|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.36M | 150.10M | 174.23M | 134.26M | 210.67M | 255.33M | 216.41M | 125.50M | 164.44M | 149.93M | 150.30M | 138.66M | 168.42M | 157.33M | 190.60M | 109.56M | 107.88M | 109.83M | 101.52M | 33.42M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.08M | 6.11M | 9.14M | 6.87M | 9.02M | 7.06M | 6.52M | 5.87M | 8.82M | 9.25M | 10.68M | 7.92M | 9.36M | 7.97M | 9.22M | 7.56M | 9.15M | 8.42M | 21.11M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.70M | -4.60M | -17.47M | -4.40M | -7.10M | -9.60M | 4.59M | -5.00M | -5.60M | -4.30M | -26.49M | -2.30M | -2.70M | -0.70M | -11.35M | | | | -13.76M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 10.17M | -6.29M | 12.15M | -2.86M | 2.86M | -1.11M | 9.75M | | 2.42M | 11.00M | 16.50M | -8.97M | 13.74M | 3.74M | 13.44M | 2.44M | 11.86M | 5.50M | 18.21M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.24M | 0.73M | 0.17M | 0.16M | 0.43M | 27.93M | 5.29M | 3.08M | | 1.22M | 1.30M | 1.21M | 0.47M | 0.91M | 1.46M | 1.73M | 2.45M | 13.70M | 2.15M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.20M | -162.16M | 142.93M | -251.03M | -63.78M | 90.81M | 407.42M | 93.92M | 514.81M | 163.79M | 310.18M | 28.52M | 61.48M | -89.91M | 362.64M | -334.32M | 168.44M | 197.72M | 303.84M | -125.37M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.91M | 0.65M | 0.55M | 0.59M | 0.75M | 0.44M | 0.83M | 0.84M | 0.85M | 0.86M | 0.86M | 0.87M | 0.87M | 0.88M | 0.89M | 0.90M | 0.90M | 0.95M | 1.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.42M | 6.80M | 7.34M | 7.63M | 7.91M | 8.33M | 8.46M | 8.71M | 9.05M | 9.23M | 9.43M | 9.34M | 9.51M | 9.42M | 9.01M | 8.81M | 9.22M | 9.41M | 9.86M | 10.12M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.65M | 24.14M | 9.56M | 8.57M | 2.54M | 29.42M | -20.64M | 25.30M | -6.84M | -16.88M | 11.34M | -10.11M | 10.16M | -6.26M | -10.38M | -39.26M | 18.58M | 13.51M | 2.17M | -2.82M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.79M | 380.43M | 137.40M | 405.85M | 358.37M | 190.01M | -168.67M | -101.29M | -312.48M | 58.49M | -71.53M | 107.54M | 87.75M | 309.14M | -118.64M | 416.36M | -25.80M | -60.54M | -150.56M | 37.97M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.98M | 57.24M | 79.54M | 2.07M | 82.19M | 10.43M | -41.59M | -131.67M | -0.57M | 31.76M | 38.29M | -38.47M | -2.16M | 26.23M | 7.16M | -99.03M | 30.69M | 4.50M | -11.33M | -148.13M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.67M | -3.46M | -5.67M | -3.32M | 6.57M | -5.33M | -4.40M | 0.79M | 4.02M | -3.50M | -6.73M | -4.15M | 12.38M | -4.93M | -9.51M | -6.84M | 3.04M | -4.56M | -3.49M | -3.83M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.19M | 9.93M | 11.18M | 10.56M | 11.56M | 11.64M | 11.47M | 8.84M | 9.49M | 8.09M | 9.06M | 9.45M | 10.30M | 9.47M | 10.08M | 11.22M | 11.51M | 11.88M | 13.79M | 13.22M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 10.21M | 0.11M | 1.25M | | | 0.65M | 5.10M | | | | | | 1.99M | | 0.56M | 1.76M | 0.65M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.35M | -4.48M | -11.53M | -17.88M | -19.37M | -16.88M | -17.65M | -16.96M | -13.98M | -13.84M | -13.29M | -12.59M | -16.39M | -9.16M | -11.98M | -10.66M | -9.75M | -21.82M | -19.56M | -17.97M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | | 3.81M | | 6.89M | 0.37M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.77M | -91.06M | -190.61M | 219.51M | 86.99M | -123.26M | -256.82M | -146.33M | -204.21M | -95.02M | -181.94M | -74.97M | -69.13M | -169.49M | -127.16M | 15.25M | -117.20M | -154.55M | -386.14M | 114.69M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.73M | 13.17M | 13.09M | 14.13M | 13.01M | 12.77M | 12.54M | 12.48M | 13.23M | 15.93M | 15.20M | 16.36M | 18.77M | 18.41M | 18.02M | 19.31M | 17.20M | 16.29M | 15.77M | 17.26M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.09M | -257.70M | -59.21M | -49.40M | 3.84M | -49.32M | 132.94M | -69.37M | 296.63M | 54.94M | 114.94M | -59.05M | -24.04M | -268.56M | 223.50M | -329.74M | 41.48M | 21.36M | -101.86M | -28.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.01M | -172.09M | 131.75M | -261.60M | -75.34M | 79.17M | 395.95M | 85.08M | 505.33M | 155.71M | 301.12M | 19.06M | 51.18M | -99.39M | 352.56M | -345.54M | 156.93M | 185.84M | 290.05M | -138.59M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.09M | -257.70M | -59.21M | -49.40M | 3.84M | -49.32M | 132.94M | -69.37M | 296.63M | 54.94M | 114.94M | -59.05M | -24.04M | -268.56M | 223.50M | -329.74M | 41.48M | 21.36M | -101.86M | -28.64M |