|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.95M | 52.04M | 17.21M | 59.32M | 66.47M | 63.23M | 90.52M | 97.58M | 99.62M | 111.25M | 80.41M | 107.73M | 111.62M | 132.32M | 110.74M | 125.95M | 111.24M | 100.27M | 81.28M | 118.07M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | -0.45M | -4.23M | -12.13M | -8.90M | -12.65M | -8.96M | -4.93M | -6.37M | -5.04M | 1.59M | -3.90M | -3.56M | -3.01M | -2.33M | 0.51M | 4.10M | 7.59M | 22.18M | 4.92M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.68M | 40.96M | 20.32M | 6.78M | 17.59M | -8.40M | 92.66M | 109.92M | 152.47M | 142.83M | 171.61M | 102.84M | 114.96M | 116.55M | 185.24M | 120.31M | 161.08M | 142.41M | 145.17M | 124.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.09M | 21.36M | 21.25M | 21.07M | 20.60M | 20.49M | 20.12M | 20.31M | 20.25M | 17.11M | 20.34M | 25.81M | 29.32M | 29.76M | 32.06M | 28.78M | 28.49M | 33.10M | 32.05M | 31.66M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.20M | 8.50M | -2.18M | -2.91M | -10.14M | 211.69M | -205.33M | -10.55M | -41.94M | -19.41M | 72.54M | 21.43M | -24.18M | 84.61M | -101.40M | -5.96M | -6.02M | -1.58M | -5.84M | -8.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.87M | 19.63M | 14.91M | 12.61M | 15.20M | 12.60M | 15.77M | 11.88M | 14.12M | 8.79M | 13.50M | 13.56M | 14.97M | 14.17M | 14.62M | 13.02M | 16.28M | 20.34M | 28.00M | 24.36M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 683.92M | -2.44M | | | | | | 213.45M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -401.63M | -23.41M | -15.85M | 359.45M | -15.20M | -12.60M | -15.77M | -11.88M | -14.12M | -8.79M | -13.50M | -697.49M | -12.52M | -14.17M | -14.62M | -13.02M | -16.28M | -20.34M | -241.44M | -23.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.81M | -4.48M | 4.58M | -0.83M | -1.12M | -0.54M | -1.03M | | | -4.22M | 5.52M | -8.37M | 0.08M | 10.54M | -13.38M | -4.34M | 4.34M | -6.15M | -0.84M | -3.32M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.36M | -110.34M | 19.39M | -365.85M | -5.85M | 15.56M | -83.22M | -97.05M | -78.68M | -159.81M | -152.05M | 601.39M | -130.91M | -113.45M | -171.23M | -68.47M | -195.74M | -85.90M | 70.97M | -100.85M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.76M | 22.59M | 21.79M | 21.57M | 21.29M | 20.93M | 20.47M | 20.29M | 21.59M | 21.58M | 21.58M | 23.99M | 23.99M | 23.99M | 23.94M | 26.06M | 25.84M | 25.84M | 28.19M | 27.96M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | -1.47M | -0.16M | 0.87M | -1.60M | -2.08M | 3.07M | 0.42M | 1.14M | -2.59M | 3.32M | -1.61M | -0.97M | 3.74M | -2.23M | 1.95M | 2.95M | -3.97M | 0.45M | -4.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -368.54M | -94.25M | 23.69M | 1.25M | -5.06M | -7.52M | -3.26M | 1.40M | 60.81M | -28.36M | 9.38M | 5.13M | -29.43M | -7.32M | -2.83M | 40.78M | -48.00M | 32.20M | -24.86M | -4.44M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.81M | 21.33M | 5.41M | -5.83M | 2.39M | -21.00M | 76.89M | 98.03M | 138.35M | 134.04M | 158.11M | 89.28M | 100.00M | 102.39M | 170.62M | 107.30M | 144.80M | 122.06M | 117.17M | 99.68M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -370.30M | -92.78M | 23.85M | 0.38M | -3.46M | -5.44M | -6.33M | 0.98M | 59.67M | -25.77M | 6.05M | 6.74M | -28.47M | -11.07M | -0.61M | 38.83M | -50.94M | 36.17M | -25.31M | -0.04M |