|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | 24.00M | 68.00M | 103.00M | 49.00M | 106.00M | 92.00M | 101.00M | 56.00M | 67.00M | 70.00M | 103.00M | 49.00M | 16.00M | 86.00M | 102.00M | 85.00M | 61.00M | 87.00M | 105.00M | -60.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 5.00M | 8.00M | 7.00M | 8.00M | 8.00M | 9.00M | 8.00M | 8.00M | 9.00M | 9.00M | 10.00M | 11.00M | 10.00M | 12.00M | 11.00M | 12.00M | 10.00M | 9.00M | 10.00M | 14.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | 1.00M | 2.00M | 1.00M | -5.00M | -26.00M | -6.00M | -5.00M | -2.00M | -1.00M | 1.00M | -5.00M | -12.00M | -3.00M | 1.00M | -3.00M | 9.00M | -1.00M | -4.00M | | -52.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | 5.00M | -4.00M | 6.00M | -2.00M | 9.00M | 2.00M | -10.00M | 10.00M | 9.00M | | | | 17.00M | 1.00M | 1.00M | 33.00M | 22.00M | | | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | 11.00M | -3.00M | | -9.00M | 1.00M | -2.00M | -2.00M | 3.00M | | | | -2.00M | 12.00M | | | | | | | 77.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | 64.00M | 116.00M | 147.00M | 99.00M | 135.00M | 107.00M | 107.00M | 50.00M | 93.00M | 83.00M | 77.00M | 123.00M | 76.00M | 1.00M | 79.00M | 134.00M | 59.00M | 70.00M | 86.00M | 152.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | 7.00M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 24.00M | 24.00M | 23.00M | 25.00M | 24.00M | 17.00M | 18.00M | 19.00M | 19.00M | 19.00M | 19.00M | 20.00M | 20.00M | 17.00M | 17.00M | 17.00M | 15.00M | 15.00M | 15.00M | 16.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | -10.00M | 26.00M | -6.00M | -35.00M | -17.00M | 22.00M | -4.00M | -17.00M | -4.00M | 28.00M | 16.00M | -30.00M | 11.00M | 26.00M | 10.00M | -8.00M | 8.00M | 40.00M | 12.00M | -12.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | -24.00M | 30.00M | 12.00M | 21.00M | -32.00M | 27.00M | 9.00M | 10.00M | -40.00M | 47.00M | -22.00M | 11.00M | 39.00M | -49.00M | -15.00M | -8.00M | -18.00M | 39.00M | -13.00M | 30.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | 9.00M | -2.00M | -21.00M | 59.00M | 4.00M | -60.00M | 76.00M | -14.00M | 17.00M | 3.00M | -28.00M | 6.00M | 24.00M | -11.00M | -6.00M | -6.00M | 53.00M | -24.00M | -46.00M | 6.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 5.00M | 12.00M | -17.00M | | 10.00M | 8.00M | 26.00M | | 9.00M | 9.00M | 10.00M | 9.00M | 9.00M | 7.00M | 8.00M | 25.00M | 7.00M | 12.00M | 11.00M | 16.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 202.00M | 61.00M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -5.00M | -13.00M | -3.00M | -13.00M | 192.00M | 52.00M | -54.00M | -11.00M | -9.00M | -10.00M | -31.00M | -16.00M | -24.00M | -7.00M | -9.00M | -25.00M | -59.00M | -12.00M | -15.00M | -17.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | 3.00M | 2.00M | | -5.00M | | 4.00M | -4.00M | 4.00M | -1.00M | 9.00M | -12.00M | 14.00M | -3.00M | -2.00M | -1.00M | 7.00M | | | | 3.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -21.00M | -531.00M | -54.00M | -107.00M | -82.00M | -174.00M | -164.00M | -164.00M | -95.00M | -159.00M | -29.00M | -119.00M | -67.00M | 35.00M | -68.00M | -75.00M | -65.00M | -57.00M | -50.00M | -142.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | 15.00M | 15.00M | 23.00M | 30.00M | 30.00M | 29.00M | 29.00M | 28.00M | 31.00M | 30.00M | 29.00M | 28.00M | 32.00M | 31.00M | 29.00M | 30.00M | 32.00M | 32.00M | 31.00M | 31.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | -1.00M | | | -3.00M | | | -1.00M | -1.00M | -1.00M | -1.00M | | 1.00M | -3.00M | | 1.00M | -1.00M | 1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | 38.00M | -428.00M | 90.00M | -22.00M | 245.00M | -16.00M | -114.00M | -125.00M | -11.00M | -87.00M | 16.00M | -13.00M | -16.00M | 29.00M | 3.00M | 31.00M | -65.00M | 2.00M | 20.00M | -6.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 59.00M | 104.00M | 164.00M | 99.00M | 125.00M | 99.00M | 81.00M | 50.00M | 84.00M | 74.00M | 67.00M | 114.00M | 67.00M | -6.00M | 71.00M | 109.00M | 52.00M | 58.00M | 75.00M | 136.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 38.00M | -428.00M | 90.00M | -21.00M | 245.00M | -15.00M | -111.00M | -125.00M | -11.00M | -86.00M | 17.00M | -12.00M | -15.00M | 29.00M | 2.00M | 34.00M | -65.00M | 1.00M | 21.00M | -7.00M |