|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.75M | 76.38M | 76.38M | 85.06M | 93.11M | 78.56M | 74.60M | 11.73M | 48.16M | 47.20M | 0.04M | 59.72M | 65.63M | 64.21M | 62.34M | 59.34M | 65.09M | 67.38M | 73.42M | 66.12M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.95M | 7.16M | 7.49M | 7.33M | 7.24M | 7.76M | 9.67M | 9.48M | 9.38M | 8.73M | 11.22M | 10.31M | 9.71M | 10.78M | 11.38M | 11.30M | 14.50M | 11.01M | 12.53M | 12.15M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.08M | 4.59M | -1.58M | -5.71M | -14.26M | 3.83M | -4.65M | -8.27M | -5.32M | 7.93M | -6.71M | -20.04M | -13.49M | 9.68M | 5.60M | -9.31M | -12.37M | 6.50M | 11.48M | -6.67M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.74M | 0.80M | 0.81M | 0.82M | 0.96M | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.25M | 0.53M | 0.50M | 0.00M | 103.70M | 0.40M | 0.20M | 2.50M | -11.56M | 10.18M | 2.00M | 2.50M | 4.29M | 2.25M | 2.50M | 2.50M | 4.34M | 2.57M | 2.50M | 3.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.56M | 4.60M | 1.92M | | -5.49M | 5.55M | | 4.38M | -12.35M | 1.60M | 1.45M | | 0.03M | 5.11M | | 2.50M | -12.41M | 4.79M | 4.39M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.13M | -160.54M | 118.02M | 264.00M | 280.18M | -231.89M | 133.17M | 191.50M | 251.11M | -274.49M | 132.59M | 164.00M | 261.86M | -227.19M | 122.00M | 213.74M | 255.81M | -237.37M | 121.42M | 233.46M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.78M | 15.64M | 15.63M | 16.10M | 16.14M | 16.23M | 17.09M | 17.04M | 17.98M | 19.01M | 19.55M | 19.51M | 19.89M | 19.58M | 19.69M | 20.49M | 20.53M | 22.69M | 31.57M | 22.99M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.88M | 68.79M | 100.25M | -163.22M | 132.81M | 52.35M | 19.40M | -36.01M | -69.22M | 28.70M | -20.91M | 0.92M | -16.58M | 9.00M | 5.08M | -0.73M | 19.90M | 8.54M | 42.69M | 24.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.13M | -173.52M | 203.86M | 40.13M | -43.28M | -302.29M | 321.16M | -147.47M | 180.89M | -321.49M | 104.91M | 266.19M | -104.32M | 22.94M | -1.92M | 18.84M | 1.60M | -276.91M | 286.55M | -75.54M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 5.54M | -7.37M | 7.09M | 7.49M | 3.89M | -10.47M | -10.91M | 2.19M | 3.48M | -3.09M | 3.03M | -0.79M | -0.96M | -11.51M | 5.11M | 2.02M | 0.12M | -0.41M | 0.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.19M | 10.32M | -4.00M | 2.33M | -2.91M | 1.30M | -1.08M | 1.34M | 4.32M | 8.04M | -3.52M | -4.36M | 0.08M | 0.49M | -2.00M | 4.66M | -11.14M | 0.38M | 13.12M | -0.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.28M | 9.01M | 9.98M | 13.67M | 16.75M | 16.65M | 20.22M | 17.18M | 16.33M | 15.66M | 15.88M | 11.75M | 11.86M | 10.50M | 14.31M | 17.38M | 20.29M | 22.60M | 20.75M | 21.73M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.86M | 42.94M | | | | 155.43M | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.08M | 0.06M | | 0.15M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.29M | 23.11M | 15.62M | 28.21M | 25.54M | 15.61M | 21.57M | 16.51M | 12.18M | 18.01M | 11.72M | 8.41M | 7.86M | 8.35M | 16.95M | 8.13M | 8.49M | 13.54M | 18.91M | 13.40M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.08M | -10.35M | -20.92M | -105.28M | -47.78M | -40.42M | -109.76M | -15.18M | -158.12M | 11.44M | -33.75M | -22.24M | -9.28M | -26.74M | -9.52M | -76.42M | -12.82M | -32.18M | -9.75M | -31.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.08M | -23.65M | -14.40M | -24.78M | -74.61M | -51.05M | -45.01M | -34.06M | -22.06M | -20.63M | -18.02M | -36.63M | -41.06M | -56.08M | -54.98M | -35.39M | -44.28M | -51.55M | -36.22M | -43.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.84M | 6.87M | 6.68M | -12.24M | 0.14M | 8.70M | -5.57M | 1.59M | 28.25M | 9.63M | -6.59M | 1.46M | | 19.80M | 19.46M | 19.31M | -55.54M | 26.21M | 25.14M | 25.02M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | -6.92M | -6.61M | -12.83M | -26.23M | -14.93M | -24.28M | 35.73M | 1.20M | 1.85M | -22.19M | 10.82M | -7.31M | 2.37M | 3.98M | -17.47M | 28.95M | -1.01M | 1.29M | 18.26M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.65M | -201.47M | 76.09M | 121.11M | 131.56M | -338.29M | -45.88M | 178.00M | 72.13M | -281.81M | 58.63M | 115.96M | 204.21M | -307.63M | 61.47M | 84.45M | 227.67M | -322.11M | 76.72M | 176.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.85M | -169.56M | 108.04M | 250.33M | 263.43M | -248.53M | 112.95M | 174.32M | 234.78M | -290.15M | 116.71M | 152.25M | 250.00M | -237.68M | 107.69M | 196.35M | 235.52M | -259.97M | 100.66M | 211.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.97M | -194.55M | 82.70M | 133.94M | 157.79M | -323.35M | -21.61M | 142.27M | 70.93M | -283.67M | 80.82M | 105.14M | 211.51M | -310.00M | 57.50M | 101.92M | 198.72M | -321.10M | 75.44M | 158.53M |