|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.55M | 51.81M | -247.79M | 52.44M | 52.40M | 51.71M | -221.99M | 50.92M | 48.15M | 41.28M | 34.16M | 48.43M | 53.91M | 43.41M | 63.28M | 72.94M | 76.15M | 80.31M | -321.77M | 91.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25M | 5.02M | 5.11M | 5.37M | 5.13M | 5.46M | 5.99M | 5.97M | 6.24M | 7.08M | 7.46M | 7.64M | 7.76M | 8.12M | 8.30M | 7.94M | 8.11M | 8.54M | 8.52M | 8.71M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | 5.21M | 15.73M | 8.40M | 2.33M | 1.72M | 4.59M | 4.12M | -5.17M | -6.51M | 16.10M | 14.54M | -11.50M | 102.16M | 7.52M | 9.19M | 8.14M | 44.21M | 9.02M | 32.70M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | | | | 0.64M | | | | 0.62M | | | | 0.62M | | | | 0.56M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | | | | 2.12M | | | | 0.24M | | | | 0.21M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | | | 1.47M | | | | 1.45M | | | | 1.17M | | | | 177.70M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.90M | 105.23M | 146.71M | 153.54M | 238.63M | 232.69M | 269.14M | 282.02M | 299.32M | 271.24M | 314.29M | 348.56M | 360.94M | 398.55M | 430.52M | 391.14M | 447.36M | 481.80M | 498.81M | 474.54M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 1.90M | 1.20M | 1.14M | 1.39M | 1.47M | 1.70M | 1.82M | 2.36M | 2.55M | 3.39M | 3.93M | 3.04M | 5.04M | 3.77M | 3.84M | 4.13M | 4.36M | 4.26M | 4.31M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46M | 8.91M | 12.37M | 9.51M | 7.58M | 11.27M | 8.50M | 10.54M | 8.63M | 9.95M | 9.03M | 10.26M | 9.71M | 10.04M | 10.20M | 10.06M | 10.35M | 12.36M | 9.07M | 8.91M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.10M | -12.73M | 25.40M | -33.75M | 22.21M | -9.02M | 17.71M | -26.00M | 31.52M | -1.74M | 14.35M | -14.93M | 26.38M | 10.63M | 12.97M | -34.38M | 16.02M | 2.93M | 50.40M | -32.62M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.26M | -8.29M | -37.43M | 7.48M | 19.55M | 12.35M | 11.52M | 12.53M | 21.58M | 20.43M | -7.38M | 2.64M | 30.88M | -90.15M | 7.30M | 8.93M | 15.72M | -14.48M | 10.37M | 11.85M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 7.63M | 7.64M | 10.12M | 13.19M | 9.98M | 10.34M | 10.38M | 10.27M | 12.78M | 11.81M | 11.22M | 11.09M | 10.93M | 10.18M | 12.88M | 11.22M | 11.35M | 11.70M | 10.75M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -182.49M | -294.63M | -458.79M | -386.50M | -364.84M | -473.63M | -441.30M | -205.43M | -278.05M | -444.96M | -566.22M | -443.18M | -406.77M | -482.28M | -578.96M | -509.59M | -528.24M | -605.15M | -802.81M | -753.37M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 0.32M | 0.67M | 5.61M | 0.12M | 1.08M | 2.13M | 2.53M | 3.33M | 14.43M | 2.89M | 8.25M | 12.51M | 4.42M | 3.99M | 2.18M | 4.25M | 4.87M | 1.25M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.25M | 30.84M | 249.72M | 234.53M | 112.53M | 198.78M | 179.02M | 33.55M | -48.62M | 108.64M | 432.97M | -53.98M | 89.13M | 66.75M | 216.97M | 107.33M | 148.63M | 100.78M | 355.09M | 292.12M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | -0.45M | 0.11M | 0.39M | -0.42M | 0.55M | -0.59M | -0.15M | 0.62M | -0.26M | 0.08M | 0.08M | -0.93M | 0.05M | -0.24M | 0.31M | -0.17M | 0.09M | -0.19M | 0.21M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.95M | -159.02M | -62.26M | 1.96M | 10.17M | -65.87M | 6.26M | 109.99M | -26.73M | -65.34M | 181.12M | -148.51M | 42.38M | -16.93M | 68.29M | -10.81M | 67.59M | -22.48M | 50.90M | 13.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.61M | 97.60M | 139.07M | 143.42M | 225.44M | 222.71M | 258.80M | 271.64M | 289.05M | 258.46M | 302.48M | 337.34M | 349.86M | 387.62M | 420.34M | 378.27M | 436.14M | 470.46M | 487.12M | 463.79M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.67M | -158.57M | -62.37M | 1.57M | -13.67M | -42.16M | 6.86M | 110.14M | -27.35M | -65.08M | 181.04M | -148.60M | 43.31M | -16.98M | 68.53M | -11.12M | 67.75M | -22.57M | 51.09M | 13.29M |