|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.07M | 54.32M | 54.65M | 69.89M | 4.74M | 61.78M | 36.62M | 70.79M | 22.36M | 46.57M | 53.59M | 110.24M | 40.42M | 65.58M | 64.14M | 123.74M | 49.57M | 82.94M | 81.65M | 129.85M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 5.15M | 5.05M | 7.83M | 7.05M | 8.98M | 9.26M | 10.01M | 10.90M | 13.25M | 14.56M | 16.06M | 15.86M | 17.03M | 16.99M | 17.62M | 17.35M | 17.80M | 18.51M | 20.52M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.48M | 0.42M | 0.01M | 55.53M | 0.53M | 9.10M | 0.21M | -9.84M | | 11.65M | 2.63M | -19.03M | -0.55M | 19.13M | -18.29M | 21.51M | -7.23M | 34.75M | 1.82M | 42.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | | 7.60M | 2.50M | | | | | | | | | 2.90M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.93M | 77.50M | 99.12M | 59.54M | -14.66M | 30.81M | 68.88M | 65.66M | 50.73M | 69.05M | 104.32M | 136.52M | 53.08M | 80.23M | 125.51M | 151.70M | 99.09M | 113.64M | 207.61M | 164.16M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 2.28M | 2.63M | 2.42M | 5.40M | -0.42M | 2.49M | 2.46M | 2.49M | 2.50M | 2.19M | 2.05M | 2.22M | 2.24M | 2.31M | 2.31M | 2.33M | 2.34M | 2.52M | 2.95M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.72M | 14.49M | 14.33M | 13.97M | 18.68M | 20.70M | 21.76M | 21.50M | 20.84M | 21.86M | 21.48M | 21.94M | 20.71M | 20.54M | 20.62M | 21.07M | 21.38M | 21.40M | 21.34M | 20.89M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.52M | 8.37M | 11.08M | 68.29M | -40.93M | -21.51M | -12.43M | 53.98M | -51.56M | -6.99M | 5.05M | 78.45M | -64.83M | 3.62M | 7.67M | 60.58M | -57.02M | 18.56M | -6.99M | 86.73M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.43M | 14.26M | 69.48M | 24.39M | -75.57M | -45.31M | 14.71M | -5.04M | -57.10M | -22.20M | 19.61M | 52.38M | -93.07M | -10.56M | 26.54M | 56.06M | -92.26M | 16.92M | 61.29M | 69.69M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | -4.28M | -0.06M | 5.86M | 7.00M | -5.85M | -0.88M | 2.47M | 0.08M | 2.43M | -2.53M | 3.94M | 5.44M | -6.53M | -5.94M | 21.34M | 6.62M | -3.69M | -39.59M | 0.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | 8.28M | 9.07M | 10.89M | 8.58M | 10.43M | 8.80M | 9.15M | 5.99M | 4.81M | 5.75M | 6.13M | 6.42M | 7.63M | 7.06M | 8.06M | 9.24M | 10.34M | 7.88M | 6.53M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 515.30M | | | 0.29M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.78M | 137.27M | 128.63M | 171.79M | 442.89M | 15.41M | 11.56M | 15.12M | 28.16M | 18.94M | 53.41M | 41.65M | 52.37M | 49.19M | 57.90M | 31.13M | 161.93M | 98.37M | 78.39M | 113.61M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.21M | -20.12M | -83.35M | -51.12M | -84.01M | 2.82M | 1.89M | 5.74M | 22.18M | -27.20M | -92.26M | -62.40M | -66.39M | -29.78M | -101.29M | -108.63M | -8.34M | -43.74M | -97.03M | -72.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.11M | -12.18M | -12.67M | -11.99M | -51.92M | -40.79M | -40.52M | -41.07M | -58.53M | -31.63M | -21.66M | -20.89M | -68.68M | -33.66M | -42.30M | -48.07M | -107.27M | -54.48M | -58.97M | -85.41M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.07M | 11.75M | 11.80M | 11.71M | 11.84M | 15.06M | 14.98M | -41.88M | 15.07M | 18.13M | 18.16M | 18.10M | 18.62M | 21.41M | 21.47M | -61.50M | 22.07M | 29.60M | 29.40M | -81.07M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | 0.06M | -0.28M | -0.44M | -0.16M | -0.65M | -2.26M | 1.12M | -0.26M | 0.23M | -0.28M | 0.09M | -0.48M | -0.48M | -0.06M | -0.00M | -0.18M | 0.39M | -0.35M | -0.29M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.39M | 45.20M | 3.10M | -3.57M | -150.59M | -7.17M | 30.24M | 30.33M | 14.38M | 10.22M | -9.60M | 53.22M | -82.00M | 16.79M | -18.08M | -5.00M | -16.52M | 15.41M | 51.60M | 6.54M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.54M | 69.22M | 90.05M | 48.65M | -23.24M | 20.38M | 60.07M | 56.51M | 44.74M | 64.25M | 98.57M | 130.39M | 46.66M | 72.60M | 118.44M | 143.64M | 89.85M | 103.30M | 199.73M | 157.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.39M | 45.20M | 3.10M | -3.57M | -150.59M | -7.17M | 30.24M | 30.33M | 14.38M | 10.22M | -9.60M | 53.22M | -82.00M | 16.79M | -18.08M | -5.00M | -16.52M | 15.41M | 51.60M | 6.54M |