|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.98M | 88.11M | 90.30M | 95.42M | 92.97M | 89.12M | 87.10M | 100.74M | 107.77M | 86.05M | 83.87M | 115.35M | 134.66M | 120.18M | 109.94M | 111.86M | 157.85M | 124.81M | 123.86M | 130.39M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 6.67M | 8.03M | 8.39M | 8.65M | 8.44M | 11.76M | 10.37M | 9.08M | 10.02M | 12.93M | 12.07M | 18.89M | 15.39M | 15.95M | 12.77M | 16.07M | 14.69M | 19.11M | 19.56M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.56M | -4.46M | 2.50M | 4.78M | 6.76M | -31.18M | -17.14M | -36.47M | -61.22M | -7.81M | -17.96M | -10.46M | -13.53M | -7.09M | -6.27M | 5.54M | -19.25M | 22.27M | 25.16M | 24.69M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.20M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.61M | 0.52M | 3.99M | 10.18M | -136.68M | 20.79M | -20.79M | 14.12M | 205.23M | 5.99M | 12.07M | 1.88M | -21.92M | 0.19M | 35.61M | 55.98M | 43.01M | 30.48M | 23.28M | 25.11M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.70M | 185.95M | 122.81M | 284.25M | 152.54M | 144.84M | 62.25M | 28.86M | 152.10M | 70.09M | 71.76M | 198.27M | 157.21M | 34.66M | 126.04M | 230.32M | 155.98M | 171.06M | 154.19M | 183.18M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.58M | 0.57M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.74M | 0.84M | 0.90M | 1.20M | 1.44M | 1.19M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.75M | 32.59M | 32.68M | 34.22M | 35.20M | 35.10M | 35.93M | 35.22M | 35.31M | 35.25M | 36.02M | 35.12M | 35.76M | 34.68M | 49.62M | 54.96M | 55.86M | 54.30M | 54.03M | 58.77M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.34M | -108.24M | 35.59M | 5.70M | 71.42M | -126.86M | 71.34M | 135.63M | -112.20M | 111.16M | -60.52M | 58.98M | 18.26M | 35.77M | 15.96M | 38.45M | 179.03M | 15.97M | -51.26M | 25.16M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.12M | -40.52M | -49.23M | 112.81M | -78.09M | -52.60M | -7.32M | 122.03M | -96.54M | 154.47M | -63.70M | 89.15M | -54.75M | -10.56M | -75.70M | 82.50M | -45.25M | 63.75M | -124.85M | -29.16M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.07M | -31.44M | -14.96M | -154.71M | 13.26M | -35.51M | 40.62M | -33.94M | 17.83M | -23.80M | 20.92M | 0.40M | 29.71M | -30.61M | 25.53M | -1.61M | 11.55M | 11.46M | 11.63M | 5.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.31M | -16.08M | 40.78M | -79.28M | 68.18M | -19.90M | 50.23M | 11.81M | -48.32M | 37.34M | -8.64M | -4.45M | -24.83M | 40.31M | -27.31M | -13.35M | -23.83M | 41.59M | 8.14M | 11.61M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.32M | 0.23M | 0.59M | 0.14M | 0.91M | 12.77M | 12.90M | 15.17M | 22.87M | 0.57M | 28.84M | 11.68M | 22.59M | 11.48M | 9.92M | 16.24M | 27.96M | 17.01M | 16.04M | 26.82M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 116.27M | 493.08M | 6.41M | -0.26M | | | | 14.46M | 0.35M | 10.52M | 70.71M | 8.66M | 0.25M | 1,255.09M | 72.69M | 53.67M | -15.80M | | 2,641.22M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.66M | -126.48M | -503.59M | -23.52M | -35.56M | -12.77M | -12.90M | -13.55M | -36.50M | -12.36M | -25.94M | -82.39M | -31.26M | -11.73M | -1576.65M | -88.93M | -81.64M | -1.21M | -15.89M | -2668.04M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.80M | | | | -11.83M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.05M | -41.72M | 400.57M | -258.01M | -122.04M | -106.10M | -75.48M | -26.32M | -108.21M | -45.56M | -45.23M | -84.83M | -151.27M | 279.36M | 1,193.96M | -98.84M | -196.59M | -142.24M | 151.52M | 2,221.03M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | -1.36M | -0.12M | -1.74M | -5.21M | -4.14M | 4.24M | 3.05M | 1.60M | -2.39M | 2.71M | -0.68M | 0.06M | 4.46M | -8.35M | 5.63M | 4.53M | -0.77M | 0.12M | -1.16M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.56M | 16.40M | 19.67M | 0.97M | -10.27M | 21.83M | -21.90M | -7.95M | 8.99M | 9.77M | 3.31M | 30.38M | -25.27M | 306.75M | -265.00M | 48.19M | -117.72M | 26.84M | 289.96M | -264.98M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.02M | 185.73M | 122.23M | 284.11M | 151.63M | 132.07M | 49.35M | 13.69M | 129.23M | 69.52M | 42.92M | 186.59M | 134.61M | 23.18M | 116.12M | 214.08M | 128.02M | 154.05M | 138.15M | 156.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.02M | 17.76M | 19.79M | 2.71M | -5.06M | 25.98M | -26.14M | -11.00M | 7.39M | 12.16M | 0.59M | 31.05M | -25.32M | 302.29M | -256.65M | 42.56M | -122.25M | 27.61M | 289.83M | -263.82M |