|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.29M | 62.47M | 79.71M | 73.76M | 79.42M | 109.25M | 97.89M | 70.86M | 76.10M | 91.32M | 98.21M | 99.30M | 90.69M | 102.52M | 92.75M | 139.32M | 49.81M | 71.39M | 86.32M | 112.83M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 1.86M | 1.90M | -0.77M | -2.03M | 1.12M | 1.73M | 20.81M | 5.74M | 7.03M | 4.72M | -7.15M | 1.78M | 2.30M | 1.94M | 57.20M | 5.25M | 12.23M | 50.59M | -2.75M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.08M | | | | 0.02M | | | | 0.02M | | | | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | 1.39M | -10.64M | 15.09M | 5.53M | 5.58M | -11.11M | 0.19M | | | -12.16M | 21.37M | 4.44M | 2.38M | -23.09M | 24.58M | | -13.22M | 7.12M | 14.77M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.88M | | | | 4.92M | | | | 10.01M | | | | 3.91M | | | | 0.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.97M | 79.17M | 127.55M | 114.91M | 95.96M | 111.94M | 136.17M | 128.95M | 119.27M | 172.13M | 124.86M | 161.68M | 106.47M | 130.77M | 181.72M | 164.74M | 109.07M | 170.74M | 177.85M | 137.31M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.37M | 34.66M | 35.74M | 35.93M | 39.95M | 36.94M | 40.68M | 39.62M | 42.88M | 44.66M | 45.62M | 45.69M | 48.85M | 52.54M | 54.66M | 54.06M | 59.04M | 62.55M | 64.04M | 62.95M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.83M | 35.31M | -21.45M | -44.06M | 5.28M | 5.50M | 47.23M | -34.61M | 34.37M | 31.69M | -2.29M | -49.11M | 29.12M | -1.24M | 20.38M | -31.28M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.12M | 7.11M | -34.84M | -9.91M | 7.01M | 3.88M | 14.27M | -14.41M | 3.46M | 7.98M | 0.66M | -12.91M | 16.37M | -5.38M | -0.51M | -3.79M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.38M | 23.09M | -11.54M | -48.59M | 2.85M | 10.86M | -12.84M | 48.17M | 10.14M | -25.81M | -5.01M | -11.64M | 7.57M | 9.91M | -23.82M | 64.68M | -1.23M | -22.00M | -4.92M | 4.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.57M | 74.63M | 54.68M | 130.86M | 46.26M | 110.09M | 122.71M | 88.37M | 128.41M | 98.61M | 113.51M | 99.35M | 457.16M | 224.75M | 193.38M | 168.25M | 202.89M | 174.65M | 90.27M | 99.83M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.06M | 6.22M | 1.94M | 0.88M | 0.18M | 0.00M | 0.86M | 0.36M | 0.17M | 1.61M | 0.59M | 0.34M | 0.30M | 1.44M | 0.61M | 0.83M | 1.14M | 19.77M | 1.77M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.39M | -74.58M | -48.96M | -128.92M | -45.38M | -109.92M | -122.70M | -87.52M | -128.06M | -98.44M | -110.52M | -111.69M | -451.82M | -224.46M | -191.95M | -167.64M | -202.06M | -181.90M | -70.50M | -98.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.95M | -0.02M | -0.00M | -0.58M | -0.14M | -0.08M | -0.01M | -1.62M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.63M | -4.99M | -6.08M | -4.77M | -15.85M | -5.48M | -1.51M | -3.87M | -12.18M | -5.12M | -0.08M | -3.04M | 61.45M | 92.54M | 13.46M | 7.97M | 90.05M | 13.46M | -90.68M | -55.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.95M | -0.40M | 72.51M | -18.78M | 34.74M | -3.45M | 11.95M | 37.56M | -20.96M | 68.57M | 14.27M | 46.95M | -283.91M | -1.14M | 3.24M | 5.07M | -2.94M | 2.30M | 16.66M | -15.78M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.40M | 4.54M | 72.86M | -15.96M | 49.70M | 1.85M | 13.46M | 40.58M | -9.14M | 73.53M | 11.36M | 62.33M | -350.70M | -93.98M | -11.66M | -3.52M | -93.82M | -3.91M | 87.58M | 37.48M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.95M | -0.40M | 72.51M | -18.78M | 34.74M | -3.45M | 11.95M | 37.56M | -20.96M | 68.57M | 14.27M | 46.95M | -283.91M | -1.14M | 3.24M | 5.07M | -2.94M | 2.30M | 16.66M | -15.78M |