|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.04M | 69.40M | 62.22M | 92.45M | 110.67M | 90.66M | -403.85M | 90.79M | 98.52M | 80.63M | 85.71M | 71.49M | 78.78M | 79.42M | 95.09M | 60.62M | 72.99M | 67.74M | 93.51M | 61.68M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 3.10M | 3.90M | 13.79M | 4.20M | 3.60M | 3.77M | 13.08M | 6.00M | 6.30M | 5.06M | 14.09M | 5.50M | 5.30M | 5.45M | 13.71M | 7.20M | 4.80M | 4.91M | 14.54M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.23M | -8.43M | 37.06M | 1.02M | 3.10M | 3.81M | 0.05M | 3.17M | -0.31M | 0.65M | 4.09M | 0.07M | 1.43M | 9.63M | 4.15M | 2.25M | -1.70M | 18.79M | 7.46M | 4.32M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | 0.46M | | | | 0.63M | | | | 0.55M | | | | 0.49M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.16M | -5.78M | 5.83M | 7.21M | -6.99M | 2.21M | 6.24M | 5.19M | 1.83M | -3.25M | 13.93M | 9.49M | -9.38M | 0.59M | 3.06M | 9.44M | 11.10M | -20.41M | 77.39M | -1.93M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.60M | | | | 86.82M | | | | 160.23M | | | | 139.92M | | | | 116.73M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.56M | 200.94M | -16.30M | 34.59M | 23.59M | 125.14M | 111.08M | 92.47M | 21.55M | 97.04M | 84.65M | -155.05M | 270.58M | 111.74M | 392.28M | 153.53M | 227.64M | 367.78M | 112.89M | 60.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.29M | 41.80M | 42.81M | 45.81M | 49.31M | 51.35M | 52.67M | 53.90M | 54.66M | 56.59M | 56.00M | 56.83M | 57.48M | 61.14M | 60.64M | 61.49M | 63.03M | 63.87M | 64.45M | 64.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.74M | -11.15M | -9.11M | 58.81M | 26.30M | -10.04M | -0.46M | 8.97M | 6.94M | 26.91M | -4.51M | 49.93M | -15.89M | -3.56M | 56.62M | -50.34M | 9.64M | -41.88M | 9.37M | -6.17M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.57M | -70.48M | 180.83M | 98.29M | 94.75M | 71.64M | 59.82M | 52.84M | 121.51M | 19.32M | 104.01M | 215.51M | -152.13M | 44.69M | -193.14M | 77.04M | -87.23M | -196.26M | -148.49M | 85.49M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.53M | 4.30M | -4.62M | 49.66M | -16.35M | 10.76M | -12.63M | 27.13M | -14.32M | -8.24M | -15.21M | 17.45M | -13.56M | 7.71M | 70.27M | 75.38M | -22.51M | -16.57M | -50.04M | 89.52M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75M | 17.84M | -22.93M | 14.57M | 4.00M | 6.89M | 7.33M | -14.70M | 7.34M | 3.27M | 11.28M | -26.86M | 7.45M | -2.84M | 10.06M | -19.55M | 28.17M | 6.81M | 0.36M | -42.31M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.52M | -6.66M | 36.00M | 0.58M | 1.34M | 2.91M | 0.23M | -15.89M | 1.02M | 15.70M | 0.02M | 4.62M | -53.77M | 49.66M | 2.75M | 0.52M | 7.54M | -16.05M | 42.81M | 0.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.42M | 37.97M | 44.86M | 45.69M | 61.54M | 68.02M | 67.82M | 90.45M | 95.55M | 103.08M | 79.80M | 79.14M | 93.39M | 131.71M | 128.82M | 108.41M | 113.86M | 96.55M | 81.00M | 66.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 2.25M | 0.87M | 2.63M | 0.14M | 4.24M | 0.11M | 0.12M | 1.02M | 0.75M | 0.32M | 3.04M | 0.10M | 5.96M | 0.34M | 4.32M | 2.90M | 0.16M | 0.53M | 0.45M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 5.01M | | | | 16.05M | | | | 0.00M | | | 0.14M | 0.05M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.50M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.72M | -38.47M | -311.55M | -16.29M | -77.90M | -73.98M | -72.76M | -95.51M | -93.43M | -102.01M | -96.08M | -69.19M | -91.94M | -144.70M | -139.75M | -96.50M | -135.72M | -98.00M | -86.89M | -60.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.00M | -218.69M | 216.31M | 43.09M | 61.48M | -47.96M | -57.29M | 28.29M | 37.41M | 5.14M | 3.12M | 196.45M | -167.27M | 50.75M | -209.25M | -56.42M | -109.83M | -238.69M | -55.41M | 27.31M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.01M | 10.58M | 10.56M | 11.08M | 10.51M | 11.53M | 11.43M | 12.06M | 11.39M | 13.65M | 13.48M | 13.87M | 13.36M | 14.00M | 14.28M | 14.41M | 14.52M | 14.80M | 14.60M | 15.34M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.20M | -0.12M | -0.09M | 0.04M | -0.03M | -0.01M | 0.02M | -0.23M | -0.01M | 0.30M | -0.20M | 0.05M | -0.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -56.22M | -111.55M | 61.38M | 7.17M | 3.20M | -18.96M | 25.25M | -34.47M | 0.18M | -8.30M | -27.79M | 11.37M | 17.79M | 43.28M | 0.60M | -17.91M | 31.09M | -29.41M | 27.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.14M | 162.98M | -61.16M | -11.10M | -37.94M | 57.12M | 43.26M | 2.02M | -74.00M | -6.04M | 4.85M | -234.19M | 177.19M | -19.97M | 263.47M | 45.12M | 113.77M | 271.23M | 31.89M | -5.63M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -56.22M | -111.55M | 61.38M | 7.17M | 3.20M | -18.96M | 25.25M | -34.47M | 0.18M | -8.30M | -27.79M | 11.37M | 17.79M | 43.28M | 0.60M | -17.91M | 31.09M | -29.41M | 27.08M |