|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.48M | 73.49M | 71.00M | 54.60M | 50.76M | 67.57M | 61.63M | 71.47M | 73.00M | 74.31M | 86.05M | 75.01M | 19.26M | 90.34M | 83.85M | 103.88M | 96.73M | 106.09M | 107.40M | 95.95M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.76M | 6.31M | 7.01M | 9.29M | 9.43M | 8.90M | 7.18M | 10.68M | 9.00M | 7.49M | 6.78M | 10.27M | 6.30M | 6.17M | 6.04M | 11.12M | 6.39M | 5.67M | 5.95M | 12.27M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.08M | 0.82M | -1.33M | 2.34M | -4.50M | -4.81M | -11.85M | -0.09M | -1.28M | -2.68M | 8.31M | 2.65M | -7.28M | -6.53M | -3.78M | 0.53M | -1.38M | 20.80M | -9.18M | 1.21M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | | 0.03M | 6.00M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.30M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.96M | 46.01M | 69.43M | -19.25M | 98.76M | 112.02M | 132.41M | 5.42M | 71.14M | 105.64M | 129.63M | 14.03M | 88.67M | 117.15M | 126.70M | 14.30M | 18.79M | 103.06M | 161.20M | 28.85M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53M | 7.64M | 7.37M | 7.46M | 6.96M | 6.77M | 6.89M | 8.02M | 6.70M | 6.09M | 6.02M | 5.62M | 5.53M | 5.71M | 5.56M | 5.42M | 5.64M | 5.63M | 5.57M | 5.25M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 3.02M | -2.75M | -9.84M | 9.83M | -4.53M | 8.90M | 15.23M | 25.40M | -9.65M | -3.41M | -2.98M | -4.41M | -1.22M | -8.73M | 10.96M | -5.45M | 2.96M | -12.50M | 4.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.89M | 49.58M | 11.78M | 6.87M | 2.79M | -32.64M | 8.16M | 6.93M | -12.39M | -18.47M | 4.00M | 3.25M | -22.58M | -1.66M | 30.34M | 20.36M | -31.61M | -29.75M | 46.94M | 18.28M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84M | -6.39M | -6.39M | 2.89M | 0.63M | 20.21M | -42.32M | -1.32M | -15.66M | -2.41M | -1.36M | -7.92M | 1.62M | -7.88M | -5.69M | -1.28M | 5.03M | 35.66M | -21.11M | -0.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 4.50M | 2.67M | 1.85M | 1.04M | 1.21M | 0.28M | 0.74M | 2.98M | 2.08M | 2.11M | 0.57M | 5.98M | -3.03M | 0.51M | 0.97M | 0.79M | 1.43M | -0.43M | 4.84M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.32M | -5.32M | | | | 28.11M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.52M | 7.98M | -2.18M | -2.54M | 2.64M | -1.41M | -31.05M | 1.84M | 5.41M | 1.32M | -39.17M | 27.59M | 3.58M | -8.31M | 41.40M | -1.53M | -16.02M | 5.45M | 14.10M | 1.16M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.63M | 66.90M | -99.82M | -2.59M | 48.24M | -48.23M | 57.74M | 12.78M | -12.78M | 0.01M | 1.26M | 2.72M | 16.30M | 13.50M | 36.61M | 16.23M | 74.20M | -90.43M | 163.91M | 1.46M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.82M | -101.57M | -36.09M | 54.86M | -101.83M | -43.02M | -78.52M | -22.02M | -61.23M | -68.35M | -91.48M | -63.53M | -145.05M | -51.55M | -26.27M | -137.57M | -31.69M | 29.86M | -98.49M | -97.25M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.44M | -49.25M | 101.71M | 24.95M | -19.43M | 68.28M | -47.83M | 24.15M | 25.11M | -16.69M | 7.39M | 3.41M | 130.60M | -115.61M | 12.85M | 25.30M | -3.40M | 56.61M | 26.36M | 8.06M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | -4.58M | 0.45M | -4.50M | -13.21M | -12.26M | 9.81M | 2.05M | 3.60M | -4.53M | 6.75M | -1.41M | 0.07M | 10.42M | -12.87M | 5.27M | 12.36M | -3.07M | 0.80M | -2.77M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.22M | -52.18M | 31.61M | 28.57M | -13.64M | 55.33M | 32.65M | -12.71M | 18.92M | 34.07M | 5.72M | -23.32M | -52.72M | 67.70M | 128.95M | -119.53M | -16.57M | 135.30M | 77.61M | -70.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.87M | 41.51M | 66.76M | -21.10M | 97.73M | 110.81M | 132.13M | 4.68M | 68.16M | 103.55M | 127.52M | 13.46M | 82.70M | 120.18M | 126.19M | 13.33M | 18.00M | 101.63M | 161.63M | 24.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.66M | -47.59M | 31.16M | 33.07M | -0.43M | 67.59M | 22.84M | -14.76M | 15.32M | 38.60M | -1.03M | -21.91M | -52.80M | 57.29M | 141.83M | -124.80M | -28.92M | 138.37M | 76.81M | -67.24M |