|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.42M | 110.51M | 21.52M | 31.00M | 25.29M | 31.86M | 34.64M | 7.44M | 19.10M | 22.74M | 110.04M | 5.82M | 5.75M | | 28.12M | 2.51M | 400.37M | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.09M | 2.18M | 2.80M | 4.41M | 2.63M | 2.51M | 2.50M | 4.34M | 3.37M | 3.80M | | 8.12M | -8.12M | | 2.28M | 3.63M | 2.60M | 2.50M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.44M | 0.30M | 0.89M | -8.01M | 0.74M | 0.59M | 1.33M | -1.16M | -1.22M | -0.48M | 3.13M | -1.00M | -1.31M | -1.83M | 6.79M | -1.05M | -1.52M | | 0.22M | -39.45M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05M | -0.05M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.71M | 112.86M | 47.67M | 49.67M | 98.86M | 61.36M | 59.30M | 63.95M | 62.37M | 82.61M | 89.44M | 52.30M | 55.33M | 66.15M | 87.81M | 27.70M | 60.99M | 116.19M | 51.79M | 34.58M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.29M | 0.29M | 0.19M | 0.19M | 0.19M | 0.19M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.53M | 78.91M | 76.85M | 47.42M | 35.75M | 31.05M | 33.12M | 37.60M | 39.72M | 36.97M | -34.31M | 4.02M | 25.21M | 27.85M | -79.14M | 23.49M | 23.44M | 34.80M | 23.04M | 9.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.28M | -3.60M | -14.05M | 27.84M | -10.78M | -4.21M | -3.74M | -3.73M | 14.13M | -10.65M | -4.15M | 7.49M | -2.73M | 7.71M | -9.64M | 0.69M | -5.58M | 3.38M | -5.09M | 3.25M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.88M | -0.56M | -0.58M | 4.88M | -2.48M | 3.84M | -1.90M | 4.10M | -3.02M | 0.11M | -1.70M | -0.56M | 0.94M | -1.10M | -1.28M | 1.51M | -1.74M | -0.00M | | -8.27M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.47M | -0.86M | -4.94M | 7.38M | -0.42M | -0.13M | -5.69M | 8.91M | -8.80M | 3.52M | -2.12M | 8.54M | -6.15M | 2.62M | -4.43M | 1.13M | -3.03M | 0.77M | -0.85M | 8.92M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 2.90M | 3.36M | 15.60M | 14.74M | 17.88M | -34.51M | 18.75M | -3.99M | 38.37M | -30.05M | 7.33M | 2.79M | 8.95M | 6.73M | 3.80M | 4.38M | 3.71M | 17.07M | 4.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.22M | -4.15M | -0.05M | | | | 29.50M | | | | | | | 0.01M | | | | | 0.33M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.77M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 698.60M | | | 4.12M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.71M | 118.47M | -95.59M | -18.95M | -15.53M | -21.38M | -460.51M | -32.20M | -24.27M | -23.20M | 203.76M | -24.05M | -23.40M | -27.40M | 428.86M | -21.44M | 679.70M | -15.38M | -27.83M | -53.06M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | 0.18M | 1.25M | 0.58M | 1.98M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.78M | -64.23M | -64.04M | -134.67M | -50.21M | -52.74M | 233.02M | -43.06M | -47.96M | -43.13M | -194.72M | -75.09M | -49.99M | -104.85M | -249.43M | -116.48M | -82.13M | -73.47M | -100.78M | -142.81M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.16M | 55.85M | 64.28M | 30.92M | 1.00M | -0.04M | 29.68M | -0.01M | -0.07M | | 0.00M | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.98M | 39.03M | 134.42M | 39.90M | 42.10M | 42.05M | 2.96M | 42.17M | 42.28M | 42.46M | 199.47M | 42.78M | 42.52M | 42.43M | 433.13M | 42.69M | 42.39M | 42.59M | | 81.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.47M | -0.54M | 0.62M | -2.87M | -3.79M | 4.07M | -0.36M | -0.51M | -0.06M | 0.31M | -0.96M | 0.06M | 0.76M | -1.28M | 0.03M | 1.36M | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.91M | 166.63M | -112.50M | -103.33M | 30.26M | -16.55M | -164.11M | -11.67M | -10.37M | 16.22M | 98.79M | -47.79M | -18.00M | -65.34M | 265.95M | -110.19M | 659.92M | 27.33M | -76.82M | -161.28M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.26M | 109.97M | 44.31M | 34.07M | 84.12M | 43.48M | 93.81M | 45.20M | 66.36M | 44.24M | 119.49M | 44.97M | 52.53M | 57.20M | 81.09M | 23.90M | 56.61M | 112.47M | 34.72M | 30.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.78M | 167.10M | -111.96M | -103.95M | 33.13M | -12.76M | -168.18M | -11.31M | -9.87M | 16.28M | 98.48M | -46.84M | -18.06M | -66.10M | 267.24M | -110.22M | 658.56M | 27.33M | -76.82M | -161.28M |