|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.89M | 91.46M | 216.59M | 66.77M | 60.11M | 22.68M | 61.63M | 57.70M | 39.62M | 74.75M | 81.84M | 85.39M | 76.82M | 93.25M | 137.01M | 137.01M | 118.13M | 165.16M | 175.26M | -141.59M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.92M | 5.37M | 5.40M | 5.13M | 4.74M | 5.63M | 6.80M | 7.22M | 7.97M | 9.62M | 9.37M | 9.66M | 9.87M | 9.47M | 12.58M | 11.46M | 10.67M | 12.16M | 12.16M | 16.57M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.48M | 12.95M | -12.93M | 13.30M | -25.70M | -14.68M | -3.87M | -11.51M | -9.70M | -9.42M | -1.29M | -14.24M | -0.29M | 15.29M | 2.86M | 7.09M | -27.35M | 16.77M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.50M | 0.50M | | | -0.08M | 1.05M | 15.25M | 0.41M | 0.63M | -1.55M | 3.09M | 0.49M | 0.98M | 1.16M | 78.00M | 3.32M | -3.32M | 0.42M | -0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.30M | 36.89M | 121.74M | 82.52M | 47.80M | 40.23M | 69.64M | 82.45M | 86.96M | 66.84M | 132.41M | 102.35M | 129.43M | 55.79M | 115.38M | 178.47M | 154.22M | 99.71M | 178.60M | 219.03M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | | | | | 11.40M | 27.19M | 8.82M | 17.84M | 17.84M | 20.34M | -48.71M | 2.37M | 17.76M | 17.76M | 2.40M | 1.71M | 17.76M | 17.76M | -45.78M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.80M | 0.70M | 0.80M | 0.78M | 1.10M | 2.00M | 2.60M | 2.60M | 2.80M | 2.70M | 2.88M | 2.44M | 2.60M | 2.60M | 2.65M | 2.70M | 2.70M | 2.70M | 3.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.34M | 64.81M | -41.10M | -21.12M | 22.79M | 9.46M | 43.93M | 7.75M | -36.19M | 51.50M | -28.85M | 16.89M | -38.31M | 18.62M | 71.22M | 22.71M | -3.83M | 11.72M | 29.70M | 90.48M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.51M | 0.09M | -2.73M | -2.22M | -6.30M | 15.32M | 5.51M | 2.94M | 7.25M | 24.74M | -3.63M | -1.47M | 40.23M | 21.40M | -1.98M | 7.73M | 0.59M | 14.54M | 1.10M | -18.78M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.63M | 6.83M | -2.51M | 3.47M | -6.01M | 35.33M | -5.11M | 0.33M | -24.01M | 22.89M | -1.95M | -9.48M | 18.68M | 1.30M | -23.18M | 50.19M | 9.22M | -29.69M | -7.16M | 33.85M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 3.50M | -6.83M | 12.55M | 9.17M | 0.15M | 5.04M | -16.85M | -8.88M | 6.48M | -0.17M | -1.52M | -4.79M | 43.54M | -38.48M | -5.62M | 5.00M | 36.07M | 20.32M | -28.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.53M | -0.70M | -0.03M | 0.31M | 1.15M | -1.14M | 5.91M | 0.39M | 0.27M | -0.12M | -0.51M | 3.54M | 2.58M | -5.81M | 10.38M | 0.49M | -0.21M | 5.26M | 1.43M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.98M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 76.86M | 24.97M | 69.85M | 136.00M | 590.00M | | 20.13M | 61.13M | 53.37M | 81.19M | 15.60M | 119.63M | 53.96M | 138.01M | 83.98M | 50.17M | 189.11M | 209.59M | 273.38M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.25M | -44.62M | -16.95M | -299.47M | -49.30M | -434.95M | -1.01M | -1.75M | -60.16M | 54.99M | -83.45M | -8.29M | -82.68M | -42.04M | -167.48M | 29.48M | -90.42M | 84.79M | 201.61M | -741.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.02M | | | | 6.00M | | 0.64M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.70M | -44.76M | -60.07M | -156.01M | 0.62M | 367.82M | -12.40M | 6.33M | -164.61M | 2.45M | 4.10M | -249.92M | -0.49M | 9.48M | 18.56M | -246.41M | -3.32M | -298.97M | -22.40M | 239.51M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.75M | -52.48M | 44.72M | -372.96M | -0.88M | -26.90M | 56.23M | 87.04M | -137.81M | 124.28M | 53.06M | -155.86M | 46.26M | 23.24M | -33.55M | -38.47M | 60.48M | -114.47M | 357.80M | -283.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.03M | 36.36M | 122.44M | 82.55M | 47.49M | 39.08M | 70.77M | 76.54M | 86.57M | 66.58M | 132.53M | 102.86M | 125.88M | 53.21M | 121.18M | 168.09M | 153.73M | 99.92M | 173.34M | 217.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.75M | -52.48M | 44.72M | -372.96M | -0.88M | -26.90M | 56.23M | 87.04M | -137.81M | 124.28M | 53.06M | -155.86M | 46.26M | 23.24M | -33.55M | -38.47M | 60.48M | -114.47M | 357.80M | -283.24M |