|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.17M | 68.72M | 72.67M | 79.57M | 114.70M | 124.34M | 206.35M | 109.77M | 99.50M | 121.16M | 184.71M | 92.53M | 100.37M | 144.41M | 162.96M | 135.05M | 135.01M | 179.77M | 171.66M | 193.23M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.13M | 31.57M | 31.20M | 39.81M | 42.91M | 43.00M | 35.27M | 37.01M | 37.99M | 33.60M | 41.11M | 45.93M | 52.31M | 51.40M | 56.01M | 52.81M | 60.10M | 60.68M | 53.91M | 41.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | -3.78M | -0.38M | -1.00M | 0.17M | -12.00M | -0.62M | -0.36M | 11.91M | -5.06M | 0.25M | -6.07M | -0.78M | -1101.67M | 7.17M | 9.87M | 9.70M | 12.96M | -0.15M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.81M | 0.97M | 0.36M | 0.52M | 0.67M | 0.84M | 0.29M | 0.49M | 0.79M | 0.91M | 0.63M | 0.08M | 0.56M | 778.00 | | | 0.07M | 0.14M | 0.06M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.49M | -1.41M | 0.57M | 0.60M | 0.65M | 0.62M | 0.27M | 0.27M | 0.30M | -71.16M | 0.24M | 0.03M | | -58.64M | 0.02M | 0.70M | 0.31M | -1.18M | 0.76M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.95M | 117.80M | 28.21M | 107.42M | 105.24M | -18.18M | 52.20M | 218.81M | 90.19M | 175.91M | 153.31M | 248.05M | 140.97M | 231.70M | 167.68M | 256.39M | 237.64M | 239.27M | 104.91M | 250.25M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | -1.30M | -1.44M | -1.35M | -1.23M | -1.10M | -0.69M | -0.26M | 0.20M | 1.65M | 3.69M | 4.12M | 5.92M | 6.64M | 3.46M | 0.77M | 2.12M | 1.01M | 0.21M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.12M | 7.73M | 8.32M | 9.12M | 9.57M | 9.66M | 8.77M | 9.99M | 9.95M | 10.00M | 10.23M | 8.25M | 8.69M | 9.45M | 10.04M | 11.45M | 13.12M | 13.70M | 14.24M | 15.11M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.52M | 2.31M | 24.94M | 15.51M | 5.20M | 27.90M | 29.30M | 1.56M | -15.10M | 16.65M | -5.99M | 14.58M | -36.53M | 6.80M | 7.82M | 42.34M | -20.07M | 46.77M | 14.03M | 46.51M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 30.73M | 51.35M | 51.80M | 48.64M | 37.81M | 49.83M | -16.06M | -3.78M | -30.14M | -13.59M | 11.60M | 30.75M | -1.81M | -5.32M | 35.18M | 35.84M | 15.04M | 59.02M | 54.51M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | 17.24M | 2.89M | -4.18M | 10.31M | 0.14M | -17.51M | -0.88M | 13.53M | -5.74M | -2.12M | 35.93M | -5.21M | 13.48M | -21.04M | 21.30M | 15.33M | -2.73M | 7.34M | 29.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 20.63M | -7.29M | 27.38M | -2.86M | 20.53M | -16.54M | 17.51M | -38.12M | -1.74M | -8.83M | 7.34M | 7.94M | 9.16M | -15.71M | 10.61M | -7.65M | 18.73M | -1.86M | 15.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 2.45M | 7.68M | 16.02M | -17.77M | 7.49M | 10.82M | 20.14M | -34.94M | 2.00M | 12.49M | 3.01M | 4.45M | 5.89M | -0.12M | 21.47M | 12.33M | 19.89M | -51.69M | 25.97M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 9.94M | 1.26M | 5.92M | -5.97M | 172.10M | 5.23M | -0.21M | 5.09M | 16.54M | 2.89M | -74.48M | 13.89M | 2.81M | 3.24M | -78.00M | -5.39M | 10.22M | 13.05M | -17.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.24M | -3.58M | 10.73M | 26.88M | 11.84M | 7.28M | -46.00M | 2.48M | -2.48M | 2.89M | 54.69M | 15.99M | 31.51M | -37.92M | 12.71M | 40.34M | -38.34M | 0.53M | 169.49M | 11.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.42M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.28M | -0.00M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.32M | 31.40M | 19.56M | 32.27M | 33.73M | 39.00M | 23.62M | 152.70M | 79.51M | 95.97M | 140.13M | 149.77M | 270.75M | 359.35M | 728.27M | 141.06M | 70.16M | 173.41M | 34.94M | 14.44M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.34M | -86.93M | -39.75M | -11.61M | 18.28M | 31.00M | -50.18M | 12.31M | -12.05M | -212.96M | 33.97M | -266.01M | -3.35M | -26.76M | 519.17M | -257.49M | -15.80M | 127.56M | -11.55M | -212.32M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.16M | -24.81M | -27.25M | -24.25M | -36.12M | -32.56M | -35.86M | -32.25M | -49.95M | -47.11M | -54.41M | -50.00M | -73.64M | -63.22M | -685.37M | -55.92M | -79.41M | -73.24M | -77.30M | -75.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.99M | 28.96M | 28.64M | 28.82M | 36.60M | 36.62M | 36.40M | 49.13M | 49.22M | 49.12M | 61.45M | 49.55M | 61.88M | 61.88M | 54.98M | 75.88M | 75.92M | 75.92M | 74.82M | 99.28M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | -0.18M | 1.97M | -0.22M | -5.14M | -6.91M | 6.24M | 1.50M | -10.19M | -1.63M | 7.01M | -4.82M | -1.78M | 8.15M | -10.02M | 2.56M | 7.61M | 0.28M | 2.06M | 0.96M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 5.88M | -36.82M | 71.34M | 82.26M | -26.66M | -27.60M | 200.37M | 17.99M | -85.78M | 139.88M | -72.78M | 62.20M | 149.88M | -8.54M | -54.46M | 150.04M | 293.87M | 18.13M | -36.37M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.19M | 121.38M | 17.47M | 80.54M | 93.39M | -25.47M | 98.20M | 216.32M | 92.67M | 173.01M | 98.63M | 232.06M | 109.47M | 269.62M | 154.97M | 216.04M | 275.98M | 238.74M | -64.58M | 239.22M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 6.06M | -38.79M | 71.56M | 87.40M | -19.75M | -33.83M | 198.87M | 28.18M | -84.16M | 132.87M | -67.97M | 63.99M | 141.73M | 1.48M | -57.01M | 142.43M | 293.59M | 16.06M | -37.34M |