|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.08M | 65.41M | 68.47M | 70.19M | 55.73M | 91.89M | 75.11M | 74.60M | 77.79M | 85.07M | 67.94M | 91.89M | 88.03M | 81.15M | 92.56M | 123.39M | 95.44M | 95.02M | 102.61M | 93.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 1.21M | 3.43M | 2.23M | 2.22M | 2.22M | 2.67M | 2.53M | 2.50M | 2.50M | 2.30M | 2.16M | 2.12M | 2.12M | 2.12M | 2.12M | 2.12M | 7.60M | 5.92M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.22M | | | | 0.40M | | | | 0.54M | | | | 0.26M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.77M | | 15.54M | -15.37M | | | 15.37M | | | | 0.04M | | | | 0.16M | -28.46M | 0.12M | 0.01M | -17.94M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.77M | 44.83M | 160.38M | 56.22M | 86.85M | 115.56M | 88.57M | 86.73M | 95.50M | 87.32M | 105.46M | 100.62M | 105.47M | 118.21M | 105.84M | 102.81M | 119.23M | 112.45M | 193.80M | 80.28M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.96M | -24.61M | -18.36M | 0.00M | 0.13M | 0.37M | 0.62M | 0.89M | 1.04M | 1.15M | -1.52M | 1.14M | 1.15M | 1.18M | -1.00M | 1.09M | 0.86M | 0.83M | -3.60M | 0.60M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,992.61M | 1,996.44M | | | 2,288.86M | 2,341.17M | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.50M | -16.92M | 10.66M | -1.83M | -4.35M | 7.82M | 12.01M | 6.36M | -3.85M | -1.05M | 2.84M | 2.91M | -7.40M | 7.33M | 1.70M | -7.01M | -3.23M | 3.86M | 15.63M | 3.87M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -2.81M | -2.15M | 0.42M | -0.97M | 0.40M | -0.68M | 0.69M | -1.89M | -0.71M | -1.65M | 0.52M | -0.33M | -0.19M | -3.15M | 2.57M | -1.74M | 4.69M | -1.21M | -0.24M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.78M | -1.44M | -1.13M | 3.31M | 0.36M | -0.29M | -0.14M | 0.94M | -0.74M | 0.14M | 0.38M | -0.74M | 0.48M | 0.17M | -0.78M | 0.27M | 0.67M | 0.00M | -0.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | 1.98M | 7.11M | -5.85M | 4.84M | -1.04M | 12.30M | -7.16M | 1.24M | -0.18M | 0.21M | -6.08M | 5.95M | 11.09M | 5.29M | 5.92M | 7.82M | 0.81M | 24.20M | -5.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | | | 0.89M | -0.89M | | 0.28M | | | -246.60M | 246.60M | | | 0.12M | 205.50M | -61.54M | | 0.45M | -60.00M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | | | | | | | | 54.23M | -0.74M | | 35.09M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.99M | | | | 19.06M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.00M | -311.62M | -56.37M | 12.42M | 8.28M | 15.78M | 6.88M | 0.48M | 131.43M | 10.26M | 9.82M | -5.39M | 56.62M | 17.44M | 220.85M | 0.72M | 8.34M | 188.75M | 154.09M | 104.61M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.68M | -3.99M | -1.89M | -2.25M | -7.02M | -0.39M | 19.31M | | | | 11.33M | | | -2.62M | -0.49M | -1.33M | -0.85M | | 4.37M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | 7.61M | | 0.86M | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.83M | 161.93M | -26.20M | | | | | | | | | | | 258.67M | -5.90M | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.11M | 252.70M | 30.00M | 60.00M | | | | | | | | | | 300.00M | 44.50M | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.98M | -23.83M | 193.17M | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 689.92M | 697.28M | 9.70M | 699.51M | 695.64M | 691.44M | 688.26M | 681.05M | 676.57M | 675.63M | 676.59M | 673.90M | 676.06M | | -0.21M | 682.86M | 684.99M | 686.66M | -0.33M | -0.04M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.98M | -5.10M | -9.99M | -7.01M | -3.44M | -1.55M | -4.99M | | | 9.99M | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.65M | 16.91M | -0.02M | | | | -0.02M | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.57M | 214.28M | 21.36M | -24.97M | 42.68M | 154.58M | -71.03M | 78.78M | -4.88M | -70.12M | 68.27M | -72.67M | 210.97M | 54.31M | 15.98M | 66.84M | -31.38M | -58.09M | -62.05M | 61.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | -52.51M | 82.65M | 18.82M | 85.83M | -54.79M | 24.42M | 8.43M | -31.96M | 6.94M | 27.37M | 22.56M | -5.99M | 81.33M | -131.00M | 170.37M | 78.08M | -134.39M | -22.35M | 123.09M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.50M | 113.00M | 195.64M | | 300.30M | 245.51M | 269.93M | | 246.40M | 253.34M | 280.71M | | | 378.62M | 247.62M | | 496.07M | 361.69M | 339.34M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.94M | 44.83M | 160.38M | 55.33M | 87.74M | 115.56M | 88.28M | 86.73M | 95.50M | 333.92M | -141.14M | 100.62M | 105.47M | 118.10M | -99.66M | 164.35M | 119.23M | 112.01M | 253.80M | 80.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.34M | -52.51M | 125.36M | 43.67M | 137.81M | 285.92M | 24.42M | 165.99M | 222.05M | 27.46M | 183.55M | 22.56M | 373.06M | 189.96M | 342.67M | 170.37M | 96.19M | 243.12M | 285.84M | 246.69M |