|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.32M | 24.36M | 45.97M | 31.73M | 43.03M | 49.22M | -181.15M | 28.95M | 59.27M | 48.26M | 64.89M | 39.08M | 56.37M | 48.17M | -188.43M | 58.26M | 24.22M | 29.14M | -150.11M | 60.18M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 1.31M | 1.31M | 1.46M | 1.58M | 1.58M | 1.69M | 1.82M | 2.01M | 2.04M | 2.13M | 2.57M | 3.93M | 3.34M | 4.05M | 3.33M | 3.38M | 3.29M | 3.38M | 2.85M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | | 0.41M | | | | 0.42M | | | | 0.55M | | | | 0.04M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | | | | -0.20M | | | | -0.10M | 0.83M | | | -0.06M | | 0.58M | | -0.06M | 0.08M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 1.25M | 0.11M | 0.07M | 0.05M | 0.03M | 0.01M | | | 0.47M | | 0.38M | 0.36M | 0.36M | | 0.15M | 0.15M | 0.12M | | 0.06M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.93M | 54.88M | 37.68M | 59.13M | 44.16M | 92.63M | 79.27M | 27.68M | 82.00M | 85.88M | 106.62M | 41.51M | 76.49M | 75.08M | 68.37M | 78.47M | 31.45M | 50.05M | 87.82M | 97.25M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.40M | 22.18M | 18.23M | 20.81M | 20.59M | 19.80M | 18.76M | 19.11M | 19.98M | 20.44M | 20.95M | 20.70M | 20.79M | 20.13M | 20.82M | 20.79M | 19.59M | 18.85M | 18.02M | 19.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | 8.20M | 22.77M | -3.27M | 28.39M | 20.08M | 6.03M | 7.57M | -1.61M | -4.47M | -5.51M | 2.91M | -0.49M | 2.77M | -2.64M | -7.87M | 3.58M | -8.09M | 6.07M | 2.54M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -2.81M | 2.09M | 7.02M | -1.94M | -6.65M | 3.61M | -1.71M | 3.61M | 0.79M | -3.93M | -0.41M | 4.82M | 1.38M | 0.37M | 2.53M | 2.16M | 1.40M | -1.15M | 0.98M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 16.11M | 14.79M | 15.62M | 9.53M | 23.93M | 11.49M | -3.28M | -11.71M | 8.79M | 5.90M | -15.51M | 1.22M | 6.03M | -1.39M | -8.73M | -3.59M | -6.83M | 6.24M | 20.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.77M | 3.69M | 1.19M | 6.73M | 4.13M | -11.52M | -0.54M | 13.06M | -14.44M | -2.67M | -5.61M | 2.84M | 1.50M | -1.56M | -3.41M | 0.52M | 6.41M | 1.07M | -3.29M | 2.19M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.98M | -66.15M | 0.43M | 19.18M | -13.44M | 40.60M | -43.07M | 31.10M | 26.63M | 21.09M | -60.21M | 1.63M | 61.68M | -54.15M | -3.95M | 35.20M | -21.54M | 13.71M | 160.77M | 20.36M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 18.50M | 25.04M | 2.50M | 10.73M | 31.46M | 28.14M | 41.48M | | 0.67M | 34.67M | 41.48M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.70M | -18.80M | -16.80M | -19.22M | -14.40M | -11.51M | -102.64M | -30.17M | -32.09M | -1.97M | -37.31M | -42.22M | -72.49M | -27.35M | -14.41M | 6.84M | -87.69M | -92.75M | -65.30M | -40.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.92M | -2.08M | 15.00M | 0.44M | 1.00M | | -0.60M | 0.43M | 0.45M | -0.00M | -1.68M | -0.21M | -0.04M | 0.79M | -0.72M | 0.01M | 0.40M | 0.47M | -0.97M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.29M | -7.72M | -27.55M | -0.34M | -1.83M | -23.24M | -13.29M | -9.71M | -5.53M | -1.16M | -2.09M | -2.87M | -1.86M | -1.70M | -1.30M | -20.48M | -74.59M | -20.21M | 0.03M | 0.75M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -1.08M | 0.10M | -2.06M | -12.86M | -6.39M | -24.70M | 27.50M | -11.88M | -1.81M | -16.49M | 13.03M | -16.86M | -2.62M | 8.58M | -21.20M | 19.50M | 11.83M | -9.90M | -5.92M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.57M | 27.28M | -6.57M | 37.52M | 15.07M | 51.50M | -61.36M | 15.29M | 32.50M | 80.94M | 50.72M | 9.45M | -14.72M | 43.41M | 61.24M | 43.63M | -111.33M | -51.08M | 12.65M | 51.81M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.05M | 121.03M | 37.25M | 39.95M | 57.60M | 52.03M | 122.34M | -3.42M | 55.37M | 64.79M | 166.83M | 39.88M | 14.80M | 129.23M | 72.32M | 43.27M | 53.00M | 36.35M | -72.95M | 76.89M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.06M | 28.36M | -6.67M | 39.58M | 27.93M | 57.89M | -36.66M | -12.20M | 44.38M | 82.75M | 67.22M | -3.58M | 2.14M | 46.02M | 52.66M | 64.83M | -130.83M | -62.91M | 22.55M | 57.73M |