|
Net Income (Quarter)
|
| | | | 71.00M | 77.00M | 89.00M | 84.00M | 94.00M | 116.00M | 88.00M | 84.00M | 94.00M | 94.00M | 124.00M | 100.00M | 100.00M | 91.00M | 76.00M | 111.00M | 111.00M | 118.00M | 114.00M | 134.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | 4.00M | 4.00M | 5.00M | 4.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 7.00M | 7.00M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | 20.00M | 28.00M | 28.00M | 22.00M | 26.00M | 3.00M | 19.00M | 36.00M | 26.00M | 29.00M | 19.00M | 29.00M | 30.00M | 19.00M | 42.00M | 33.00M | 28.00M | 38.00M | 38.00M | 33.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | -4.00M | 13.00M | -8.00M | | 2.00M | 2.00M | 1.00M | 2.00M | 111.00M | -92.00M | -14.00M | 47.00M | -46.00M | 122.00M | -118.00M | -2.00M | 61.00M | -56.00M | 135.00M | 2.00M |
|
Cash from Operations (Quarter)
|
| | | | 165.00M | 136.00M | 108.00M | 234.00M | 145.00M | 195.00M | 151.00M | 244.00M | 145.00M | 225.00M | 184.00M | 241.00M | 165.00M | 205.00M | 152.00M | 247.00M | 185.00M | 274.00M | 161.00M | 280.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 5.00M | 4.00M | 5.00M | 5.00M | 4.00M | 5.00M | 5.00M | 5.00M | 4.00M | 5.00M | 4.00M | 4.00M | 5.00M | 4.00M | 5.00M | 4.00M | 5.00M | 4.00M | 4.00M | 4.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 41.00M | 42.00M | 42.00M | 42.00M | 42.00M | 42.00M | 44.00M | 43.00M | 44.00M | 46.00M | 49.00M | 50.00M | 53.00M | 53.00M | 53.00M | 63.00M | 63.00M | 65.00M | 67.00M | 69.00M |
|
Change in Receivables (Quarter)
|
| | | | -4.00M | 38.00M | 23.00M | -50.00M | 18.00M | 13.00M | 11.00M | -39.00M | 22.00M | 2.00M | 8.00M | -19.00M | 8.00M | -5.00M | 5.00M | -4.00M | 5.00M | 12.00M | 11.00M | |
|
Change in Account Payables (Quarter)
|
| | | | -5.00M | 11.00M | -11.00M | -2.00M | 1.00M | -1.00M | 9.00M | -8.00M | 2.00M | 2.00M | -1.00M | -6.00M | 2.00M | 10.00M | 5.00M | -10.00M | -3.00M | -2.00M | 2.00M | -3.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | 22.00M | -16.00M | 29.00M | | 29.00M | -29.00M | 29.00M | | 28.00M | | | | -11.00M | | | | -14.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | -10.00M | 6.00M | 21.00M | 5.00M | -9.00M | -6.00M | -12.00M | 11.00M | 7.00M | 13.00M | 15.00M | 6.00M | 10.00M | -4.00M | 11.00M | 3.00M | -16.00M | 36.00M | 3.00M | -14.00M |
|
Capital Expenditures (Quarter)
|
| | | | 47.00M | 36.00M | 44.00M | 20.00M | | 153.00M | 165.00M | 228.00M | 193.00M | 201.00M | 150.00M | 98.00M | -50.00M | 212.00M | 90.00M | 48.00M | 20.00M | 227.00M | 131.00M | 45.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,198.00M | | | | -20.00M | |
|
Divestments (Quarter)
|
| | | | 1.00M | 2.00M | 3.00M | 2.00M | | 1.00M | 14.00M | 14.00M | 382.00M | 9.00M | 22.00M | 28.00M | 9.00M | 416.00M | 5.00M | 18.00M | 1.00M | 15.00M | 15.00M | 15.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | 218.00M | -38.00M | -40.00M | -17.00M | -14.00M | -119.00M | -704.00M | -216.00M | 185.00M | -192.00M | -128.00M | -71.00M | -72.00M | 346.00M | -1284.00M | -54.00M | -70.00M | -130.00M | -118.00M | -68.00M |
|
Other financing activities (Quarter)
|
| | | | 109.00M | | -103.00M | | | | 3.00M | -4.00M | -1.00M | 5.00M | -6.00M | -4.00M | -1.00M | 6.00M | -7.00M | 2.00M | -17.00M | -9.00M | 24.00M | 1.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | -375.00M | -7.00M | -64.00M | -68.00M | -67.00M | -66.00M | 259.00M | 6.00M | -380.00M | -48.00M | -30.00M | -185.00M | -61.00M | -547.00M | 1,123.00M | -178.00M | -124.00M | -120.00M | -87.00M | -116.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | 501.00M | -501.00M | 16.00M | 4.00M | 116.00M | 62.00M | 66.00M | 62.00M | -52.00M | 4.00M | 254.00M | 71.00M | 71.00M | 71.00M | 71.00M | 83.00M | 83.00M | 83.00M | 91.00M | 83.00M |
|
Change in Cash (Quarter)
|
| | | | 8.00M | 91.00M | 4.00M | 149.00M | 64.00M | 10.00M | -294.00M | 34.00M | -50.00M | -15.00M | 26.00M | -15.00M | 32.00M | 4.00M | -9.00M | 15.00M | -9.00M | 24.00M | -44.00M | 96.00M |
|
Free Cash Flow (Quarter)
|
| | | | 118.00M | 100.00M | 64.00M | 214.00M | 145.00M | 42.00M | -14.00M | 16.00M | -48.00M | 24.00M | 34.00M | 143.00M | 215.00M | -7.00M | 62.00M | 199.00M | 165.00M | 47.00M | 30.00M | 235.00M |
|
Net Cash Flow (Quarter)
|
| | | | 8.00M | 91.00M | 4.00M | 149.00M | 64.00M | 10.00M | -294.00M | 34.00M | -50.00M | -15.00M | 26.00M | -15.00M | 32.00M | 4.00M | -9.00M | 15.00M | -9.00M | 24.00M | -44.00M | 96.00M |