|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.58M | 48.34M | 48.96M | 50.09M | 57.80M | 56.24M | 60.52M | 59.97M | 64.09M | 63.97M | 21.82M | 68.96M | 71.18M | 78.57M | 79.75M | 80.35M | 84.47M | 83.91M | 95.53M | 99.76M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | 5.08M | 4.91M | 5.17M | 5.62M | 5.90M | 6.04M | 6.57M | 8.88M | 7.24M | 8.08M | 8.24M | 8.98M | 9.18M | 9.82M | 10.72M | 11.66M | 12.99M | 12.92M | 13.89M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.02M | 0.11M | 0.26M | -0.29M | -0.01M | -0.01M | 0.05M | | -0.37M | -27.16M | 0.64M | -0.09M | 1.38M | -1.30M | | | 10.16M | -27.01M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.58M | | -7.79M | 170.01M | -170.38M | 32.85M | -247.13M | 0.36M | 351.77M | 21.42M | 364.83M | 0.01M | 1.20M | 219.61M | -205.98M | 57.96M | 55.59M | -97.22M | -16.80M | -0.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.56M | | 2.61M | 2.14M | 0.57M | -1.60M | 1.82M | 1.89M | -1.89M | | | 1.85M | | -0.43M | 0.32M | | | 1.51M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.10M | 96.09M | 71.19M | 45.87M | 83.94M | 92.52M | 50.18M | 48.34M | 119.74M | 123.31M | 85.27M | 35.31M | 76.94M | 134.48M | 100.46M | 72.22M | 155.73M | 153.00M | 183.32M | 100.15M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.22M | 0.22M | 0.22M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.26M | 0.26M | 0.26M | 0.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.79M | 13.93M | 14.60M | 14.68M | 14.86M | 15.94M | 16.88M | 17.11M | 17.60M | 18.45M | 19.23M | 19.66M | 20.49M | 21.47M | 22.52M | 24.19M | 25.79M | 26.63M | 27.72M | 28.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.68M | 14.16M | 14.12M | -1.26M | 14.70M | 54.87M | 37.14M | 2.30M | 27.20M | 13.19M | 34.96M | 27.85M | 6.21M | 15.37M | 14.59M | -5.56M | 35.33M | 26.08M | 24.01M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | -1.39M | 0.79M | -1.47M | 3.66M | 2.68M | 12.99M | 4.28M | -3.26M | -0.32M | 15.22M | -10.38M | 4.82M | 0.32M | 8.07M | -3.52M | 8.47M | 0.50M | -8.37M | 18.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | 11.57M | 38.09M | 7.80M | -15.27M | 12.63M | 2.47M | -0.81M | 0.23M | 12.24M | 59.30M | -38.98M | 30.64M | 10.65M | 12.68M | 8.28M | 3.88M | 14.92M | 55.73M | 6.93M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.20M | -7.23M | 3.87M | -5.45M | 16.34M | -1.04M | -10.65M | 13.85M | -18.04M | -0.46M | 3.83M | -3.83M | 18.80M | 7.16M | -12.90M | -13.06M | 23.51M | 9.05M | -30.69M | -1.88M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.21M | -3.42M | -1.16M | -0.16M | 4.16M | -3.78M | 0.13M | -3.44M | 3.96M | -6.86M | 10.62M | 0.61M | -0.21M | 16.27M | 2.39M | 57.96M | 52.75M | 6.83M | -3.35M | -0.18M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.10M | 66.05M | 15.84M | 21.24M | -32.88M | 83.34M | 26.65M | 24.96M | 25.75M | 28.82M | 29.44M | 35.20M | -57.34M | 150.94M | 42.93M | -36.13M | 136.91M | -134.51M | 9.97M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | -5.75M | 5.95M | | 7.67M | 0.96M | 0.00M | | | 1.11M | 0.90M | | | 0.60M | 1.77M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | 16.40M | | | 84.74M | | | | 69.01M | 2.44M | 62.95M | 17.99M | 73.16M | 159.17M | 45.44M | 35.69M | 82.96M | 28.74M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.97M | 3.52M | 3.56M | 2.55M | 2.23M | 7.12M | 2.45M | 0.79M | 7.07M | 4.24M | 6.75M | 10.28M | 8.98M | 3.29M | 3.84M | 17.86M | 35.39M | 29.03M | 17.39M | 29.72M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.65M | -17.01M | -116.04M | -48.24M | -28.36M | -67.17M | -42.41M | -35.97M | -26.46M | -75.32M | -44.94M | -34.66M | -109.91M | -78.90M | -166.59M | -243.80M | -68.12M | -77.31M | -123.94M | -71.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.29M | 0.12M | 3.08M | | | 0.02M | | | -0.30M | | | | -5.62M | -0.01M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.57M | 27.12M | 2.42M | -11.29M | -18.55M | -2.06M | -0.36M | -1.67M | -0.27M | -0.10M | 1.43M | 1.56M | -1.53M | -0.85M | -1.34M | -10.35M | -6.31M | 4.01M | 0.83M | 6.65M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 2.90M | -5.77M | 3.04M | 3.04M | 3.05M | 12.32M | 3.21M | 3.23M | 3.24M | 12.89M | 3.41M | 3.42M | 3.44M | 3.44M | 3.60M | 3.60M | 3.62M | 14.60M | 3.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.88M | 106.21M | -42.42M | -13.65M | 37.03M | 23.28M | 7.41M | 10.70M | 93.00M | 47.90M | 41.76M | 2.21M | -34.50M | 54.73M | -67.47M | -181.93M | 81.30M | 79.70M | 60.21M | 35.62M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.30M | 96.19M | 5.14M | 30.04M | 62.70M | 125.41M | -33.17M | 21.69M | 94.78M | 97.57M | 56.45M | 5.88M | 41.74M | 191.82M | -50.48M | 29.29M | 191.86M | 16.09M | 317.83M | 90.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.88M | 106.21M | -42.42M | -13.65M | 37.03M | 23.28M | 7.41M | 10.70M | 93.00M | 47.90M | 41.76M | 2.21M | -34.50M | 54.73M | -67.47M | -181.93M | 81.30M | 79.70M | 60.21M | 35.62M |