|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.21M | 34.89M | 29.40M | 33.82M | 59.90M | 60.98M | 68.70M | 49.30M | 61.60M | 68.00M | 64.80M | 55.90M | 65.20M | 68.60M | 66.90M | 45.40M | 69.00M | 74.40M | 76.60M | 34.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 3.54M | 3.57M | 3.42M | 3.66M | 3.21M | 3.51M | 3.40M | 3.70M | 3.50M | 5.30M | 4.00M | 4.70M | 4.50M | 6.20M | 5.90M | 5.30M | 5.30M | 5.00M | 5.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.53M | -24.64M | -0.79M | 0.56M | 0.58M | -38.16M | 1.50M | 0.70M | 0.80M | 30.20M | 0.80M | 0.70M | 0.70M | 17.90M | 1.40M | 0.70M | 0.80M | -26.70M | 10.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 1.03M | 0.67M | 0.65M | 1.23M | 0.87M | 1.35M | | | | -0.90M | 1.10M | 4.90M | | | | | | | 1.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.82M | 33.04M | 21.82M | 48.23M | 51.23M | 99.21M | 79.23M | 73.80M | 64.30M | 112.40M | 89.70M | 84.80M | 79.00M | 101.40M | 74.80M | 92.10M | 90.40M | 124.00M | 64.90M | 102.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18M | 9.22M | 20.64M | 6.37M | 11.26M | 11.37M | 10.07M | 11.40M | 11.30M | 11.00M | 10.80M | 7.60M | 10.50M | 10.50M | 8.50M | 8.80M | 10.10M | 10.10M | 7.30M | 10.50M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.33M | 0.41M | 0.48M | 0.48M | 0.47M | 0.46M | 0.50M | 0.50M | 0.40M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.30M | 0.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.91M | 10.93M | 11.10M | 11.33M | 11.83M | 11.99M | 12.15M | 12.50M | 12.90M | 13.30M | 13.50M | 13.80M | 14.20M | 15.10M | 16.00M | 16.30M | 16.40M | 16.50M | 17.00M | 17.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.01M | 19.27M | -6.42M | 32.70M | 34.02M | 31.81M | -22.03M | -1.70M | 19.20M | 11.20M | -3.60M | 3.60M | 14.80M | 13.10M | -20.70M | -12.40M | 28.80M | 1.10M | -3.80M | -19.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.33M | 17.15M | 16.88M | 16.30M | 17.18M | -10.41M | -6.57M | -7.70M | -7.00M | -4.00M | 2.20M | 8.00M | 3.40M | 5.00M | 9.90M | 3.40M | -6.40M | -5.50M | 14.30M | 2.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 10.40M | 12.28M | 16.49M | 2.77M | 1.03M | -10.69M | -16.90M | 0.60M | 8.00M | 13.40M | -1.40M | -0.20M | 9.10M | -26.30M | -1.60M | 6.10M | -13.60M | -16.10M | 4.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.78M | -0.06M | -26.21M | 1.26M | 5.59M | -7.83M | -14.23M | -22.60M | 1.70M | -0.80M | 1.30M | -17.00M | 10.50M | -0.10M | -4.20M | -24.70M | 8.10M | 11.20M | -13.20M | -14.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.93M | 0.19M | -4.39M | 11.43M | 0.03M | 0.89M | -9.15M | 16.50M | -21.30M | 4.60M | -5.50M | 19.70M | -20.30M | 5.20M | -1.20M | 11.60M | -11.60M | 4.80M | -2.70M | 12.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | 6.89M | 11.78M | -0.17M | 1.64M | -6.25M | 7.37M | -4.40M | -0.50M | -5.80M | 21.70M | -4.00M | -1.10M | -0.20M | 13.20M | -11.40M | -1.70M | -2.90M | 14.80M | -2.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.96M | 0.44M | 35.67M | 1.88M | 22.63M | -23.66M | 44.74M | 14.90M | -10.00M | 42.00M | -43.80M | 21.80M | -19.10M | 2.80M | 83.10M | 3.00M | 1.20M | 0.50M | 65.90M | 16.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 1.11M | 0.48M | 0.27M | 0.56M | 0.59M | 0.58M | 0.70M | 0.80M | 0.60M | 0.60M | 0.70M | 1.10M | 0.60M | 0.50M | 0.40M | 0.80M | 0.70M | 0.80M | 0.50M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.79M | 26.79M | 146.80M | 8.05M | 64.41M | 3.32M | 37.72M | 38.00M | 2.20M | 4.60M | 14.80M | 4.10M | 18.60M | 19.20M | 46.70M | 8.30M | 3.00M | 21.00M | 19.20M | 28.80M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.00M | 25.00M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.49M | -34.72M | -156.79M | -68.72M | -129.19M | 57.97M | -18.77M | -47.60M | -11.90M | -18.40M | -25.50M | -21.10M | -34.10M | -39.20M | -64.70M | -26.10M | -17.10M | -37.20M | -31.60M | -45.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 0.63M | 0.03M | -0.00M | -0.06M | | | 0.40M | 0.10M | 1.50M | | | | | | | | 9.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.76M | -10.80M | 277.05M | -95.56M | -69.54M | -23.71M | -34.28M | -37.10M | -15.90M | -9.40M | -17.50M | -50.30M | -64.50M | -36.30M | -88.70M | -94.90M | -66.80M | -58.70M | -44.70M | 95.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.82M | 8.82M | 8.87M | 26.24M | 9.00M | 8.90M | 8.88M | 9.30M | 9.30M | 9.30M | 9.30M | 45.10M | 9.80M | 9.80M | 9.70M | 56.80M | 10.10M | 10.00M | 9.90M | 58.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.43M | -12.48M | 142.09M | -116.05M | -147.49M | 133.46M | 26.18M | -10.90M | 36.50M | 84.60M | 46.70M | 13.40M | -19.60M | 25.90M | -78.60M | -28.90M | 6.50M | 28.10M | -11.40M | 152.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.78M | 32.60M | -13.85M | 46.34M | 28.61M | 122.86M | 34.49M | 58.90M | 74.30M | 70.40M | 133.50M | 63.00M | 98.10M | 98.60M | -8.30M | 89.10M | 89.20M | 123.50M | -1.00M | 85.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.43M | -12.48M | 142.09M | -116.05M | -147.50M | 133.46M | 26.18M | -10.90M | 36.50M | 84.60M | 46.70M | 13.40M | -19.60M | 25.90M | -78.60M | -28.90M | 6.50M | 28.10M | -11.40M | 152.40M |