|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.70M | 16.30M | 68.10M | 20.30M | -4.20M | 20.40M | -16.70M | 6.60M | -12.80M | 11.70M | 39.50M | 26.50M | 3.80M | 34.30M | 38.20M | 38.20M | 29.40M | 58.30M | 36.20M | 41.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 2.20M | 2.40M | 2.10M | 2.30M | 2.30M | 2.20M | 2.00M | 2.50M | 2.60M | 2.40M | 2.50M | 2.60M | 2.20M | 2.60M | 2.60M | 2.60M | 2.40M | 2.60M | 2.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 4.20M | 93.50M | -54.50M | -38.50M | -32.10M | 14.60M | 9.90M | 5.80M | -23.80M | 23.10M | -17.60M | 3.70M | 18.30M | -32.60M | -5.20M | 13.30M | -7.40M | -2.80M | -6.80M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.90M | -6.50M | -0.40M | 0.90M | 2.90M | -5.90M | 4.50M | 1.70M | -23.00M | -8.50M | 31.60M | 2.20M | -16.90M | 1.80M | 5.70M | 2.00M | 0.40M | 4.70M | 2.70M | -2.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.40M | 61.50M | 26.80M | 95.70M | -15.70M | 35.80M | 55.70M | 86.40M | 67.50M | 45.30M | 102.90M | 74.50M | 40.20M | 143.90M | 193.50M | 140.80M | 131.30M | 151.20M | 129.90M | 61.30M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -1.60M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 5.60M | 1.70M | 3.80M | 4.10M | 12.80M | 6.90M | 6.60M | 6.30M | 6.60M | 6.70M | 6.60M | 6.40M | 6.40M | 7.00M | 7.00M | 6.60M | 6.80M | 6.70M | 6.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 7.90M | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.20M | 39.50M | 39.40M | 367.70M | -92.50M | -51.70M | 110.70M | 55.80M | 71.00M | -4.50M | 64.40M | -27.80M | 26.30M | 123.10M | -38.80M | 31.10M | 44.80M | 27.80M | 21.60M | 12.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -1.00M | -0.20M | -0.20M | -0.20M | -0.30M | -3.10M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 2.30M | -3.80M | 3.30M | -0.50M | 39.80M | 66.80M | -5.40M | 7.20M | -2.70M | -0.30M | -6.40M | -6.50M | 2.00M | 4.40M | 6.20M | -2.00M | -3.90M | -219.40M | 1.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.40M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.50M | 28.20M | 17.10M | 20.50M | 15.90M | 9.10M | 21.10M | 3.40M | 4.90M | 6.80M | 26.30M | 23.10M | 26.30M | 44.80M | 25.30M | 9.20M | 10.30M | 13.70M | 65.60M | 23.70M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.30M | -162.80M | 872.30M | 6.80M | | 0.20M | 33.00M | 62.70M | -39.90M | -6.20M | 361.00M | 65.00M | 183.10M | -248.10M | 16.30M | 77.80M | -143.10M | 544.00M | -13.20M | 124.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -103.60M | -7.90M | 49.00M | -217.70M | -78.40M | 0.20M | 81.30M | -95.30M | 50.70M | -41.00M | -21.80M | -59.50M | -27.70M | -44.20M | -4.40M | -35.10M | -36.90M | -162.60M | -17.50M | 16.20M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.00M | -42.80M | 17.70M | 37.40M | 95.10M | -49.90M | -130.40M | -6.50M | -122.50M | 7.10M | -85.90M | -24.30M | -18.30M | -74.50M | -190.80M | -113.50M | -83.80M | 273.00M | -387.40M | -84.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | 12.90M | 12.80M | 13.20M | 13.20M | 13.10M | 13.10M | 13.50M | 13.50M | 13.40M | 13.50M | 13.90M | 13.90M | 13.90M | 13.80M | 14.30M | 14.30M | 14.30M | 14.20M | 14.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | 10.80M | 93.50M | -84.60M | 1.00M | -13.90M | 6.60M | -15.40M | -4.30M | 11.40M | -4.80M | -9.30M | -5.80M | 25.20M | -1.70M | -7.80M | 10.60M | 261.60M | -275.00M | -6.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.40M | 61.50M | 26.80M | 95.70M | -15.70M | 35.80M | 55.70M | 86.40M | 67.50M | 45.30M | 102.90M | 74.50M | 40.20M | 143.90M | 193.50M | 140.80M | 131.30M | 151.20M | 129.90M | 61.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | 10.80M | 93.50M | -84.60M | 1.00M | -13.90M | 6.60M | -15.40M | -4.30M | 11.40M | -4.80M | -9.30M | -5.80M | 25.20M | -1.70M | -7.80M | 10.60M | 261.60M | -275.00M | -6.60M |