|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.67M | 113.31M | 124.84M | 112.56M | 100.22M | 93.30M | 78.19M | 66.56M | 61.65M | 57.99M | 47.10M | 52.62M | 50.03M | 46.19M | 29.81M | 41.89M | 19.36M | 23.94M | 39.44M | 48.95M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.82M | 8.82M | 10.18M | 3.81M | 3.60M | 1.97M | 8.24M | 1.27M | 1.14M | -0.00M | 3.06M | 1.89M | -0.04M | | 2.04M | 1.62M | 1.59M | 0.76M | 2.49M | 2.93M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 8.74M | -1.32M | -4.67M | 8.60M | 2.76M | -0.76M | 1.94M | 4.42M | 2.11M | 1.26M | -3.01M | 6.11M | 2.63M | -0.15M | 6.05M | -11.79M | 3.24M | -0.25M | -7.42M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 2.63M | 3.73M | 1.99M | 3.87M | 3.20M | 4.07M | 3.24M | 3.52M | 3.85M | 4.99M | | 5.21M | 6.46M | 3.46M | 30.10M | 2.07M | 0.11M | 2.68M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.81M | 59.75M | 94.97M | 114.69M | 226.73M | 186.28M | 139.03M | 52.70M | 112.05M | 89.86M | 94.21M | 48.13M | 83.10M | 61.12M | 55.70M | 7.14M | 89.33M | 72.71M | 78.21M | -50.40M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.29M | 13.08M | 13.76M | 14.29M | 14.58M | 14.83M | 15.20M | 14.94M | 14.36M | 13.65M | 14.14M | 14.49M | 15.37M | 12.74M | 12.23M | 12.15M | 11.51M | 10.50M | 10.56M | 10.41M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.27M | 137.73M | 93.54M | -11.31M | -108.40M | -193.02M | -67.78M | -36.07M | -41.81M | -77.24M | -18.87M | 7.21M | -16.21M | -9.96M | 27.07M | 17.87M | -10.22M | -26.23M | 17.60M | 176.44M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.61M | 56.24M | 22.21M | 44.20M | -26.48M | -116.68M | -37.07M | -11.62M | -13.97M | -68.74M | -11.71M | 17.27M | -3.07M | -14.84M | 9.72M | 8.50M | 0.90M | 27.57M | 27.09M | 72.13M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.96M | 20.59M | 11.91M | -37.17M | 1.33M | -7.64M | 2.64M | -20.46M | 2.09M | -0.06M | 10.50M | -11.43M | -1.85M | 11.29M | 8.51M | -1.61M | 0.20M | -12.31M | 10.28M | 5.46M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.88M | -8.27M | -2.53M | 45.27M | -25.07M | -11.73M | -8.62M | 28.88M | -7.14M | -10.57M | -11.57M | 29.44M | -9.98M | 8.21M | -8.66M | 35.20M | 0.91M | -16.16M | -2.63M | 28.37M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.56M | 4.70M | 3.61M | 3.86M | 13.63M | 4.91M | 6.23M | 6.40M | 2.76M | 10.29M | 9.28M | 7.50M | 7.48M | 6.74M | 1.90M | 2.48M | 3.29M | 2.21M | 5.81M | 2.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.92M | 0.64M | 1.72M | 0.31M | 2.57M | 1.65M | 2.94M | 2.05M | 1.66M | 1.58M | 1.85M | 2.83M | 3.48M | 4.28M | 1.41M | 0.71M | 0.53M | 1.17M | 1.68M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.28M | 6.42M | 12.42M | 9.50M | 5.65M | 13.63M | 40.35M | 23.25M | 29.72M | 19.23M | 19.92M | 39.87M | 21.28M | 30.99M | 46.86M | 37.90M | 35.94M | 42.54M | 34.75M | 43.92M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.96M | -4.70M | -3.97M | -8.10M | -14.28M | 1.58M | 4.34M | -4.29M | -1.60M | -4.93M | -3.64M | -6.83M | -0.74M | 0.72M | 1.15M | -1.92M | 1.10M | -2.68M | -5.80M | -2.36M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.03M | 0.06M | | | 0.01M | 0.03M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.86M | -65.58M | -163.97M | -174.77M | -111.45M | -25.49M | -142.47M | -29.97M | -30.36M | -45.17M | -103.40M | -69.48M | -51.17M | -13.29M | -154.60M | -65.62M | -73.25M | -49.67M | -114.94M | -5.62M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.56M | 9.50M | 84.71M | 9.26M | 10.93M | 10.78M | 82.66M | 10.78M | 11.86M | 11.83M | 83.23M | 11.78M | 12.75M | 12.72M | 83.32M | 13.92M | 13.86M | 13.66M | 81.73M | 13.57M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84M | -0.47M | 0.81M | -1.00M | -1.42M | -0.58M | 0.50M | 1.10M | -0.96M | 1.62M | -0.54M | -1.43M | -0.42M | -2.36M | 0.16M | 2.23M | -0.43M | 0.51M | -0.78M | -0.84M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.16M | -10.99M | -72.16M | -69.19M | 99.58M | 161.78M | 1.41M | 19.54M | 79.13M | 41.38M | -13.37M | -29.61M | 30.77M | 46.19M | -97.60M | -58.18M | 15.95M | 21.50M | -43.44M | -59.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.25M | 55.05M | 91.36M | 110.83M | 213.10M | 181.37M | 132.80M | 46.30M | 109.29M | 79.57M | 84.93M | 40.64M | 75.62M | 54.38M | 53.80M | 4.66M | 86.04M | 70.51M | 72.40M | -53.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | -10.53M | -72.97M | -68.19M | 101.00M | 162.37M | 0.90M | 18.44M | 80.09M | 39.76M | -12.84M | -28.18M | 31.18M | 48.55M | -97.76M | -60.41M | 17.18M | 20.37M | -42.52M | -58.38M |