|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.52M | 60.19M | 60.52M | 67.68M | 75.44M | 76.84M | 72.94M | 74.46M | 80.28M | 83.95M | 83.41M | 89.05M | 92.08M | 92.81M | 86.17M | 102.56M | 96.15M | 96.00M | 94.22M | 99.33M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 3.72M | -4.70M | 4.20M | 3.87M | 3.88M | -6.73M | 5.26M | 0.03M | 0.15M | 11.47M | 9.80M | -1.57M | 1.96M | 9.62M | 4.51M | 6.41M | 0.06M | 9.22M | 4.68M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.13M | 17.26M | 17.56M | 19.05M | 21.71M | 20.89M | 22.75M | 20.87M | 22.90M | 22.00M | 24.83M | 23.81M | 26.05M | 14.14M | 16.69M | 24.54M | 16.82M | 16.80M | 13.61M | 18.86M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | -0.00M | -0.11M | -0.09M | -1.02M | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.08M | 98.84M | 44.34M | 80.31M | 93.52M | 107.77M | 31.79M | 89.83M | 101.91M | 120.83M | 30.12M | 111.57M | 117.79M | 128.42M | 35.82M | 101.15M | 128.36M | 128.05M | 61.74M | 116.09M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65M | -1.73M | -1.71M | -1.71M | -1.63M | -1.53M | -0.86M | -0.97M | -1.11M | 2.13M | -0.54M | -0.44M | -0.35M | 1.01M | 0.85M | 0.77M | 0.86M | 1.40M | 1.05M | 0.71M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.46M | 0.51M | 0.45M | 0.46M | 0.47M | 0.47M | 0.48M | 0.49M | 0.49M | 0.50M | 0.51M | 0.54M | 0.58M | 0.58M | 0.59M | 0.60M | 0.61M | 0.61M | 0.62M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 2.56M | 1.86M | 0.17M | 3.18M | 3.49M | 2.48M | 0.52M | 2.17M | 1.01M | 3.08M | -1.09M | 1.09M | 2.00M | 4.35M | 1.35M | -0.51M | 2.09M | 0.53M | 0.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.80M | -2.52M | -0.39M | -1.18M | -3.91M | -3.52M | -7.59M | 8.32M | 2.29M | 5.63M | -46.98M | 3.21M | -17.17M | 25.51M | 16.55M | -6.04M | -5.02M | -4.36M | -3.14M | 14.78M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 15.99M | -1.09M | -11.54M | -2.27M | 14.43M | 0.78M | -5.48M | 1.68M | 16.68M | -2.49M | -5.32M | -3.91M | 16.88M | 8.81M | -24.80M | 8.53M | 0.94M | 13.16M | -14.64M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.31M | 0.14M | 1.30M | -0.77M | -0.21M | -0.55M | 1.61M | -1.78M | 1.26M | -0.78M | 1.35M | -0.56M | 0.83M | 0.21M | 0.56M | 5.53M | -1.29M | -3.32M | 2.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | 3.06M | 3.13M | 1.97M | 3.34M | 2.44M | 2.81M | 1.52M | 3.03M | 3.35M | 1.47M | 2.19M | 1.84M | 1.48M | 1.40M | 1.71M | 1.65M | 1.78M | 1.65M | 1.10M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.05M | -61.00M | | 10.64M | 22.49M | 96.44M | 22.07M | 179.30M | -106.79M | 32.75M | 215.29M | 15.30M | 22.40M | 46.00M | 121.54M | 40.42M | 14.68M | -35.29M | 110.49M | 61.62M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -144.23M | -69.84M | -63.66M | -21.37M | -126.39M | -34.35M | -107.67M | -33.75M | -85.72M | 1.56M | -82.09M | -37.75M | -174.61M | -40.79M | -86.13M | -47.66M | -94.13M | -57.02M | -117.66M | -47.91M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -3.63M | 0.09M | 4.49M | -3.97M | 4.87M | 0.05M | 2.66M | 0.05M | 0.16M | 7.68M | 4.22M | 0.06M | 0.00M | 0.01M | 2.78M | 0.05M | 0.05M | | 3.88M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | 0.18M | -1.29M | -4.68M | -25.65M | -20.00M | -5.50M | -17.41M | -25.97M | -19.24M | -27.80M | -30.79M | -20.27M | -16.94M | -28.70M | -33.59M | -24.42M | -24.60M | -30.59M | -41.44M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.44M | 29.18M | -20.61M | 54.26M | -58.51M | 53.41M | -81.39M | 38.68M | -9.79M | 103.14M | -79.77M | 43.04M | -77.10M | 70.69M | -79.01M | 19.90M | 9.80M | 46.43M | -86.50M | 26.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.49M | 95.78M | 41.21M | 78.34M | 90.19M | 105.32M | 28.98M | 88.32M | 98.87M | 117.48M | 28.64M | 109.39M | 115.95M | 126.94M | 34.42M | 99.44M | 126.71M | 126.27M | 60.09M | 114.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.44M | 29.18M | -20.61M | 54.26M | -58.51M | 53.41M | -81.39M | 38.68M | -9.79M | 103.14M | -79.77M | 43.04M | -77.10M | 70.69M | -79.01M | 19.90M | 9.80M | 46.43M | -86.50M | 26.74M |