|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.29M | 57.96M | 52.19M | 64.77M | 66.92M | 59.31M | 59.23M | 73.63M | 59.86M | 54.94M | 63.81M | 72.62M | 64.94M | 71.50M | 65.13M | 15.06M | 71.22M | 68.24M | 114.41M | 78.08M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.13M | 6.75M | 7.00M | 8.10M | 6.50M | 7.35M | 7.91M | 7.49M | 6.89M | 7.48M | 7.33M | 7.10M | 8.33M | 8.29M | 6.93M | 7.33M | 8.43M | 8.83M | 5.96M | 9.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 1.44M | 0.08M | -0.64M | -1.52M | -1.18M | -3.20M | -1.43M | -1.01M | -3.06M | -0.31M | -1.34M | -1.12M | 0.64M | -2.06M | -0.12M | -0.58M | 16.86M | 5.86M | 0.21M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.06M | | | | 0.10M | | | | 0.09M | | | | 0.11M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 1.70M | -31.40M | 0.00M | 0.12M | 0.10M | 89.41M | 20.49M | 0.20M | 2.43M | 3.96M | 2.33M | 0.30M | 0.30M | 0.19M | 9.53M | 2.42M | 0.50M | 16.87M | 8.52M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 3.97M | | | | 6.21M | | | | 0.12M | | | | 0.06M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.73M | 62.81M | 145.71M | -23.73M | 93.64M | 85.10M | 134.23M | 7.53M | 105.39M | 79.16M | 141.69M | -4.95M | 118.85M | 95.09M | 176.25M | 29.63M | 103.71M | 90.16M | 158.63M | -75.33M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.69M | 1.74M | 1.60M | 1.40M | 1.23M | 1.48M | 1.37M | 1.35M | 1.49M | 1.65M | 1.60M | 1.64M | 1.79M | 1.61M | 1.76M | 1.86M | 1.92M | 1.98M | 1.93M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10M | 13.96M | 14.61M | 15.17M | 15.24M | 15.30M | 15.73M | 16.46M | 17.00M | 17.56M | 19.53M | 18.20M | 18.36M | 18.73M | 18.54M | 18.24M | 19.20M | 19.66M | 19.61M | 19.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -19.25M | -3.78M | 11.70M | 12.03M | 0.28M | -8.88M | 21.93M | -8.86M | -1.43M | -4.53M | 10.49M | -7.61M | 8.79M | -7.95M | 16.41M | -3.27M | -2.00M | -8.77M | 28.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.54M | -0.05M | -49.28M | | -1.34M | -1.00M | 51.87M | 0.63M | 0.39M | 23.28M | -24.11M | 0.53M | -0.68M | 0.78M | | -0.84M | 1.02M | -0.07M | 0.24M | -0.74M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.96M | 25.14M | -74.11M | 229.15M | -83.27M | -38.33M | -32.89M | 12.28M | -34.03M | 80.46M | 169.21M | -71.14M | -73.27M | -117.31M | -56.51M | 96.28M | 3.69M | 39.16M | -39.96M | 376.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.05M | 9.77M | 10.67M | -33.55M | 9.52M | 9.53M | 25.89M | -31.57M | 21.80M | -2.64M | 13.87M | -8.38M | -9.46M | 15.76M | 5.63M | -34.31M | 27.40M | -1.93M | 12.84M | -34.85M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.92M | 2.19M | -4.72M | 3.05M | -13.22M | 1.84M | 3.57M | 10.90M | -18.62M | 3.80M | -10.77M | -4.00M | -1.20M | 0.05M | 1.87M | 77.30M | 14.11M | -9.19M | -58.71M | -13.97M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.89M | -1.61M | 3.12M | 2.44M | -5.73M | -1.40M | -1.69M | -3.16M | 15.58M | 5.83M | -24.98M | -2.15M | 2.41M | -6.91M | 5.64M | -5.57M | 2.74M | -1.53M | -4.66M | -2.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.38M | -1.89M | 18.56M | 9.43M | -6.74M | 3.96M | 32.09M | 10.69M | -9.42M | -1.27M | 9.33M | 13.96M | -13.48M | 0.16M | 9.30M | 15.03M | -14.37M | 37.37M | 11.78M | 17.09M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 0.92M | 1.34M | 1.14M | 4.30M | 3.16M | 1.53M | 3.44M | 5.27M | 1.98M | 1.17M | 2.15M | 4.27M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.01M | -12.95M | -11.40M | -10.82M | -44.82M | -12.51M | -18.12M | -32.75M | -15.01M | -15.85M | -91.67M | -15.83M | -17.92M | -41.52M | -11.67M | -17.15M | -51.03M | -11.82M | -16.93M | -19.26M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.86M | -0.91M | 0.52M | 20.29M | -0.34M | 2.25M | 1.20M | -20.49M | -0.15M | -0.22M | 46.70M | 14.89M | 0.21M | 0.16M | 0.93M | 9.53M | 0.32M | 6.92M | 0.39M | 8.52M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.92M | -26.85M | -70.16M | -86.47M | -100.58M | -28.43M | -26.90M | -48.14M | -39.53M | -23.11M | -36.27M | -52.54M | -61.47M | -42.45M | -44.91M | -77.07M | -65.25M | -81.61M | -108.44M | -28.66M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.78M | 24.76M | 24.79M | 27.43M | 26.10M | 26.33M | 26.09M | 28.36M | 26.89M | 26.89M | 27.52M | 29.48M | 27.82M | 27.70M | 27.70M | 29.46M | 28.24M | 29.45M | 28.05M | 28.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | -4.46M | -2.38M | -4.36M | -19.54M | -4.22M | 14.63M | 3.35M | 3.84M | -8.63M | 9.04M | -3.19M | -0.49M | 14.76M | -19.22M | 8.58M | 18.56M | -4.42M | -0.18M | -4.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.44M | 18.56M | 61.77M | -125.37M | -71.30M | 39.94M | 103.83M | -70.02M | 54.69M | 31.57M | 22.78M | -76.51M | 38.97M | 25.88M | 100.45M | -56.01M | 6.00M | -7.68M | 33.08M | -127.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.34M | 64.70M | 127.16M | -33.16M | 100.38M | 81.14M | 102.14M | -3.16M | 114.81M | 80.43M | 132.36M | -18.91M | 132.33M | 94.93M | 166.95M | 14.60M | 118.08M | 52.79M | 146.86M | -92.42M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.20M | 23.02M | 64.15M | -121.02M | -51.77M | 44.16M | 89.21M | -73.37M | 50.85M | 40.20M | 13.74M | -73.32M | 39.45M | 11.12M | 119.67M | -64.58M | -12.56M | -3.26M | 33.26M | -123.26M |