|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.25M | 60.51M | 98.93M | 32.08M | 23.70M | 67.03M | 102.62M | 32.69M | 25.19M | 70.73M | 99.32M | 27.24M | 19.27M | 77.02M | 119.42M | 32.03M | 26.47M | 86.31M | 128.67M | 46.81M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | -3.37M | 2.69M | 0.33M | 5.26M | 2.46M | 2.82M | 3.48M | -3.74M | 9.62M | 3.12M | -2.13M | 0.11M | 12.63M | 3.66M | -1.04M | 8.69M | 3.49M | 4.05M | 4.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.27M | 14.22M | -6.85M | -11.93M | -2.72M | -0.54M | 9.36M | 2.55M | 2.82M | 10.04M | 16.25M | 6.01M | 59.80M | 24.47M | 19.15M | 4.54M | 7.06M | 18.77M | 23.29M | 9.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 1.00M | 1.34M | 1.17M | 1.37M | 2.12M | 3.92M | 0.95M | 2.28M | 2.53M | 1.68M | 0.10M | 1.96M | 2.97M | 2.33M | 1.75M | 1.76M | 2.36M | 2.90M | 2.13M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.76M | -29.00M | 12.44M | -20.67M | 31.29M | 0.33M | -3.57M | -8.58M | 4.50M | -22.36M | 39.31M | -4.19M | 32.02M | -50.05M | 11.65M | 0.62M | -15.61M | 4.05M | 26.11M | 2.33M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.63M | 224.38M | 154.28M | -255.23M | -48.58M | 363.19M | -56.34M | -258.21M | -54.66M | 172.93M | -21.68M | -131.14M | -15.05M | 235.17M | 40.69M | -181.98M | -51.14M | 253.82M | -53.58M | -152.17M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.52M | 12.87M | -0.70M | 19.36M | -6.59M | 3.91M | 2.16M | -126.62M | 128.51M | 2.73M | 2.70M | -51.51M | 65.55M | -42.66M | -92.50M | 65.76M | 63.60M | -30.93M | -52.53M | 34.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.98M | 124.45M | -1.35M | -91.54M | 92.44M | -4.15M | -157.53M | -41.44M | 208.11M | -4.81M | -68.12M | -33.38M | 111.84M | -16.29M | -1.32M | -120.27M | -8.98M | 127.20M | 2.03M | -30.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.28M | -2.34M | 8.12M | -16.97M | 15.20M | 4.96M | -2.20M | -21.75M | 13.13M | 1.27M | -4.39M | -8.39M | 15.81M | 3.78M | 2.25M | -18.40M | 14.24M | 1.88M | -4.30M | -13.88M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.77M | 24.92M | 107.64M | 179.04M | 1,269.15M | 15.02M | 469.07M | 279.68M | 93.78M | 97.01M | 108.26M | 142.66M | 54.85M | 62.63M | 277.46M | 171.35M | 87.01M | 43.02M | 176.31M | 211.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.15M | 52.95M | 57.14M | 55.04M | 55.23M | 61.06M | 71.26M | 67.55M | 68.44M | 72.58M | 76.57M | 72.55M | 72.13M | 75.45M | 81.70M | 79.31M | 76.93M | 79.31M | 76.78M | 76.24M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.66M | 147.54M | 113.31M | 137.75M | 161.46M | 196.97M | 151.03M | 171.20M | 168.11M | 176.30M | 166.75M | 175.62M | 181.22M | 179.57M | 166.60M | 180.47M | 192.37M | 167.79M | 156.53M | 173.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.04M | 0.55M | 0.34M | 1.80M | 1.31M | 1.44M | 1.02M | 1.66M | 1.38M | 2.03M | 0.95M | 2.15M | 0.95M | 1.18M | 1.45M | 1.00M | 1.00M | 5.13M | 1.85M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -130.25M | -151.68M | -113.37M | -138.13M | -160.74M | -201.87M | -149.88M | -171.54M | -168.00M | -180.23M | -165.98M | -175.79M | -180.45M | -185.27M | -167.84M | -180.67M | -195.35M | -171.47M | -154.10M | -175.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.33M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.12M | 129.15M | 9.32M | -45.97M | -1105.43M | 194.61M | -310.39M | -95.73M | 52.91M | 104.57M | 39.80M | 44.12M | 121.89M | 172.42M | -159.96M | 23.85M | 86.40M | 141.39M | -32.95M | -27.80M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.98M | 2.56M | 34.47M | 2.64M | | 96.61M | | 3.17M | 0.00M | 82.08M | | | | 249.01M | | | | 208.62M | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.05M | 31.08M | 33.28M | 33.54M | 33.56M | 33.57M | 36.00M | 36.00M | 36.04M | 36.05M | 37.34M | 37.34M | 37.39M | 37.39M | 40.15M | 40.15M | 40.20M | 40.20M | 42.68M | 42.68M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -202.60M | 2.38M | 3.60M | -5.06M | 2.98M | 7.76M | 8.80M | 12.41M | -21.30M | 21.35M | -17.91M | 10.99M | -3.71M | 49.78M | -50.35M | 14.53M | -21.94M | 12.94M | -10.73M | 7.58M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -113.89M | -122.62M | -5.67M | 41.29M | 1,107.69M | -181.95M | 318.04M | 108.47M | -74.33M | -79.29M | -58.49M | -32.95M | -126.36M | -116.94M | 110.86M | -9.12M | -105.36M | -124.78M | 19.78M | 37.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -202.60M | 2.38M | 3.60M | -5.06M | 2.98M | 7.76M | 8.80M | 12.41M | -21.30M | 21.35M | -17.91M | 10.99M | -3.71M | 49.78M | -50.35M | 14.53M | -21.94M | 12.94M | -10.73M | 7.58M |