|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.07M | 52.75M | 51.62M | 72.00M | 85.94M | 84.24M | 42.01M | 62.48M | 81.97M | 91.97M | 57.77M | 74.34M | 87.00M | 85.48M | 54.85M | 68.10M | 77.73M | 78.29M | 51.77M | 72.61M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 0.83M | 0.55M | 4.90M | 0.61M | 0.63M | 0.67M | 5.27M | 1.22M | 0.49M | 0.78M | 5.51M | 1.31M | 1.26M | 1.45M | 5.76M | 1.64M | 0.71M | 1.01M | 6.38M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63M | 7.51M | 10.06M | 14.34M | 10.82M | -1.51M | 8.78M | 8.03M | 0.68M | 2.09M | 2.71M | 7.86M | 1.63M | -0.65M | 14.22M | 1.80M | 4.35M | 8.38M | 18.66M | 0.98M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | -0.12M | -1.24M | 3.62M | -0.68M | | -1.47M | -0.09M | -0.07M | 3.25M | 43.20M | 5.75M | -4.50M | 5.21M | | 3.13M | -1.39M | 1.89M | 7.46M | 4.69M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.30M | 86.18M | 76.49M | 45.42M | 130.21M | 112.34M | 101.34M | 55.55M | 128.94M | 134.00M | 86.00M | 71.91M | 151.55M | 99.31M | 129.96M | 39.47M | 119.91M | 129.57M | 97.04M | 70.61M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.17M | 22.82M | 23.25M | 23.55M | 23.57M | 22.72M | 22.77M | 23.86M | 24.23M | 24.55M | 25.32M | 25.90M | 26.63M | 27.05M | 27.54M | 29.38M | 29.45M | 29.55M | 29.73M | 29.98M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.03M | 15.34M | -3.81M | 43.94M | 6.94M | -32.04M | -49.41M | 31.05M | 19.51M | -1.78M | -36.03M | 38.53M | -3.73M | -5.67M | -40.31M | 38.09M | -3.23M | -14.13M | -21.20M | 37.72M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.60M | 11.59M | 31.86M | -3.40M | 0.51M | -0.74M | -1.71M | -1.46M | -0.94M | -2.48M | 7.32M | -1.92M | 13.47M | -9.35M | -5.89M | -1.53M | 1.66M | 2.71M | 1.91M | -1.83M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.66M | 14.02M | 7.81M | -12.53M | 14.47M | -12.61M | -19.08M | -7.39M | 8.42M | -1.55M | -9.48M | 8.20M | 33.04M | -38.06M | 11.65M | -16.36M | 9.88M | -2.23M | -15.42M | 2.98M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.42M | 12.49M | 16.36M | -7.86M | 4.46M | -10.58M | 8.48M | -19.62M | 15.35M | 18.13M | -13.85M | -24.37M | 5.06M | 13.57M | -4.63M | -13.89M | 0.44M | 9.92M | 10.79M | -17.89M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.19M | -0.19M | -0.19M | -0.19M | -0.18M | -0.19M | -0.19M | -0.19M | -0.19M | -0.19M | -0.19M | -0.18M | -0.19M | 0.38M | -0.19M | -0.09M | -0.19M | -0.19M | -0.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 15.40M | -4.56M | 0.12M | -3.36M | 1.45M | 2.16M | -2.41M | -2.97M | -1.83M | -4.40M | -0.54M | 4.49M | -11.12M | 18.81M | -1.92M | -1.52M | -0.50M | 7.66M | -7.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.39M | 14.36M | -105.23M | 28.71M | 11.12M | 12.44M | 158.70M | 10.35M | 2.80M | 0.01M | 273.98M | 74.04M | 101.48M | 84.22M | -239.47M | 14.29M | 109.95M | -111.23M | 23.60M | 185.28M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 1.26M | 3.88M | 0.88M | 1.96M | 0.96M | 0.54M | 1.03M | 1.94M | 1.78M | 1.48M | 2.50M | 2.62M | 1.56M | 2.17M | 1.28M | 1.52M | 2.17M | 1.97M | 2.97M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.38M | -40.68M | -54.43M | -31.45M | -42.45M | -53.66M | -47.52M | -100.38M | -53.25M | -78.39M | -57.27M | -75.88M | -152.19M | -84.10M | -99.21M | -60.91M | -66.11M | -88.99M | -74.71M | -187.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.54M | 0.74M | 0.29M | -0.62M | -2.19M | -0.49M | 1.18M | -1.40M | -0.28M | | 0.77M | -1.52M | -0.09M | -0.18M | 1.24M | -2.50M | -0.49M | -0.02M | -0.14M | -0.95M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.65M | -45.70M | -21.80M | -14.13M | -27.15M | -47.68M | -7.81M | 29.91M | -29.20M | -16.97M | 12.42M | 11.75M | -6.84M | 34.13M | -16.12M | 11.61M | -31.37M | -22.04M | 38.08M | 78.56M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.22M | 16.22M | 16.22M | 17.18M | 17.19M | 17.19M | 17.19M | 18.26M | 18.27M | 18.27M | 18.27M | 19.55M | 19.57M | 19.57M | 19.57M | 22.00M | 22.02M | 22.02M | 22.02M | 24.25M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -0.21M | 0.27M | -0.17M | 60.62M | 11.00M | 46.01M | -14.92M | 46.50M | 38.64M | 41.16M | 7.79M | -7.49M | 49.35M | 14.63M | -9.84M | 22.43M | 18.55M | 60.41M | -37.84M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.91M | 71.82M | 181.72M | 16.71M | 119.10M | 99.91M | -57.36M | 45.21M | 126.14M | 133.99M | -187.98M | -2.13M | 50.06M | 15.09M | 369.43M | 25.18M | 9.96M | 240.80M | 73.44M | -114.67M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -0.21M | 0.27M | -0.17M | 60.62M | 11.00M | 46.01M | -14.92M | 46.50M | 38.64M | 41.16M | 7.79M | -7.49M | 49.35M | 14.63M | -9.84M | 22.43M | 18.55M | 60.41M | -37.84M |