51.10M | 26.30M | 24.90M | 1.70M | 40.20M | 27.20M | -60.00M | 3.30M | 3.30M | 3.80M | 106.80M | 23.20M | 34.60M | 36.10M | -80.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.00M | -1.00M | 1.40M | 11.60M | -0.20M | | | 1.50M | 69.40M | 21.40M | 0.50M | 0.30M | 0.10M | -3.30M | 12.50M | -33.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.23M | -30.11M | -22.62M | -27.15M | -356.90M | -30.10M | -29.10M | -37.70M | -18.10M | -27.40M | -29.10M | -83.00M | -96.80M | -58.40M | -30.00M | -38.10M | -54.70M | -34.20M | -48.10M | -1.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 1.47M | 1.13M | -1.25M | 2.20M | 1.20M | 0.70M | -0.80M | 1.00M | 1.30M | 0.70M | 4.80M | 0.20M | 0.50M | 1.40M | -1.60M | -1.50M | 1.60M | 2.40M | 5.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -269.21M | 20.66M | 32.26M | 4.29M | 235.30M | 255.90M | -317.70M | -174.70M | -4.40M | 108.80M | -312.70M | 65.10M | 81.30M | 223.10M | -119.00M | -321.10M | 162.60M | -83.40M | -358.10M | -509.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.19M | 9.91M | -39.39M | -26.93M | -37.50M | -157.70M | -218.50M | 25.10M | -33.90M | -43.50M | -94.60M | 85.90M | -47.20M | -6.00M | 95.30M | -174.70M | 91.80M | 166.00M | -21.50M | 5.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -343.27M | 176.41M | 101.29M | 52.17M | -153.40M | 243.10M | -297.30M | 112.30M | -53.10M | 254.80M | -149.20M | 203.70M | -32.70M | 340.90M | 386.60M | -453.60M | 201.40M | 231.30M | -230.40M | -327.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.86M | 173.89M | 129.13M | 100.33M | 3.70M | 123.90M | 241.70M | 274.70M | 1.60M | 176.70M | 260.00M | 195.70M | 26.70M | 178.90M | 436.50M | -26.50M | -21.50M | 148.30M | 161.20M | 258.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -290.08M | 166.50M | 140.68M | 79.10M | -115.90M | 400.80M | -78.80M | 87.20M | -19.20M | 298.30M | -54.60M | 117.80M | 14.50M | 346.90M | 291.30M | -278.90M | 109.60M | 65.30M | -208.90M | -333.30M |