|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.32M | 117.85M | 141.47M | 115.29M | 70.17M | 8.01M | 42.00M | 14.65M | 0.73M | 10.75M | 23.29M | -195.27M | 29.71M | 12.76M | 25.03M | 20.18M | 17.01M | 1.35M | 6.73M | 8.44M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.61M | 0.73M | 0.66M | 1.09M | 0.81M | 0.72M | 0.79M | 0.35M | 0.36M | 0.38M | 0.41M | 0.10M | 0.10M | 0.15M | 0.34M | 0.14M | 0.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.38M | 36.62M | 30.09M | 16.27M | -2.45M | -2.82M | 2.94M | -1.25M | 1.21M | -7.93M | | 1.98M | -5.17M | 0.76M | | 5.05M | -1.00M | 1.70M | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.04M | 0.27M | -0.02M | -0.41M | -0.07M | -0.89M | -0.04M | 0.34M | 0.43M | 1.71M | -0.01M | -0.10M | 0.03M | -1.25M | 0.02M | 0.27M | -0.21M | -1.00M | 0.14M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.22M | 4.10M | 1.25M | 4.58M | 7.28M | 9.10M | 5.50M | 5.05M | 5.26M | 5.73M | 4.35M | 2.89M | 2.27M | 4.04M | 4.44M | 6.01M | 2.68M | 3.96M | 3.04M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.16M | 155.20M | 187.92M | 150.07M | 94.24M | 19.58M | 43.21M | 29.74M | 7.98M | 22.53M | 27.13M | 20.31M | 39.24M | 14.96M | 33.38M | 30.31M | 32.06M | 7.40M | 17.90M | 19.64M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.93M | -71.87M | -9.12M | -32.04M | 71.22M | 117.75M | -10.06M | 8.99M | 13.12M | -9.47M | 8.16M | 15.70M | -37.69M | 8.55M | -27.30M | 13.08M | -1.48M | 17.83M | -0.05M | 9.93M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.94M | -27.93M | -41.76M | -55.70M | -88.83M | -80.04M | 30.03M | 30.20M | 32.92M | 32.40M | 36.58M | 11.08M | -4.71M | 8.96M | 29.68M | 24.43M | -10.71M | -5.53M | -18.70M | -2.05M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.89M | 15.80M | 22.14M | 7.28M | -12.40M | -51.32M | -68.43M | 16.19M | 10.21M | -18.10M | -0.63M | 13.20M | 35.17M | -26.10M | -7.71M | -7.25M | 37.39M | -14.65M | 10.28M | -10.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 1.90M | 11.53M | -1.41M | 1.62M | -0.42M | 2.04M | -1.29M | 1.67M | -2.15M | 3.01M | -7.78M | 0.42M | -4.16M | 2.51M | -3.76M | 3.44M | 3.21M | 12.65M | -14.54M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.95M | 30.38M | 36.62M | 30.09M | 16.27M | -2.45M | -2.82M | | | 1.21M | -7.93M | | | | 0.76M | 3.84M | 5.05M | | 1.70M | 2.11M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22M | -0.46M | -2.08M | 0.47M | 4.16M | 2.80M | 2.67M | 0.98M | -3.32M | 4.16M | -5.68M | 2.30M | -0.08M | -0.78M | 2.50M | -0.98M | 1.05M | -0.91M | -8.11M | 1.77M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.59M | 69.52M | 182.24M | 72.40M | 73.06M | 2.90M | 4.31M | 67.39M | 51.24M | 16.44M | 68.35M | 56.44M | 31.14M | -1.32M | 33.14M | 56.64M | 61.25M | 7.17M | 15.28M | 3.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.27M | 0.28M | 0.28M | 0.33M | 0.84M | 1.33M | 1.74M | 1.72M | 1.48M | 1.14M | 1.02M | 1.01M | 1.02M | 0.96M | 0.90M | 0.87M | 0.88M | 0.84M | 0.81M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.45M | 5.29M | 5.33M | 5.38M | 5.41M | 5.36M | 5.20M | 5.09M | 5.03M | 5.09M | 5.12M | 5.47M | 5.68M | 5.64M | 5.56M | 5.16M | 5.28M | 5.39M | 6.72M | 5.94M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -2.13M | -2.02M | -3.59M | -2.50M | -3.40M | -2.31M | -2.83M | -2.87M | -2.62M | -15.05M | -2.70M | -4.58M | -2.55M | -3.22M | -5.22M | -4.60M | -6.32M | -3.99M | -2.86M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 4.01M | 2.30M | 8.16M | 16.16M | 0.66M | 0.84M | 0.54M | 1.13M | 0.64M | -2.20M | 0.50M | 8.05M | 0.62M | 10.29M | 2.00M | 2.29M | 3.52M | 2.32M | 10.26M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.28M | -0.04M | -0.14M | -0.03M | | -0.16M | -0.01M | | -0.06M | -0.04M | -0.12M | -0.03M | -0.01M | | -0.05M | | -0.33M | -0.02M | -0.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | | | | | | | | | -1.24M | | -2.50M | | 1.03M | -0.24M |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.42M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.25M | -32.68M | -125.30M | -42.86M | 55.27M | -6.58M | 9.17M | -89.16M | 17.02M | 6.24M | -22.99M | 18.14M | -27.02M | 13.00M | -4.63M | 3.37M | -26.63M | 14.44M | -11.53M | 0.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.35M | -0.15M | -1.48M | 378.01M | -0.30M | -6.13M | -0.01M | -64.26M | 211.43M | 147.26M | 191.75M | 22.22M | 214.46M | -42.54M | -0.01M | 275.44M | 29.23M | -47.59M | -0.13M | 259.69M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.72M | -50.25M | 49.84M | 12.88M | 11.17M | -220.86M | -14.27M | -2.68M | -2.40M | -86.37M | -2.14M | -4.45M | -24.77M | -53.38M | -5.62M | -2.34M | -5.19M | -68.50M | -4.72M | -2.16M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -47.40M | 94.85M | | | -217.87M | 435.75M | | | -83.72M | -0.01M | | -0.19M | -50.67M | 101.34M | | -0.44M | -64.49M | 129.87M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.11M | 0.04M | -0.03M | -0.67M | -2.04M | 1.47M | 0.18M | -1.18M | -0.08M | 0.87M | -0.49M | -0.18M | 0.98M | -1.16M | 0.22M | 0.58M | -0.23M | -0.15M | 0.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.35M | -22.53M | 106.83M | 41.99M | 74.89M | -233.16M | 1.84M | -25.30M | 15.14M | -64.17M | 44.49M | 69.95M | -25.03M | -42.54M | 24.01M | 57.30M | 29.23M | -47.59M | 0.41M | 2.19M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.38M | 251.72M | 229.20M | 336.02M | 378.01M | 452.90M | 219.75M | 221.58M | 196.29M | 211.43M | 147.26M | 191.75M | 261.70M | 236.68M | | 218.15M | 275.44M | 304.68M | 257.09M | 257.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.99M | 71.65M | 184.26M | 75.98M | 75.56M | 6.30M | 6.62M | 70.22M | 54.12M | 19.06M | 83.40M | 59.14M | 35.72M | 1.23M | 36.36M | 61.87M | 65.84M | 13.49M | 19.27M | 6.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.62M | -13.41M | 106.78M | 42.42M | 139.50M | -224.54M | -0.79M | -24.45M | 65.86M | -63.69M | 43.23M | 70.13M | -20.66M | -41.71M | 22.89M | 57.67M | 29.43M | -46.89M | -0.97M | 1.83M |