|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | 47.30M | 60.20M | | | 59.90M | 65.90M | 76.90M | 76.20M | 69.10M | 87.80M | 86.30M | 87.00M | 66.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 3.00M | | 2.90M | 4.40M | 3.60M | 3.40M | 3.90M | 4.00M | 4.10M | 6.80M | 4.10M | 4.60M | 5.20M | 4.40M | 4.50M | 5.30M | 6.50M | 0.20M | 3.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.20M | -1.40M | -1.90M | -1.10M | 1.40M | -1.80M | 3.10M | 0.30M | 0.70M | -3.10M | 2.90M | 1.00M | 0.80M | -2.70M | 0.70M | 1.70M | 1.30M | -23.10M | -4.00M | -1.60M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.02M | | | | 0.08M | | | | 0.03M | | | | 0.03M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.70M | -0.30M | 13.90M | 0.10M | 6.10M | 7.10M | -11.10M | 1.50M | | | -49.60M | 1.70M | 0.70M | 0.20M | -0.30M | 1.80M | -1.80M | 0.10M | 0.90M | 3.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.90M | | | | 0.20M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | | | | 0.70M | | | | 0.30M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.30M | 56.00M | 49.30M | 16.70M | 46.40M | 56.10M | 63.20M | 26.20M | 67.70M | 82.50M | 57.10M | 26.40M | 57.30M | 96.50M | 86.60M | 41.00M | 81.60M | 122.90M | 110.00M | 32.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.70M | 23.00M | 22.20M | 21.20M | 20.90M | 21.40M | 20.20M | 20.90M | 22.20M | 22.70M | 23.40M | 24.30M | 25.50M | 26.10M | 27.30M | 29.30M | 30.50M | 30.10M | 30.50M | 29.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 10.30M | 6.30M | 13.10M | 14.10M | -8.30M | -6.50M | 16.10M | -5.60M | -1.70M | -7.20M | 25.10M | 4.40M | | -4.90M | 22.30M | 3.30M | 5.90M | -24.00M | 35.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 6.50M | 0.80M | 13.60M | 5.00M | 6.50M | -5.40M | 3.50M | -4.40M | -1.90M | -3.30M | 2.50M | -0.50M | 2.20M | -6.10M | 7.20M | -0.80M | 6.80M | -0.40M | 4.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.40M | 19.30M | 11.10M | -17.50M | 21.90M | -0.20M | -6.00M | -11.70M | 10.40M | 2.40M | 6.90M | -18.20M | 12.50M | 20.10M | 12.90M | -24.90M | 7.80M | 29.50M | 16.00M | -13.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.90M | 0.20M | -4.80M | 13.00M | -16.40M | -10.10M | 6.60M | 15.50M | -10.90M | 2.90M | -4.30M | 19.50M | -20.50M | 2.50M | -6.90M | 21.50M | -14.70M | -8.00M | -0.60M | 16.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 1.40M | 5.00M | 1.70M | 0.90M | 4.70M | 1.20M | 3.90M | 2.60M | 2.10M | 9.90M | 7.10M | 0.40M | 10.00M | 0.20M | 0.70M | | 3.50M | 11.00M | 3.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | -30.40M | 79.50M | 12.00M | 15.90M | 18.60M | -43.70M | 2.50M | -0.80M | 58.40M | -57.70M | 14.70M | 19.90M | 19.40M | 28.80M | 2.20M | 0.90M | 58.50M | -54.90M | 17.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 12.80M | | | 1.00M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | 26.50M | 5.50M | 0.40M | -0.40M | 30.00M | | 0.80M | 7.50M | 7.20M | 64.80M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.90M | 18.60M | 23.30M | 12.20M | 14.10M | 27.80M | 50.40M | 20.80M | 23.80M | 27.80M | 24.50M | 23.40M | 22.80M | 26.50M | 25.10M | 25.10M | 26.20M | 31.20M | 30.50M | 29.60M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.40M | -8.50M | 0.20M | -1.80M | 9.70M | 20.10M | -1.50M | -4.50M | -4.60M | 0.20M | 5.90M | -87.30M | 20.20M | -18.10M | 6.00M | 7.20M | 3.60M | -20.40M | -51.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | 3.00M | 3.50M | 2.60M | 1.80M | 3.60M | 4.30M | 3.60M | 3.20M | 3.70M | 7.50M | 3.60M | -0.20M | 4.90M | -8.30M | 3.50M | -1.60M | 6.30M | 5.00M | -0.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.20M | -81.70M | -37.00M | -39.20M | -41.00M | -57.40M | -64.30M | -34.70M | -57.90M | -82.50M | -83.50M | -33.10M | 34.20M | -116.80M | -61.90M | -43.60M | -91.10M | -117.30M | -67.30M | -13.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | 10.00M | 11.00M | 10.90M | 11.10M | 10.60M | 11.60M | 11.60M | 11.50M | 11.30M | 12.50M | 12.30M | 12.60M | 12.20M | 13.50M | 13.40M | 13.80M | 13.40M | 14.60M | 14.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -0.40M | | 0.30M | -0.40M | -0.90M | 0.20M | | 0.30M | -0.40M | 0.40M | -0.40M | -0.20M | 0.20M | -1.00M | 0.10M | 0.60M | -0.20M | 0.30M | -0.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | -24.70M | 3.80M | -22.00M | 3.20M | 7.50M | 19.20M | -10.00M | 5.60M | -5.00M | -25.80M | -1.20M | 4.00M | 0.10M | 5.60M | 3.50M | -1.70M | 9.00M | 22.60M | -32.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.30M | 86.40M | -30.20M | 4.70M | 30.50M | 37.50M | 106.90M | 23.70M | 68.50M | 24.10M | 114.80M | 11.70M | 37.40M | 77.10M | 57.80M | 38.80M | 80.70M | 64.40M | 164.90M | 14.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.90M | -24.30M | 3.80M | -22.30M | 3.60M | 8.40M | 19.00M | -10.00M | 5.30M | -4.60M | -26.20M | -0.80M | 4.20M | -0.10M | 6.60M | 3.40M | -2.30M | 9.20M | 22.30M | -32.50M |