|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.76M | 35.99M | -11.40M | 61.56M | 125.45M | 11.70M | 21.20M | 57.76M | 117.68M | 15.20M | 19.22M | 19.12M | 126.74M | 20.10M | 60.27M | 49.42M | 42.92M | -45.73M | 50.37M | 51.96M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.99M | 3.80M | 1.43M | 1.33M | 1.58M | 4.22M | 1.49M | 1.02M | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.71M | 7.83M | -1.83M | 3.91M | 11.72M | 6.60M | 1.45M | 7.92M | 15.93M | 5.45M | 2.01M | 0.40M | 12.63M | 9.50M | 9.58M | 7.56M | -6.26M | -24.38M | 6.93M | 8.45M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05M | -63.10M | -0.78M | 0.65M | 1.10M | -4.47M | -6.56M | 7.45M | -5.49M | -26.54M | -0.71M | -4.16M | 3.55M | 0.65M | 2.07M | -0.67M | -1.44M | -0.76M | -1.03M | 0.64M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.39M | 151.91M | 93.80M | 71.98M | 202.18M | 117.74M | 86.48M | 88.09M | 233.95M | 139.36M | 116.61M | 101.25M | 209.63M | 139.79M | 131.50M | 110.94M | 170.16M | 138.57M | 92.82M | 76.71M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.09M | 75.89M | 77.53M | 78.26M | 77.74M | 81.13M | 78.86M | 79.35M | 80.76M | 81.25M | 84.67M | 85.27M | 85.87M | 85.31M | 87.13M | 86.72M | 88.71M | 91.14M | 103.00M | 0.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.90M | -28.49M | -14.03M | 39.15M | 32.22M | -15.30M | -17.20M | 48.63M | 15.22M | -20.73M | -21.17M | 58.06M | 29.82M | 6.39M | -64.92M | 8.19M | 55.75M | -52.26M | -29.30M | 39.42M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 0.19M | -3.81M | -4.45M | -2.24M | -1.02M | -4.30M | -0.15M | 4.78M | -1.69M | 5.18M | 5.17M | -3.72M | 1.90M | -2.44M | 16.73M | 2.37M | 14.64M | 6.46M | 10.65M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.66M | 5.20M | -1.22M | -4.70M | -2.20M | 15.52M | -9.65M | 10.64M | 4.94M | 4.71M | -15.90M | 20.86M | 6.89M | 35.72M | -56.31M | 32.74M | 11.35M | -21.31M | -31.48M | 13.98M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | -4.68M | -3.57M | 11.26M | 9.07M | -26.10M | 0.08M | -9.01M | 26.61M | -14.99M | -6.46M | 4.15M | -23.77M | -2.43M | -4.51M | -3.49M | 124.89M | -99.36M | -9.82M | -18.53M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.17M | -3.72M | -16.48M | -5.55M | -3.48M | 33.65M | 18.98M | -43.16M | 3.12M | 19.23M | -12.26M | 2.49M | -22.31M | 4.15M | 1.30M | -15.54M | -7.75M | 26.94M | -24.66M | 3.94M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.84M | 171.35M | 140.21M | 203.60M | 151.53M | 183.69M | 172.24M | 162.80M | 161.15M | 438.83M | 209.88M | 265.85M | 227.15M | 209.68M | 264.37M | 272.64M | 270.93M | 267.88M | 289.10M | 292.72M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.37M | | 4.28M | | 2.84M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.37M | 119.15M | 149.35M | 205.30M | 134.57M | 101.78M | 123.60M | 239.69M | 33.58M | 63.00M | 125.25M | 105.63M | 92.37M | 203.20M | 91.83M | 182.95M | 137.80M | 161.62M | 302.51M | 110.24M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -172.18M | -189.60M | -152.84M | -214.39M | -160.14M | -206.43M | -174.46M | -163.95M | -165.38M | -448.48M | -211.86M | -267.32M | -232.24M | -238.92M | -251.43M | -278.83M | -281.61M | -276.53M | -184.36M | -295.14M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78M | -0.23M | -0.14M | -4.42M | 3.45M | -3.84M | -0.29M | -0.86M | -2.01M | -3.15M | -0.43M | -2.73M | -0.51M | -1.90M | -0.56M | -5.19M | -0.78M | -3.31M | -1.44M | -16.49M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.66M | 21.44M | 71.46M | 128.98M | -13.96M | 105.72M | 47.57M | 86.80M | -37.55M | 260.74M | 98.54M | 165.16M | 24.74M | 97.59M | 119.99M | 171.40M | 111.58M | 134.14M | 99.51M | 226.84M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.23M | -54.29M | 6.43M | 4.36M | 63.08M | 24.63M | 28.24M | 28.24M | -42.25M | 4.86M | 4.23M | 3.73M | 81.91M | 29.96M | 31.68M | -20.92M | 5.24M | 305.91M | 35.09M | 35.08M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.87M | -16.26M | 12.42M | -13.43M | 28.07M | 17.04M | -40.41M | 10.94M | 31.02M | -48.38M | 3.29M | -0.91M | 2.14M | -1.54M | 0.05M | 3.51M | 0.13M | -3.83M | 7.97M | 8.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.55M | -19.45M | -46.41M | -131.62M | 50.65M | -65.95M | -85.76M | -74.71M | 72.80M | -299.47M | -93.27M | -164.59M | -17.51M | -69.89M | -132.87M | -161.69M | -100.77M | -129.31M | -196.28M | -216.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.87M | -16.26M | 12.42M | -13.43M | 28.07M | 17.04M | -40.41M | 10.94M | 31.02M | -48.38M | 3.29M | -0.91M | 2.14M | -1.54M | 0.05M | 3.51M | 0.13M | -3.83M | 7.97M | 8.41M |