|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 48.80M | 56.80M | 48.90M | 38.50M | 51.90M | 98.10M | 62.90M | 44.70M | 43.70M | 4.70M | -11.70M | 43.60M | 42.20M | 41.80M | 34.70M | 38.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | 8.40M | 7.50M | 8.50M | 8.30M | 7.60M | 6.10M | 6.90M | 7.70M | 7.60M | 8.30M | 8.20M | 8.40M | 6.50M | 6.90M | 10.50M | 8.20M | 8.10M | 11.20M | 11.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.60M | -27.00M | 2.00M | 9.30M | 29.70M | 0.70M | 28.00M | 9.60M | -6.30M | -5.30M | -2.90M | 3.70M | -6.30M | -11.50M | -10.60M | 0.10M | | -3.20M | -18.80M | 14.40M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | 2.20M | 85.70M | 0.60M | 8.60M | -7.40M | 0.10M | 0.80M | -9.20M | -37.20M | | 9.50M | -7.70M | 36.00M | 26.10M | 1.10M | 8.50M | -1.10M | -10.10M | 11.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | -11.50M | 0.90M | -3.80M | 0.90M | -5.70M | -0.90M | 0.90M | 0.60M | 2.40M | 2.00M | 0.20M | -2.20M | | 0.70M | 1.40M | 1.80M | 2.80M | 0.50M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.80M | 101.20M | 21.30M | -169.60M | -92.70M | -16.00M | 68.30M | -109.40M | -26.00M | 51.00M | 76.40M | -44.80M | 73.20M | 74.80M | 42.10M | -149.80M | -9.90M | 133.10M | 98.60M | 23.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.90M | 87.60M | 55.50M | -93.60M | -43.90M | 40.80M | 117.10M | -70.90M | 25.90M | 149.10M | 139.20M | -0.10M | 117.00M | 79.40M | 30.40M | -106.20M | 32.30M | 174.90M | 133.40M | 62.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.20M | 0.10M | 0.20M | 0.20M | 0.10M | 0.20M | 0.20M | 0.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | -1.60M | -1.60M | -1.40M | -1.50M | -1.40M | -0.50M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 21.90M | 23.70M | 27.70M | 27.40M | 27.30M | 30.00M | 30.50M | 30.60M | 30.20M | 29.40M | 26.90M | 26.00M | 26.60M | 27.10M | 25.90M | 25.70M | 27.30M | 26.70M | 25.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.40M | 34.50M | 79.10M | 90.30M | 3.40M | 35.70M | 14.40M | 51.00M | 42.50M | 31.60M | 27.60M | 0.20M | -36.60M | -5.90M | 74.90M | 139.70M | 51.20M | -94.70M | 13.60M | -9.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.30M | 137.80M | 72.60M | -41.80M | -121.50M | -14.70M | 35.00M | -111.50M | -6.60M | 72.20M | 42.10M | -76.70M | 18.90M | -11.10M | 58.00M | -58.20M | 52.30M | 60.90M | -1.90M | -2.40M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | | -3.20M | 4.70M | -21.80M | 6.80M | -21.50M | -9.40M | 5.40M | 8.40M | 10.70M | 2.10M | -7.50M | 4.60M | -6.00M | 8.80M | -4.50M | -21.90M | 8.40M | -4.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.30M | -7.40M | -5.20M | -66.50M | -0.10M | 74.60M | -27.70M | 0.70M | 35.20M | -13.60M | -18.50M | -0.10M | 34.50M | -36.30M | 42.30M | -0.80M | 42.90M | -9.40M | -56.50M | 30.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 8.40M | 11.00M | 9.60M | 10.00M | 18.10M | 13.10M | 13.80M | 10.00M | 10.80M | 18.00M | 13.60M | 15.50M | 15.50M | 14.80M | 16.70M | 17.10M | 24.80M | 20.70M | 13.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.60M | 2.30M | 0.20M | 3.70M | 0.20M | 1.90M | 1.30M | 0.30M | 0.40M | 0.90M | 0.50M | 0.10M | 0.30M | 0.90M | 0.40M | | 0.10M | -0.10M | 0.20M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 710.20M | | | | 137.90M | | | | 12.40M | | | | | -1.90M | | | 20.00M | -0.40M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.20M | -7.80M | -718.80M | -12.40M | -63.10M | -17.80M | -148.20M | -12.50M | -9.70M | -22.80M | -17.10M | -13.10M | -15.50M | -129.30M | -14.00M | -14.40M | -17.20M | -43.20M | -40.80M | -12.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.70M | -10.20M | 221.10M | 90.30M | 110.90M | -7.00M | 41.30M | 96.20M | -33.40M | -101.20M | -147.90M | 0.50M | -98.50M | 75.00M | -38.50M | 116.90M | -18.20M | -121.20M | -57.70M | -55.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | 12.80M | 12.80M | 13.10M | 13.10M | 12.80M | 12.90M | 14.40M | 14.60M | 14.50M | 14.00M | 14.10M | 14.20M | 14.10M | 14.10M | 16.40M | 16.50M | 16.50M | 16.20M | 17.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.10M | -0.40M | -0.60M | -1.60M | -1.00M | -1.00M | 2.20M | 0.40M | 1.30M | -2.30M | 1.20M | -0.40M | 0.60M | 0.40M | -1.80M | 2.80M | | -0.10M | 2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.40M | 69.70M | -442.60M | -16.20M | 2.20M | 15.00M | 9.20M | 14.90M | -16.70M | 26.50M | -28.20M | -11.50M | 2.70M | 25.60M | -21.70M | -5.60M | -0.20M | 10.50M | 34.80M | -3.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.60M | 79.20M | 44.50M | -103.20M | -53.90M | 22.70M | 104.00M | -84.70M | 15.90M | 138.30M | 121.20M | -13.70M | 101.50M | 63.90M | 15.60M | -122.90M | 15.20M | 150.10M | 112.70M | 48.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.00M | 69.60M | -442.20M | -15.70M | 3.90M | 16.00M | 10.20M | 12.80M | -17.20M | 25.10M | -25.80M | -12.70M | 3.00M | 25.10M | -22.10M | -3.70M | -3.10M | 10.50M | 34.90M | -5.80M |