|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.73M | -29.00M | | | | | -96.00M | 7.00M | -33.00M | 128.00M | 61.00M | 18.00M | 123.00M | 36.00M | -76.00M | -87.00M | 12.00M | 70.00M | -71.00M | -127.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 69.00M | 75.00M | 80.00M | 82.00M | 84.00M | 88.00M | 90.00M | 91.00M | 94.00M | 99.00M | 100.00M | 102.00M | 110.00M | 107.00M | 109.00M | 116.00M | 117.00M | 123.00M | 121.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.00M | 248.00M | 196.00M | 158.00M | 88.00M | 168.00M | 208.00M | 159.00M | 145.00M | 218.00M | 245.00M | 304.00M | 233.00M | 308.00M | 157.00M | 136.00M | 205.00M | 252.00M | 251.00M | 272.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.02M | 69.00M | | | | | 88.00M | 90.00M | 91.00M | 94.00M | 99.00M | 100.00M | 102.00M | 110.00M | 107.00M | 109.00M | 116.00M | 117.00M | 123.00M | 121.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | | | | 6.00M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | -68.00M | -6.00M | 30.00M | -51.00M | -104.00M | -109.00M | -102.00M | -138.00M | -113.00M | -97.00M | -141.00M | -149.00M | -85.00M | -6.00M | -16.00M | -69.00M | 2.00M | -34.00M | -63.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.00M | -90.00M | -183.00M | -183.00M | -46.00M | -102.00M | | | 87.00M | | | | -54.00M | | | | | | | |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -183.00M | -183.00M | | -102.00M | -110.00M | -109.00M | 87.00M | -82.00M | -171.00M | -149.00M | -54.00M | -98.00M | -212.00M | -197.00M | -130.00M | -280.00M | -222.00M | -156.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 27.00M | 2.00M | 4.00M | -6.00M | -0.09M | 3.00M | 3.00M | | 2.00M | 1.00M | -8.00M | -4.00M | -1.00M | | 2.00M | 1.00M | 1.00M | -3.00M | 4.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 90.00M | 7.00M | 5.00M | -9.00M | -38.00M | -11.00M | -52.00M | 94.00M | 23.00M | -23.00M | 14.00M | 784.00M | 125.00M | -61.00M | -77.00M | 779.00M | -26.00M | -5.00M | 53.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 519.00M | 615.00M | | | | | | | | | 774.00M | 752.00M | | 784.00M | 908.00M | 847.00M | 772.00M | 779.00M | 754.00M | 746.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.55M | 248.00M | | | | | 208.00M | 159.00M | 145.00M | 218.00M | 245.00M | 304.00M | 233.00M | 308.00M | 157.00M | 136.00M | 205.00M | 252.00M | 251.00M | 272.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.16M | 90.00M | | | | | 99.00M | 57.00M | 94.00M | 105.00M | 148.00M | 163.00M | 30.00M | 223.00M | 151.00M | 120.00M | 136.00M | 254.00M | 217.00M | 209.00M |