|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.52M | 72.00M | 155.88M | 64.17M | 66.46M | 56.87M | 130.37M | 54.12M | 53.38M | 74.96M | 157.93M | 65.02M | 70.89M | 75.78M | 172.48M | 71.76M | 52.49M | 64.24M | 83.88M | 66.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.24M | -11.17M | 21.33M | 7.45M | -6.28M | | 25.08M | 8.48M | -7.04M | | 28.64M | 9.03M | 8.87M | -16.61M | 30.75M | 9.09M | -7.97M | 6.07M | -23.25M | 9.25M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | -1.61M | 2.96M | -4.05M | 1.92M | 12.54M | 4.42M | -3.19M | 1.26M | -6.30M | 0.20M | -5.42M | 3.00M | 0.17M | -1.89M | -14.17M | 0.93M | -3.02M | 10.31M | -4.74M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.39M | 9.22M | 5.68M | 4.89M | 7.22M | 0.38M | 3.11M | 0.14M | 5.17M | 0.13M | 4.11M | 0.01M | 5.95M | 2.87M | -8.53M | 0.28M | 0.04M | 0.15M | 8.35M | 1.48M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.32M | 112.99M | 63.57M | 101.09M | 56.58M | 52.02M | 100.20M | 60.49M | 132.32M | 28.93M | 108.56M | 84.55M | 77.52M | 90.52M | 164.91M | 32.74M | 138.61M | 83.39M | 133.53M | 88.22M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.33M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.12M | 14.35M | 14.35M | 14.66M | 15.23M | 14.67M | 14.61M | 14.80M | 15.15M | 15.38M | 15.54M | 15.81M | 15.71M | 15.70M | 15.83M | 16.02M | 16.26M | 16.23M | 16.33M | 16.87M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.05M | -4.53M | 17.68M | -19.61M | 18.72M | -15.28M | 18.58M | 14.32M | -34.42M | 47.94M | 13.64M | -5.34M | 7.77M | 11.91M | -25.01M | 67.42M | -53.96M | 30.94M | -32.81M | 32.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.98M | 1.72M | 0.43M | 0.16M | -0.23M | -0.20M | 0.39M | 1.02M | 0.83M | -0.51M | -1.30M | 0.01M | -0.84M | -1.71M | -0.40M | 1.36M | -0.91M | -0.69M | -0.34M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.55M | 17.14M | 3.50M | -30.33M | 6.33M | 8.24M | 31.11M | -24.11M | 32.67M | -24.38M | 6.47M | -43.01M | 23.51M | -0.14M | 10.36M | -22.59M | 10.14M | 22.55M | -15.30M | 2.23M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | 3.39M | -1.40M | 2.96M | -4.45M | -5.06M | 3.21M | 5.31M | 2.03M | 4.08M | 1.38M | 13.33M | 2.40M | 2.62M | 4.40M | 0.95M | 0.57M | 4.83M | 4.07M | 6.71M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.64M | 10.49M | -4.65M | 23.53M | -23.50M | -10.30M | 9.28M | 19.12M | -17.25M | 10.45M | -0.57M | 23.87M | -34.65M | 6.23M | 6.73M | 37.29M | -48.05M | 8.60M | -4.05M | 26.82M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.18M | 0.31M | -0.01M | -0.49M | 42.93M | -44.82M | 2.17M | 1.64M | -4.59M | 0.69M | 12.24M | -11.59M | 20.45M | 4.49M | 4.43M | -52.86M | 49.06M | -0.18M | 0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.91M | 10.87M | 14.20M | 12.65M | 12.96M | 13.46M | 18.26M | 17.02M | 16.40M | 11.65M | 11.78M | 12.16M | 11.06M | 13.54M | 12.76M | 13.28M | 15.81M | 17.36M | 16.35M | 17.12M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 1.27M | 0.28M | 0.29M | 0.15M | 0.21M | 0.15M | 0.13M | 0.09M | 2.83M | 0.14M | 0.26M | 0.11M | 0.37M | 3.27M | 0.82M | 0.13M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | | 0.39M | 1.49M | | | 3.69M | | 7.30M | 85.00M | 5.10M | | 0.23M | | | | 20.61M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.88M | -10.41M | -14.04M | -13.95M | -11.69M | -14.28M | -19.49M | -17.01M | -16.52M | -15.44M | -11.67M | -19.39M | -93.49M | -18.52M | -12.52M | -13.67M | -15.48M | -14.23M | -15.95M | -37.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -0.57M | -0.23M | 0.49M | -0.60M | -1.27M | 2.98M | -0.13M | 0.63M | -0.54M | 0.53M | -0.66M | -0.13M | 0.41M | -1.64M | 0.16M | 0.93M | -0.18M | 0.21M | -0.41M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -127.48M | -165.96M | -45.37M | -101.88M | -53.41M | -39.60M | -14.37M | -59.55M | -13.93M | -0.26M | -6.08M | -15.77M | -74.47M | -56.45M | -212.49M | -23.54M | -47.10M | -189.31M | -172.82M | -108.09M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.43M | 5.59M | 5.56M | 5.32M | 5.40M | 5.67M | 5.63M | 5.68M | 5.73M | 6.03M | 6.06M | 6.05M | 6.06M | 7.49M | 7.50M | 7.33M | 7.22M | 8.65M | 8.50M | 8.17M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -118.04M | -63.38M | 4.15M | -14.73M | -8.52M | -1.86M | 66.34M | -16.07M | 101.87M | 13.23M | 90.81M | 49.39M | -90.45M | 15.55M | -60.10M | -4.47M | 76.02M | -120.15M | -55.24M | -57.66M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.41M | 102.12M | 49.37M | 88.44M | 43.62M | 38.56M | 81.94M | 43.47M | 115.92M | 17.27M | 96.78M | 72.39M | 66.45M | 76.97M | 152.15M | 19.46M | 122.80M | 66.03M | 117.19M | 71.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -118.04M | -63.38M | 4.15M | -14.73M | -8.52M | -1.86M | 66.34M | -16.07M | 101.87M | 13.23M | 90.81M | 49.39M | -90.45M | 15.55M | -60.10M | -4.47M | 76.02M | -120.15M | -55.24M | -57.66M |