|
Net Income (Quarter)
|
10.72M | 10.49M | 20.46M | 7.70M | 21.51M | 24.38M | 22.06M | 21.57M | 39.38M | 38.63M | 39.88M | 31.09M | 47.83M | 51.04M | 39.48M | 40.55M | 58.26M | 60.15M | 47.16M | 45.89M | 73.85M | 77.91M | 69.87M | 62.52M | 85.57M | 84.37M | 72.22M | 60.28M | 81.39M | 85.58M | 68.51M | 65.79M | 98.42M | 102.31M | 38.96M | 109.33M | 163.43M | 173.44M | 159.46M | 133.32M | 174.07M | 164.10M | 157.18M | 133.18M | 147.81M | 201.87M | 148.82M | 199.36M | 269.58M | 286.63M | 278.81M | 299.75M | 376.08M | 377.40M | 323.93M | 285.04M | 292.36M | 339.29M | 400.33M | 292.30M | 322.05M | 308.58M | 263.14M | 254.66M | 268.63M | 270.95M | 229.47M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.46M | 0.47M | 0.71M | 0.88M | 0.83M | 0.83M | 1.13M | 1.14M | 1.28M | 1.33M | 1.93M | 2.28M | 1.15M | 37.54M | 2.07M | 2.21M | 4.09M | 2.96M | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| 3.97M | -1.19M | -5.02M | 0.94M | 4.54M | 7.17M | -4.65M | 19.77M | 18.55M | 9.67M | -13.74M | 11.40M | 14.21M | 5.81M | -3.74M | 5.80M | 28.23M | 2.44M | -1.70M | -12.77M | 7.33M | 32.69M | -18.79M | 4.34M | 5.16M | 52.93M | | | | | | | | -84.45M | | | | 20.14M | | | | | | | -11.76M | -15.86M | | | | 20.97M | | | | 41.30M | | | | 15.94M | | | | 7.11M | | | | 16.20M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | | 0.36M | | | | 0.28M | | | | 0.08M | | | | 0.01M | | | | 0.07M | | | | 0.05M | | | | 0.07M | | | | 0.06M |
|
Gains from Investment Securities (Quarter)
|
| -0.28M | -0.16M | 0.17M | -0.30M | -0.13M | 1.02M | 0.52M | 0.27M | 0.12M | 0.36M | 0.47M | 0.37M | -0.06M | -0.71M | 0.05M | -2.38M | 0.14M | -3.55M | 0.85M | -3.24M | 0.10M | 1.58M | -0.03M | -1.67M | -0.48M | -1.42M | 0.20M | 0.27M | 0.08M | -0.71M | 0.08M | 0.41M | 0.22M | -1.98M | -0.36M | -0.42M | -0.01M | 0.32M | -0.48M | -0.24M | -4.91M | -0.44M | -0.08M | -0.06M | 0.24M | | -0.60M | -0.10M | 1.20M | 2.40M | 1.21M | 0.86M | 0.52M | 0.84M | 4.34M | 2.09M | 1.01M | -4.15M | -0.73M | -0.57M | 3.16M | 1.54M | -1.74M | 1.64M | | |
|
Cash from Operations (Quarter)
|
| 37.27M | 38.51M | 35.04M | 34.14M | 40.98M | 30.36M | 73.81M | 45.37M | 81.17M | 77.58M | 78.33M | 66.09M | 78.32M | 105.32M | 63.53M | 90.33M | 99.52M | 97.28M | 99.57M | 82.11M | 96.34M | 113.66M | 172.59M | 81.63M | 118.05M | 181.61M | 168.39M | 123.84M | 117.90M | 155.46M | 110.81M | 127.70M | 149.50M | 148.28M | 211.25M | 213.44M | 250.73M | 224.70M | 206.18M | 255.71M | 285.63M | 236.37M | 204.02M | 312.20M | 170.24M | 246.57M | 310.31M | 197.98M | 364.32M | 339.99M | 388.73M | 427.33M | 514.18M | 361.35M | 415.37M | 287.84M | 429.24M | 436.69M | 423.89M | 387.86M | 446.48M | 401.06M | 336.52M | 285.85M | 437.47M | 310.29M |
|
Depreciation & Amortization (CF) (Quarter)
|
23.95M | 24.04M | 23.80M | 21.55M | 19.55M | 19.40M | 19.86M | 21.12M | 22.01M | 23.40M | 24.29M | 25.54M | 26.52M | 28.73M | 29.95M | 29.83M | 30.52M | 32.91M | 33.81M | 34.09M | 35.12M | 37.71M | 39.55M | 38.79M | 39.77M | 42.56M | 44.22M | 44.77M | 46.48M | 49.04M | 49.57M | 50.29M | 50.45M | 51.93M | 53.09M | 53.48M | 56.23M | 58.09M | 62.55M | 63.07M | 62.57M | 63.49M | 64.54M | 65.44M | 65.73M | 64.99M | 65.11M | 63.99M | 63.95M | 65.16M | 66.79M | 67.34M | 68.31M | 68.35M | 72.06M | 75.95M | 79.79M | 84.06M | 84.65M | 84.53M | 84.57M | 86.67M | 88.81M | 89.14M | 90.67M | 92.22M | 92.67M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -8.40M | -26.96M | 63.14M | -4.78M | -17.27M | -19.87M | -6.06M | -22.45M | -7.61M | 49.00M | -46.94M | 7.79M | -18.77M | 69.92M | -7.37M | -16.54M | -51.99M | 92.70M | -4.84M | 13.96M | -25.79M | 18.39M | 6.12M | 9.23M | 7.56M | 15.47M | 8.12M | 7.53M | 9.12M | -0.06M | 8.39M | 6.48M | 7.53M | 15.79M | 7.73M | 7.27M | 6.53M | -27.09M | 7.38M | 7.65M | 7.54M | -13.21M |
|
Capital Expenditures (Quarter)
|
| 50.23M | 30.24M | 27.45M | 18.17M | 23.52M | 37.20M | 58.45M | 84.00M | 67.45M | 40.87M | 89.39M | 120.63M | 99.64M | 63.53M | 26.95M | 129.41M | 72.84M | 66.41M | 79.82M | 138.75M | 93.42M | 55.69M | 72.15M | 159.10M | 130.76M | 100.04M | 120.29M | 175.24M | 55.59M | 66.82M | 57.00M | 131.32M | 100.52M | 93.28M | 100.56M | 191.71M | 177.60M | 118.43M | 70.74M | 159.22M | 140.35M | 109.02M | 52.21M | 67.92M | 46.33M | 58.62M | 50.95M | 155.16M | 178.58M | 165.39M | 93.71M | 229.35M | 181.72M | 270.37M | 234.74M | 244.66M | 171.97M | 105.95M | 119.51M | 238.13M | 242.76M | 170.92M | 88.15M | 187.16M | 93.94M | 45.78M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.19M | 1.12M | 0.35M | 0.26M | 0.17M | 1.82M | 1.24M | 2.82M | 1.16M | 0.23M | 0.63M | 2.47M | 2.35M | 6.57M | 0.81M | 7.80M | 0.74M | 1.88M | 2.04M | 16.19M | 1.26M | 2.38M | 1.85M | 8.50M | 9.02M | 5.07M | 0.69M | 2.31M | 1.57M | 5.97M | 1.83M | 5.56M | 2.25M | 2.60M | 0.35M | 0.18M | 2.80M | 3.65M | 0.28M | 0.09M | 2.23M | 3.09M | 1.54M | 1.03M | 0.84M | 0.28M | 7.66M | 7.86M | 3.12M | 0.91M | 10.46M | 8.47M | 1.12M | 2.05M | 10.28M | 7.33M | 4.62M | 26.41M | 1.56M | 3.27M | 11.32M | 3.97M | 5.23M | 1.83M | 3.85M | 37.61M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.19M | 144.88M | 105.13M | 74.93M | 49.97M | 79.92M | 129.74M | 109.68M | 24.58M | 24.27M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -50.05M | -29.12M | -33.55M | -17.91M | -16.90M | -35.38M | -57.21M | -81.18M | -66.30M | -40.64M | -88.77M | -118.16M | -97.30M | -56.96M | -26.13M | -121.61M | -72.10M | -64.53M | -77.78M | -122.56M | -92.17M | -53.31M | -70.30M | -150.60M | -121.74M | -94.97M | -119.60M | -172.93M | -54.01M | -60.85M | -55.17M | -125.76M | -96.14M | -90.68M | -100.21M | -191.53M | -174.00M | -114.65M | -70.46M | -159.13M | -138.12M | -105.93M | -50.67M | -66.89M | -250.89M | -183.21M | -23.07M | -2.42M | -235.69M | -194.11M | -108.45M | -165.79M | -114.59M | -158.64M | -199.88M | -213.06M | -167.35M | -79.53M | -117.95M | -264.86M | -201.44M | -166.94M | -82.92M | -185.23M | -90.09M | -8.17M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | | -0.34M | | 3.24M | -0.57M | -0.51M | | | -0.98M | -0.47M | | | -3.35M | | | | -4.57M | -0.09M | -0.10M | -0.10M | -8.16M | -0.17M | -0.17M | -0.16M | -8.46M | -2.96M | -0.86M | 23.36M | -16.85M | -1.88M | -1.90M | -1.67M | -4.51M | -1.22M | -0.32M | -0.28M |
|
Cash from Financing Activities (Quarter)
|
| 12.47M | -8.85M | 3.81M | -20.91M | -23.81M | 5.42M | 66.10M | -23.67M | -1.27M | -3.35M | -11.19M | 8.86M | 14.87M | -42.40M | -21.07M | 9.46M | -22.68M | -14.68M | -10.71M | 19.00M | -15.80M | -33.73M | -24.04M | -31.28M | 2.31M | -86.57M | -53.13M | 52.63M | -59.54M | -99.45M | -18.26M | -15.66M | -9.11M | -8.23M | -78.56M | -41.28M | -39.83M | -97.23M | -45.37M | -148.25M | -54.18M | -49.16M | -199.95M | -83.66M | -17.58M | -82.32M | -336.77M | -63.26M | -273.07M | -23.08M | -480.71M | -327.52M | -379.00M | -233.13M | -194.18M | -227.26M | -110.42M | -129.96M | -158.77M | -629.67M | -245.18M | -199.60M | -265.08M | -173.75M | -324.85M | -228.63M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.23M | 8.23M | 8.23M | 8.23M | 10.70M | 10.68M | 10.64M | 10.55M | 13.79M | 13.64M | 13.57M | 13.55M | 18.31M | 17.58M | 17.58M | 17.55M | 23.23M | 23.18M | 22.98M | 22.98M | 34.20M | 33.84M | 33.41M | 33.04M | 44.05M | 43.77M | 43.66M | 43.60M | 56.63M | 55.95M | 55.62M | 55.41M | 59.49M | 59.03M | 58.68M | 58.43M |
|
Change in Cash (Quarter)
|
| -0.30M | 0.53M | 5.30M | -4.69M | 0.27M | 0.39M | 82.69M | -59.48M | 13.60M | 33.59M | -21.63M | -43.20M | -4.11M | 5.96M | 16.33M | -21.81M | 4.73M | 18.07M | 11.07M | -21.45M | -11.62M | 26.62M | 78.25M | -100.25M | -1.38M | 0.06M | -4.34M | 3.54M | 4.34M | -4.84M | 37.38M | -13.72M | 44.26M | 49.37M | 32.48M | -19.37M | 36.90M | 12.81M | 90.34M | -51.67M | 93.33M | 81.28M | -46.60M | 161.65M | -98.23M | -18.97M | -49.53M | 132.30M | -144.44M | 122.80M | -200.44M | -65.99M | 20.59M | -30.41M | 21.31M | -152.48M | 151.46M | 227.20M | 147.18M | -506.67M | -0.14M | 34.51M | -11.48M | -73.14M | 22.54M | 73.50M |
|
Free Cash Flow (Quarter)
|
| -12.96M | 8.26M | 7.59M | 15.97M | 17.46M | -6.84M | 15.36M | -38.62M | 13.71M | 36.72M | -11.07M | -54.53M | -21.33M | 41.79M | 36.59M | -39.08M | 26.68M | 30.87M | 19.75M | -56.65M | 2.92M | 57.97M | 100.44M | -77.47M | -12.71M | 81.56M | 48.10M | -51.40M | 62.31M | 88.64M | 53.81M | -3.62M | 48.98M | 55.00M | 110.69M | 21.73M | 73.13M | 106.27M | 135.43M | 96.49M | 145.28M | 127.36M | 151.81M | 244.28M | 123.91M | 187.94M | 259.36M | 42.83M | 185.75M | 174.60M | 295.01M | 197.98M | 332.46M | 90.98M | 180.63M | 43.18M | 257.27M | 330.75M | 304.38M | 149.73M | 203.72M | 230.14M | 248.37M | 98.68M | 343.53M | 264.52M |
|
Net Cash Flow (Quarter)
|
| -0.30M | 0.53M | 5.30M | -4.69M | 0.27M | 0.39M | 82.69M | -59.48M | 13.60M | 33.59M | -21.63M | -43.20M | -4.11M | 5.96M | 16.33M | -21.81M | 4.73M | 18.07M | 11.07M | -21.45M | -11.62M | 26.62M | 78.25M | -100.25M | -1.38M | 0.06M | -4.34M | 3.54M | 4.34M | -4.84M | 37.38M | -13.72M | 44.26M | 49.37M | 32.48M | -19.37M | 36.90M | 12.81M | 90.34M | -51.67M | 93.33M | 81.28M | -46.60M | 161.65M | -98.23M | -18.97M | -49.53M | 132.30M | -144.44M | 122.80M | -200.44M | -65.99M | 20.59M | -30.41M | 21.31M | -152.48M | 151.46M | 227.20M | 147.18M | -506.67M | -0.14M | 34.51M | -11.48M | -73.14M | 22.54M | 73.50M |