|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.33M | 119.61M | 106.84M | 123.31M | 92.15M | 134.21M | 146.19M | 66.10M | 76.20M | 130.89M | 140.43M | 149.32M | 78.50M | 137.59M | 147.82M | -0.98M | 139.23M | 155.02M | 144.07M | 154.75M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67M | 5.79M | 13.08M | 14.83M | 1.78M | 7.44M | 5.11M | 8.80M | 8.04M | 4.41M | 3.92M | 6.29M | 14.47M | 11.15M | 12.10M | 6.81M | 10.58M | 7.15M | 7.58M | 8.65M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | 2.76M | -0.56M | 0.40M | -0.34M | 1.55M | 0.64M | 1.36M | -1.15M | 0.81M | 1.25M | 1.47M | 0.25M | -0.31M | -3.29M | -0.68M | -8.27M | -0.05M | -0.16M | 0.85M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.18M | 0.33M | 29.00M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | 1.62M | 1.47M | 1.82M | -0.04M | 4.41M | 1.50M | 3.15M | 1.40M | 4.16M | 3.05M | 4.13M | 0.31M | 1.33M | 3.25M | 3.88M | 1.20M | 2.08M | 3.58M | 2.56M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.32M | 201.94M | 202.98M | 246.18M | 102.04M | 210.59M | 224.47M | 244.51M | 108.71M | 198.16M | 222.55M | 254.19M | 110.56M | 256.34M | 227.39M | 279.31M | 127.75M | 229.49M | 235.66M | 271.16M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 1.59M | 1.44M | 1.47M | 1.47M | 1.48M | 1.58M | 1.63M | 1.64M | 1.65M | 1.63M | 1.62M | 1.63M | 1.64M | 1.56M | 1.50M | 1.52M | 1.53M | 1.54M | 1.69M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.75M | 60.62M | 84.30M | 65.62M | 68.63M | 67.75M | 65.83M | 147.24M | 73.12M | 75.16M | 74.64M | 70.50M | 75.23M | 77.19M | 75.11M | 235.44M | 77.82M | 78.11M | 86.28M | 84.12M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.69M | 40.32M | 6.85M | 0.21M | -14.39M | 50.55M | -6.64M | -7.00M | -24.21M | 66.80M | -8.83M | -5.01M | -2.23M | 21.26M | 35.90M | -11.93M | -25.47M | 39.47M | -1.38M | 2.89M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | -0.07M | 1.14M | 1.38M | -1.50M | 0.50M | 0.10M | 2.07M | -1.91M | 0.03M | 0.45M | 1.12M | 0.33M | 2.30M | 0.11M | 0.52M | 2.25M | -1.49M | -0.74M | -0.79M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 30.55M | -28.07M | 5.94M | -22.50M | 7.41M | 2.31M | 2.00M | -24.01M | 60.91M | -44.95M | 6.34M | 4.70M | 31.80M | -34.54M | 24.45M | 6.10M | -14.15M | 3.87M | 12.29M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 1.81M | -25.78M | 28.05M | 8.27M | -5.68M | -21.46M | 26.08M | 7.52M | -3.27M | -30.09M | 24.75M | 6.31M | -32.25M | 2.89M | 30.48M | 6.33M | -1.73M | -4.86M | 3.27M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.33M | 25.08M | 30.10M | 54.58M | 28.76M | 47.04M | 41.01M | 50.27M | 42.28M | 50.72M | 39.15M | 46.12M | 29.48M | 22.65M | 30.14M | 43.01M | 29.89M | 38.20M | 49.85M | 62.86M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 2.14M | 1.78M | 0.72M | 0.71M | 1.01M | 0.43M | 13.50M | 3.25M | 1.87M | 1.37M | 0.56M | 2.73M | 0.93M | 1.58M | 0.46M | 117.46M | 3.94M | 2.31M | 3.47M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 23.90M | 80.36M | 204.66M | 55.29M | 179.00M | 53.57M | 191.91M | 13.63M | 28.50M | 78.20M | 18.64M | 18.27M | 9.93M | 2.89M | 14.31M | 22.14M | 64.94M | 46.81M | 57.19M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.82M | -46.85M | -138.57M | -258.52M | -83.34M | -225.04M | -94.09M | -216.61M | -52.66M | -77.34M | -115.92M | -64.19M | -45.02M | -31.64M | -31.39M | -56.86M | 65.43M | -99.20M | -94.28M | -116.58M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.07M | 0.43M | 0.16M | 0.16M | | 0.20M | 1.36M | 0.02M | 0.03M | | 2.93M | | 0.02M | | | 0.44M | | | 12.71M | 1.37M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -144.09M | -129.56M | -45.50M | 24.62M | -2.71M | -9.57M | -142.56M | -54.48M | -75.16M | -106.62M | -114.96M | -184.90M | -73.63M | -183.12M | -244.48M | -202.20M | -206.52M | -110.95M | -174.95M | -111.89M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.91M | 75.97M | -151.79M | 0.52M | 111.69M | 121.90M | 122.19M | 152.83M | 127.55M | -127.18M | 0.80M | -0.11M | 0.48M | 265.85M | -264.69M | 577.58M | 0.55M | 0.44M | 2.96M | 652.26M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.14M | -0.07M | -0.06M | 0.11M | -0.18M | -0.16M | -0.16M | 0.01M | 0.07M | -0.06M | 0.11M | -0.12M | -0.05M | 0.05M | -0.30M | 0.01M | 0.27M | -0.13M | 0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.52M | 25.68M | 18.84M | 12.22M | 16.09M | -24.19M | -12.33M | -26.74M | -19.10M | 14.26M | -8.38M | 5.21M | -8.20M | 41.53M | -48.42M | 19.95M | -13.34M | 19.61M | -33.71M | 42.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.99M | 176.85M | 172.88M | 191.61M | 73.28M | 163.55M | 183.47M | 194.24M | 66.43M | 147.44M | 183.40M | 208.07M | 81.08M | 233.69M | 197.25M | 236.30M | 97.86M | 191.29M | 185.81M | 208.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.59M | 25.54M | 18.91M | 12.28M | 15.98M | -24.01M | -12.17M | -26.58M | -19.11M | 14.19M | -8.32M | 5.10M | -8.08M | 41.58M | -48.47M | 20.25M | -13.35M | 19.34M | -33.58M | 42.69M |