|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.84M | 93.87M | 71.20M | 73.80M | 101.61M | 108.94M | 84.27M | 88.23M | 110.14M | 127.78M | 108.78M | 94.44M | 129.40M | 136.93M | 105.67M | 105.24M | 141.49M | 163.53M | 116.49M | 107.84M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 3.92M | 3.10M | 6.14M | 4.82M | 3.66M | 5.30M | 5.95M | 6.38M | 6.10M | 6.18M | 7.18M | 8.38M | 7.20M | 7.22M | 8.80M | 11.01M | 10.05M | 9.84M | 10.82M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 3.94M | 1.20M | 2.44M | 0.86M | 0.11M | -1.81M | 6.93M | -6.79M | | -7.79M | | | | -10.34M | 12.47M | | 3.85M | 2.83M | 2.05M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.86M | 0.59M | 0.67M | 0.67M | 0.68M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 0.78M | 28.24M | 0.77M | 1.27M | 0.85M | 29.78M | -0.64M | 0.14M | 99.56M | -99.06M | -1.13M | 1.13M | 133.81M | -132.31M | 41.75M | -42.62M | 111.67M | -110.04M | 25.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 3.85M | 6.76M | 4.26M | 4.18M | 5.16M | 5.85M | 3.90M | 6.05M | 7.54M | 9.38M | 7.69M | 7.44M | 9.78M | 9.11M | 10.73M | 5.73M | 8.28M | 11.15M | 7.82M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.72M | 79.71M | 102.89M | 87.53M | 127.28M | 127.72M | 123.39M | 100.77M | 147.41M | 127.36M | 152.82M | 127.43M | 145.12M | 146.95M | 188.16M | 146.89M | 175.12M | 191.35M | 164.74M | 118.37M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.31M | 23.62M | 16.04M | 23.13M | 22.61M | 22.56M | 23.03M | 22.50M | 26.44M | 24.67M | 26.14M | 27.31M | 27.71M | 27.66M | 30.54M | 29.21M | 31.74M | 32.23M | 31.57M | 32.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.33M | 25.43M | -19.82M | 1.44M | 27.78M | -8.20M | 12.98M | -1.53M | 14.53M | 1.89M | 0.91M | 6.40M | 6.12M | 57.36M | -52.59M | 0.51M | 44.15M | 15.15M | -38.35M | 0.09M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.67M | -3.12M | 1.14M | -0.15M | 0.33M | -0.47M | 0.83M | 1.04M | 1.19M | 0.50M | 1.55M | 2.29M | 1.86M | 1.07M | 0.67M | 1.12M | 0.97M | 0.32M | -0.68M | 1.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51M | -39.69M | 9.98M | -16.93M | 27.68M | -11.41M | 0.97M | -17.55M | 51.60M | 3.37M | 5.98M | -9.40M | 24.68M | -2.66M | 35.04M | -25.29M | 69.26M | -18.94M | -34.51M | -33.49M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.08M | 6.00M | -9.53M | 11.29M | 10.36M | -2.00M | -9.26M | 8.66M | 19.86M | -10.48M | -1.91M | 13.69M | 17.08M | 1.78M | -7.59M | 10.20M | 7.69M | 0.78M | -15.96M | 6.57M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 6.80M | 7.16M | 8.00M | 7.89M | 7.04M | 7.71M | 7.64M | 6.78M | 6.87M | 11.19M | 7.17M | 8.70M | 7.52M | 4.18M | 6.78M | 7.08M | 8.50M | 5.73M | 7.14M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.31M | 0.55M | 3.47M | 1.29M | 2.00M | 6.53M | 4.78M | 8.89M | 1.30M | 0.03M | 2.27M | 0.71M | 1.60M | 0.66M | 1.10M | 1.41M | 2.06M | 2.42M | 1.59M | 0.62M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.41M | 11.31M | 106.41M | 13.22M | 36.36M | 60.84M | 8.77M | 15.48M | 312.41M | 21.42M | 17.54M | 47.13M | 34.52M | 23.88M | 51.94M | 27.19M | 226.39M | 34.73M | 21.21M | 18.49M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.52M | -17.52M | -110.07M | -19.93M | -42.10M | -61.35M | -10.76M | -13.59M | -318.03M | -30.71M | -10.56M | -52.47M | -41.16M | -29.94M | -52.67M | -32.57M | -230.52M | -39.72M | -23.88M | -24.57M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.92M | 3.92M | -11.76M | | 4.82M | 4.96M | | -1.49M | 0.84M | 6.40M | -5.75M | 1.15M | -1.15M | | | 5.43M | 0.56M | -4.46M | 10.31M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.24M | -66.79M | -5.47M | 82.09M | -112.73M | -165.65M | -139.73M | -71.08M | 211.28M | -106.45M | -183.16M | -64.25M | -109.63M | -131.62M | -135.20M | -4.61M | -23.96M | -146.57M | -168.43M | -76.19M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.30M | 39.98M | 88.98M | 49.20M | 49.20M | 49.23M | 63.98M | 64.10M | 63.90M | 63.80M | 72.54M | 72.59M | 72.60M | 72.80M | 79.99M | 79.91M | 79.50M | 80.10M | 88.45M | 87.85M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76M | -6.26M | 0.29M | 3.34M | -9.82M | 0.18M | 0.57M | 1.06M | 1.59M | -2.69M | 2.48M | -1.57M | -0.60M | 3.20M | -5.94M | 1.83M | 1.22M | -0.73M | 0.22M | -1.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.21M | -10.87M | -12.35M | 153.04M | -37.37M | -99.09M | -26.53M | 17.16M | 42.24M | -12.50M | -38.42M | 9.15M | -6.27M | -11.41M | -5.65M | 111.55M | -78.14M | 4.32M | -27.35M | 16.54M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.32M | 72.90M | 95.73M | 79.54M | 119.40M | 120.68M | 115.69M | 93.14M | 140.64M | 120.49M | 141.64M | 120.26M | 136.42M | 139.43M | 183.97M | 140.11M | 168.05M | 182.85M | 159.02M | 111.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.96M | -4.61M | -12.65M | 149.70M | -27.55M | -99.27M | -27.10M | 16.10M | 40.66M | -9.81M | -40.90M | 10.71M | -5.67M | -14.61M | 0.28M | 109.71M | -79.36M | 5.05M | -27.57M | 17.61M |