|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.13M | 96.28M | 31.76M | -107.30M | 126.03M | 127.82M | 109.22M | -250.61M | 121.93M | 137.33M | 129.34M | 156.64M | 123.42M | 101.71M | 100.76M | 42.42M | 118.49M | 143.40M | 122.63M | -378.33M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | 6.25M | 5.56M | 5.57M | 11.15M | 5.19M | 4.61M | 4.32M | 11.63M | 4.98M | 5.51M | 4.10M | 14.19M | 4.19M | 1.12M | 4.50M | 8.35M | 3.92M | 3.63M | 4.62M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.11M | -4.88M | -7.43M | -0.13M | -18.21M | -3.56M | -12.63M | -13.80M | -7.02M | 10.79M | -0.57M | -24.13M | -7.35M | 3.48M | -9.48M | -26.99M | -5.84M | -20.50M | 97.74M | 11.35M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.14M | | | | 0.18M | | | | 0.16M | | | | 0.16M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.11M | 0.46M | 5.23M | 0.11M | -9.37M | -6.61M | 22.23M | 2.12M | -3.11M | 4.89M | 2.81M | -5.10M | 3.08M | -1.30M | 10.10M | -0.28M | 1.14M | 2.27M | -5.77M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -1.43M | 0.21M | 0.11M | 1.19M | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | | | | 0.80M | | | | 0.67M | | | | 41.72M | | | | 0.52M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.26M | 99.97M | 109.89M | 109.94M | 43.09M | 98.21M | 130.28M | 111.80M | 123.93M | 198.84M | 223.10M | 121.66M | 133.29M | 170.69M | 199.20M | 95.80M | 185.69M | 143.83M | 236.69M | 94.97M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.12M | 19.39M | 22.05M | 20.59M | 19.89M | 19.87M | 19.25M | 19.05M | 21.30M | 21.92M | 21.49M | 21.97M | 21.59M | 20.86M | 22.64M | 23.14M | 23.78M | 24.46M | 24.74M | 25.56M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.80M | 21.78M | -16.36M | -5.37M | 86.12M | 17.84M | -39.39M | 0.44M | 27.66M | -8.77M | -25.59M | -8.29M | 9.60M | 4.88M | -50.65M | -16.66M | 34.11M | 18.10M | -61.64M | 35.86M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.57M | 40.62M | 45.67M | 25.49M | 55.41M | 57.19M | 22.98M | -54.39M | -5.88M | -0.39M | -51.51M | -64.31M | 9.42M | 18.21M | -5.93M | -47.05M | 20.17M | 27.48M | 39.57M | -39.44M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.33M | 20.95M | -8.29M | 27.41M | 39.28M | 4.97M | -24.68M | -2.72M | 6.84M | -5.28M | -26.24M | -7.36M | 3.96M | 25.00M | -35.84M | -20.30M | 64.88M | 3.21M | 22.46M | -34.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.27M | 28.86M | 30.44M | -21.28M | 32.12M | 15.23M | 19.50M | -75.04M | 10.51M | 18.24M | 29.23M | -47.92M | -8.12M | 3.03M | 72.40M | -34.61M | 21.21M | 47.37M | 9.88M | -104.55M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 3.91M | -1.40M | 13.30M | 25.15M | 1.02M | 8.20M | -16.07M | 16.59M | -3.31M | 1.45M | 20.88M | -3.33M | 8.48M | 14.76M | 21.65M | -2.06M | 5.46M | 62.64M | -55.48M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.94M | 17.83M | 18.67M | 16.09M | 18.67M | 15.93M | 17.70M | 19.58M | 18.79M | 21.77M | 25.91M | 24.53M | 26.26M | 23.14M | 35.72M | 31.49M | 26.95M | 25.44M | 31.64M | 42.95M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 1.97M | 1.29M | 2.93M | 0.57M | 1.12M | 0.65M | 0.99M | 3.31M | 0.58M | 0.70M | 44.90M | 0.32M | 0.99M | 1.20M | 5.29M | 4.65M | 0.58M | 1.18M | 0.77M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.72M | 74.88M | -2.50M | 22.01M | 0.08M | 0.20M | 414.00M | | 32.66M | 0.03M | | | | 100.09M | | | | 104.35M | 0.88M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.85M | -99.58M | -92.26M | -10.66M | -40.12M | -14.89M | -17.25M | -432.43M | -16.05M | -60.30M | -24.76M | 26.38M | -25.94M | -174.81M | -134.61M | -25.87M | -22.30M | -57.17M | -134.81M | -43.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18M | 9.14M | 7.81M | | 12.18M | 5.57M | 5.36M | -0.44M | 14.11M | 14.52M | 6.80M | -35.42M | 38.63M | 4.73M | 2.02M | -49.30M | 14.61M | 4.07M | 7.30M | 5.96M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.37M | -53.62M | -47.12M | -65.83M | -40.60M | -81.77M | -115.06M | 371.15M | -111.32M | -115.58M | -84.48M | -101.01M | -125.40M | -93.05M | 66.15M | -92.34M | -144.49M | -173.22M | -107.69M | -36.49M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 30.38M | 30.34M | 30.13M | 33.36M | 32.55M | 32.46M | 32.35M | 37.58M | 36.89M | 36.80M | 36.73M | 41.28M | 40.42M | 40.28M | 40.16M | 42.98M | 41.93M | 41.57M | 41.76M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.19M | 1.99M | -0.83M | -1.05M | -0.96M | -3.13M | -9.46M | 5.32M | 5.09M | -1.29M | 8.33M | 4.09M | -0.76M | -5.13M | 0.80M | -4.54M | -1.46M | -8.66M | -0.68M | 0.37M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.15M | -51.24M | -30.32M | 32.40M | -38.59M | -1.58M | -11.49M | 55.84M | 1.65M | 21.68M | 122.18M | 51.12M | -18.81M | -102.31M | 131.55M | -26.96M | 17.44M | -95.22M | -6.48M | 15.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.33M | 82.14M | 91.22M | 93.85M | 24.42M | 82.28M | 112.58M | 92.22M | 105.14M | 177.08M | 197.20M | 97.13M | 107.04M | 147.55M | 163.48M | 64.31M | 158.74M | 118.39M | 205.05M | 52.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.96M | -53.23M | -29.49M | 33.45M | -37.62M | 1.55M | -2.03M | 50.52M | -3.43M | 22.97M | 113.86M | 47.03M | -18.05M | -97.17M | 130.74M | -22.42M | 18.90M | -86.56M | -5.80M | 15.42M |