|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.40M | 84.30M | 77.10M | 71.80M | 83.00M | 101.00M | 87.20M | 86.00M | 93.70M | 91.90M | 92.10M | 98.70M | 113.50M | 109.70M | 99.00M | 95.90M | 57.80M | 114.30M | 113.90M | 92.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 2.60M | 9.00M | 4.40M | 3.60M | 3.40M | 9.70M | 4.00M | 3.40M | 3.30M | 10.50M | 4.00M | 3.80M | 3.70M | 12.20M | 4.20M | 3.70M | 3.90M | 11.40M | 4.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | -0.50M | 0.80M | 0.40M | 1.80M | -4.40M | -3.40M | -3.70M | -2.50M | -5.70M | -4.60M | -5.70M | -6.30M | -7.70M | -4.70M | -8.60M | -5.90M | -4.80M | 0.30M | 0.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | 18.20M | 4.30M | 5.00M | 3.60M | -13.20M | -4.50M | 1.60M | 23.50M | -27.90M | 4.40M | 3.80M | 8.10M | | 71.00M | | 22.20M | -15.90M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.30M | 96.30M | 42.90M | 36.90M | 64.10M | 108.90M | 118.20M | 102.30M | 133.20M | 190.80M | 138.00M | 87.00M | 141.50M | 126.00M | 72.90M | 90.40M | 87.70M | 167.80M | 125.40M | 33.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 24.90M | 23.80M | 23.70M | 23.50M | 22.80M | 22.40M | 22.40M | 22.50M | 25.00M | 24.30M | 24.60M | 24.60M | 24.90M | 25.50M | 25.00M | 24.60M | 24.40M | 24.30M | 24.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.60M | 9.10M | 70.50M | 67.10M | 45.60M | -172.70M | 2.20M | 4.80M | -15.20M | -8.60M | -15.90M | 36.20M | -5.30M | 13.30M | 56.70M | 29.10M | 43.30M | -135.40M | 11.70M | 93.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | -0.30M | 18.30M | -9.20M | 47.70M | -40.50M | 14.70M | 4.50M | 73.60M | -74.30M | 15.90M | -1.40M | 51.30M | 19.80M | 12.10M | 31.90M | -31.00M | 65.90M | 14.20M | 0.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 10.80M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.70M | | 19.90M | | | 62.40M | 147.20M | | | | | | | | 2.40M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.80M | -18.10M | -18.30M | -64.20M | -23.30M | -48.20M | -28.10M | -29.50M | -97.50M | -172.20M | -23.20M | -21.30M | -23.30M | -19.10M | -96.00M | -19.10M | -14.70M | -20.60M | -3.40M | -15.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.90M | -67.80M | -45.50M | -0.20M | -37.10M | -31.40M | -112.80M | -64.00M | -27.30M | -18.10M | -78.90M | -92.80M | -85.80M | -98.40M | 9.80M | -98.30M | -86.90M | -146.30M | -93.10M | -38.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.40M | 27.70M | 27.40M | 27.20M | 27.20M | 28.30M | 28.20M | 28.00M | 27.90M | 30.30M | 30.20M | 30.10M | 30.00M | 32.50M | 32.40M | 32.20M | 32.30M | 35.00M | 34.70M | 34.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -2.90M | -1.10M | -2.90M | -5.40M | -4.70M | -9.60M | 9.60M | -1.80M | 0.60M | -5.20M | 3.10M | -2.50M | 0.50M | 1.80M | -5.10M | 3.30M | 1.00M | 1.40M | 4.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 7.50M | -22.00M | -30.40M | -1.70M | 24.60M | -32.30M | 18.40M | 6.60M | 1.10M | 30.70M | -24.00M | 29.90M | 9.00M | -11.50M | -32.10M | -10.60M | 1.90M | 30.30M | -16.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | 96.60M | 24.60M | 46.10M | 16.40M | 149.40M | 103.50M | 97.80M | 59.60M | 265.10M | 122.10M | 88.40M | 90.20M | 106.20M | 60.80M | 58.50M | 118.70M | 101.90M | 111.20M | 32.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 10.40M | -20.90M | -27.50M | 3.70M | 29.30M | -22.70M | 8.80M | 8.40M | 0.50M | 35.90M | -27.10M | 32.40M | 8.50M | -13.30M | -27.00M | -13.90M | 0.90M | 28.90M | -20.40M |