|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.53M | 44.17M | 54.78M | 39.98M | 39.95M | 53.23M | 31.08M | 30.88M | 49.13M | 47.01M | 38.90M | 54.17M | 67.74M | 75.90M | 65.22M | 81.05M | 84.63M | 84.39M | 65.53M | 81.18M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.18M | 29.46M | 24.37M | 25.28M | 25.80M | 26.91M | 24.99M | 27.90M | 26.03M | 26.98M | 27.43M | 26.87M | 30.41M | 31.19M | 34.35M | 37.66M | 38.30M | 36.67M | 38.65M | 37.16M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.16M | -9.25M | 2.41M | -9.44M | -9.70M | -13.71M | -54.35M | -18.56M | -21.11M | -4.33M | -29.70M | -24.33M | -12.47M | -4.70M | 10.84M | -11.08M | | 37.46M | 17.47M | 14.21M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.04M | 2.21M | | 0.05M | -0.05M | | -0.50M | 0.50M | 0.00M | 142.80M | | 0.00M | 0.00M | -0.21M | -0.00M | -0.04M | -0.04M | 0.00M | 0.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.35M | 205.39M | 115.01M | 53.54M | 76.68M | 129.38M | 121.86M | 74.71M | -19.18M | 177.50M | 147.42M | 71.84M | 64.30M | 263.72M | 224.77M | 56.16M | 98.31M | 255.19M | 243.88M | 107.26M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 2.02M | 4.14M | 3.73M | 3.80M | 2.77M | 5.69M | 4.43M | 2.52M | 2.34M | 2.40M | 1.67M | 2.29M | 2.57M | 2.30M | 2.35M | 2.32M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.88M | 36.89M | 37.76M | 38.15M | 37.72M | 41.08M | 42.12M | 38.11M | 37.64M | 38.45M | 39.88M | 40.10M | 34.14M | 34.53M | 34.67M | 34.62M | 34.32M | 34.99M | 34.43M | 38.95M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.63M | -48.72M | -15.21M | -20.64M | 94.03M | -39.23M | 17.25M | -77.56M | 129.07M | -13.74M | 2.11M | -69.38M | 159.16M | -81.88M | -36.70M | -28.18M | 154.36M | -53.63M | -10.87M | -63.44M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.18M | -6.91M | 19.44M | 6.29M | 2.84M | -22.88M | -3.79M | 17.55M | -3.83M | 14.13M | 13.64M | -1.14M | 5.28M | -5.06M | 11.43M | 14.35M | 0.42M | -23.72M | 26.80M | 11.49M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.25M | 35.03M | -29.64M | -30.64M | 5.92M | 0.93M | -0.55M | -36.95M | 21.87M | 4.48M | 23.68M | -48.01M | 46.83M | 7.68M | 36.88M | -67.49M | 47.76M | -1.91M | 18.30M | -57.34M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.74M | -16.89M | 13.91M | 19.51M | -3.93M | -4.83M | 51.18M | 25.67M | -67.43M | -9.54M | 92.50M | 35.83M | -17.92M | 2.11M | -5.58M | 24.51M | -30.13M | -19.16M | 36.79M | 9.13M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.61M | 8.74M | -36.56M | -56.55M | 74.03M | 3.12M | -21.50M | 18.38M | -21.95M | -4.65M | -3.31M | -3.46M | 36.05M | -23.28M | 20.47M | -60.10M | 85.81M | -34.22M | 7.67M | -2.16M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.66M | 6.55M | 0.92M | 7.95M | 8.52M | -16.43M | 0.14M | 2.02M | 4.35M | 21.08M | -24.32M | 0.28M | 13.57M | -13.74M | 20.42M | 2.33M | 5.49M | -7.27M | 16.23M | 0.14M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.49M | 1.31M | 116.70M | 0.61M | 0.39M | 46.22M | 1.88M | | 33.66M | 27.22M | 1.30M | | 0.09M | | 18.02M | 0.21M | 16.91M | 48.52M | 0.02M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.36M | 23.17M | 16.89M | 22.67M | 17.92M | 14.46M | 15.98M | 22.98M | 14.13M | 8.35M | 3.96M | 3.27M | 3.08M | 1.35M | 8.29M | 1.76M | 32.53M | 42.02M | 45.58M | 61.86M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1959.00M | -86.10M | -6.15M | -111.17M | 0.80M | -15.38M | -46.78M | -0.60M | 0.11M | -40.12M | -36.35M | -12.68M | -12.59M | -9.40M | -32.94M | -96.17M | -12.76M | -55.18M | -58.39M | 55.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.11M | 0.04M | | | | | | | | | | | | | | -4.48M | -2.90M | 7.38M | -7.71M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 945.37M | -101.94M | -33.82M | -8.28M | -67.67M | -181.14M | -87.15M | -117.12M | 7.00M | -124.66M | -77.06M | -36.41M | 10.77M | 33.26M | 14.59M | 1.02M | -3.83M | -153.36M | -4.20M | -862.63M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1033.98M | 17.36M | 75.04M | -65.91M | 9.80M | -67.14M | -12.07M | -43.01M | -12.08M | 12.72M | 34.01M | 22.74M | 62.48M | 287.57M | 206.43M | -38.99M | 81.72M | 46.65M | 181.30M | -699.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.01M | 198.84M | 114.09M | 45.59M | 68.16M | 145.81M | 121.72M | 72.69M | -23.53M | 156.42M | 171.74M | 71.56M | 50.73M | 277.45M | 204.35M | 53.82M | 92.82M | 262.46M | 227.66M | 107.13M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1033.98M | 17.36M | 75.04M | -65.91M | 9.80M | -67.14M | -12.07M | -43.01M | -12.08M | 12.72M | 34.01M | 22.74M | 62.48M | 287.57M | 206.43M | -38.99M | 81.72M | 46.65M | 181.30M | -699.39M |