|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.66M | 56.36M | 38.85M | 109.69M | 85.59M | 53.68M | 40.53M | 48.60M | 70.71M | 63.76M | -46.73M | 35.68M | 73.04M | 66.97M | 64.98M | 43.12M | 53.00M | 58.37M | 39.53M | -67.07M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.18M | 4.78M | 4.81M | 11.67M | 9.08M | 5.56M | 5.49M | 5.70M | 9.84M | 5.66M | 5.88M | 5.56M | 5.81M | 5.81M | 6.38M | 6.42M | 12.00M | 7.17M | 6.60M | 6.54M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | | | 40.86M | 9.25M | 4.32M | -2.04M | -10.07M | 1.87M | -2.83M | -43.30M | 7.78M | 6.95M | 1.74M | 7.14M | 8.20M | 5.81M | 25.36M | 5.23M | -20.34M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.21M | 0.78M | 0.07M | 0.21M | 0.87M | 0.06M | 0.87M | 0.25M | 0.00M | 0.25M | 0.85M | 0.07M | 0.01M | 0.40M | 0.40M | 0.09M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | 0.36M | 0.02M | -2.39M | 0.02M | 0.00M | 0.00M | 3.76M | 0.34M | 0.01M | 0.01M | -3.10M | -0.01M | 0.17M | 0.27M | -0.79M | 0.30M | 0.61M | 0.30M | -1.24M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | 0.63M | 0.35M | 3.80M | 2.16M | 0.92M | 0.48M | 0.98M | -0.01M | 4.00M | 1.40M | 0.00M | -1.17M | 6.10M | 1.40M | -1.74M | 1.35M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.46M | | | 98.26M | 22.67M | 0.90M | -3.14M | 18.66M | 31.36M | -22.39M | -116.77M | 3.44M | 0.10M | 32.00M | -4.14M | -3.08M | 30.05M | -0.27M | 20.58M | -18.88M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.00M | | | -19.83M | 124.15M | 59.68M | 107.70M | 69.36M | 57.95M | 70.95M | 128.41M | 92.03M | 105.15M | 63.27M | 113.95M | 130.29M | 135.63M | 130.83M | 54.36M | 125.38M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.39M | 31.62M | 31.68M | 26.55M | 43.42M | 32.92M | 32.90M | 32.71M | 43.73M | 34.98M | 35.97M | 37.02M | 48.23M | 36.83M | 37.33M | 36.82M | 49.27M | 39.83M | 39.87M | 38.46M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.76M | | | -26.90M | 24.77M | 34.95M | 12.16M | -16.46M | 18.20M | 60.69M | -61.52M | -22.37M | 32.83M | 25.88M | 0.24M | -54.44M | 8.00M | -1.98M | 14.45M | -15.51M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | | | 6.54M | 14.08M | 17.71M | 1.69M | 3.92M | 14.55M | -8.82M | 7.82M | 1.61M | -4.52M | -8.56M | 1.56M | 3.29M | 18.18M | 3.33M | -5.71M | -0.39M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.32M | | | 13.56M | 23.81M | 37.39M | 17.15M | 3.77M | -9.29M | -9.83M | 1.32M | -8.80M | -16.50M | -2.53M | -12.49M | -28.12M | 55.22M | -0.49M | -9.91M | -4.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.28M | | | 6.84M | 50.50M | -47.02M | 124.89M | -120.21M | 2.15M | 66.23M | -63.26M | 0.32M | 5.52M | 13.63M | 14.06M | 15.91M | 19.66M | 36.71M | -29.46M | 1.41M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | | | 1.29M | 1.43M | 0.14M | 1.76M | 4.35M | 0.10M | 0.68M | 1.50M | 0.03M | 0.06M | 0.75M | 1.30M | 0.10M | 0.01M | 0.19M | 1.18M | -0.77M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.45M | 4.30M | | | | | | | 791.88M | | 0.05M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.23M | | | 7.78M | 11.17M | 9.81M | 9.58M | 8.29M | 12.11M | 6.41M | 6.68M | 2.86M | 7.93M | 5.75M | 5.97M | 5.85M | 7.24M | 5.37M | 5.26M | 6.06M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.12M | | | -138.85M | -41.90M | -51.22M | -26.15M | -31.83M | -301.21M | -37.16M | -28.17M | -37.28M | -35.93M | -40.58M | -36.44M | -59.73M | -836.01M | -35.37M | -24.01M | -47.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 0.56M | 1.10M | 5.82M | 0.05M | -0.66M | 0.20M | 0.01M | 0.80M | -0.88M | -0.09M | | 0.20M | 0.70M | 0.01M | | 10.06M | -0.75M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -135.78M | | | -277.71M | -62.98M | -51.10M | -62.95M | -45.13M | 105.84M | -49.80M | -97.39M | -46.79M | -75.93M | -31.65M | -69.40M | -80.54M | 702.72M | -91.75M | -24.67M | -82.25M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.50M | | | 50.95M | 46.75M | 46.70M | 46.60M | 46.45M | 49.10M | 49.02M | 48.60M | 48.49M | 51.11M | 50.84M | 50.54M | 50.54M | 52.32M | 52.45M | 52.27M | 52.27M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.91M | | | -436.39M | 19.28M | -42.64M | 18.60M | -7.61M | -137.41M | -16.01M | 2.85M | 7.97M | -6.71M | -8.95M | 8.11M | -9.97M | 2.33M | 3.71M | 5.69M | -4.63M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.72M | | | -26.66M | 73.66M | 106.70M | -17.19M | 189.56M | 55.80M | 4.72M | 191.67M | 91.72M | 99.62M | 49.65M | 99.89M | 114.38M | 115.97M | 94.12M | 83.82M | 123.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.91M | | | -436.39M | 19.28M | -42.64M | 18.60M | -7.61M | -137.41M | -16.01M | 2.85M | 7.97M | -6.71M | -8.95M | 8.11M | -9.97M | 2.33M | 3.71M | 5.69M | -4.63M |