|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.34M | 4.71M | | 34.20M | 8.72M | -82.69M | -38.98M | -119.31M | | | | | 39.60M | 35.42M | 33.60M | 20.21M | 170.91M | 89.35M | 41.08M | 15.93M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 2.87M | 1.86M | 2.91M | 2.00M | 2.77M | 2.37M | 1.24M | 1.90M | 2.12M | 2.19M | 3.30M | 2.54M | 4.91M | 3.80M | 2.02M | 5.09M | 4.35M | 2.47M | 2.93M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | -0.47M | -3.56M | 1.72M | 2.34M | 19.48M | -1.40M | -27.43M | 2.02M | 0.63M | -2.38M | -4.96M | -3.16M | -1.72M | -2.54M | -0.55M | 4.06M | -25.19M | -3.88M | -7.81M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.79M | 20.01M | 1.64M | 21.13M | 101.21M | -26.59M | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | -2.09M | -0.29M | -0.46M | 2.31M | -0.01M | -6.42M | 7.11M | | 0.01M | -0.01M | 3.11M | 4.57M | 0.59M | -0.18M | -4.61M | 4.60M | 61.60M | 0.60M | -270.68M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 0.23M | -0.26M | 0.35M | 0.25M | -0.25M | 0.24M | -0.10M | 0.02M | 0.06M | -0.03M | -0.05M | | | -0.07M | 5.12M | 0.32M | 3.42M | -3.63M | -0.19M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.06M | 20.20M | 14.68M | 14.66M | 21.68M | 20.34M | 26.61M | 22.81M | 46.89M | 71.45M | 62.59M | 63.54M | 71.94M | 47.49M | 66.17M | 64.31M | 314.78M | 58.39M | 79.70M | 72.57M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.19M | 0.22M | -0.10M | 1.54M | 3.12M | 1.25M | 5.36M | 3.03M | 3.03M | 3.04M | 3.07M | 3.11M | 3.11M | 3.14M | 3.15M | 3.20M | 3.22M | 3.30M | 3.34M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.08M | 4.83M | 12.12M | 4.05M | 11.97M | 0.10M | 0.30M | 18.78M | 18.52M | 20.15M | 20.36M | 20.39M | 20.32M | 20.43M | 20.63M | 20.82M | 21.83M | 22.37M | 22.78M | 23.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.97M | 2.20M | 6.16M | 4.97M | 20.94M | 14.87M | -19.38M | 10.12M | -12.94M | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.25M | -2.81M | 4.08M | 9.24M | 10.36M | 5.72M | -1.44M | 2.55M | 1.20M | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | -5.49M | 1.53M | 3.35M | 37.91M | -5.08M | -47.96M | 1.09M | -2.67M | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | 1.44M | -1.47M | -4.33M | 0.53M | 22.42M | -5.56M | -19.95M | -6.33M | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 1.45M | 0.52M | -4.33M | -0.05M | 4.30M | -0.30M | -0.27M | 2.49M | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.49M | 3.15M | 5.14M | 7.81M | 1.14M | 17.56M | 16.39M | 22.04M | 17.04M | 25.69M | 24.17M | 28.22M | 27.40M | 32.10M | 26.44M | 29.94M | 20.90M | 19.28M | 18.55M | 22.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 2.46M | -0.11M | 0.29M | 0.03M | 4.06M | 0.03M | 0.01M | 0.01M | | | 0.01M | 0.02M | 0.74M | 0.08M | 0.04M | 3.77M | 0.05M | 0.05M | 1.95M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.22M | 1,298.51M | -0.00M | -15.06M | -0.72M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | -1.67M | -1.33M | -1.00M | 109.09M | 0.04M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.47M | -0.70M | -5.24M | -68.74M | -1304.95M | -8.17M | 105.47M | -21.27M | -17.03M | -25.68M | -24.15M | -28.21M | -27.38M | -31.36M | -26.36M | -29.90M | -17.12M | -49.37M | -18.50M | -6.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.10M | 2.10M | | | | 153.25M | 213.25M | -246.50M | | 0.16M | 0.11M | -0.27M | 30.20M | 60.24M | 0.26M | 20.30M | 335.81M | 100.57M | 60.71M | -495.29M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.61M | -20.74M | -2.82M | 30.08M | 1,368.94M | -123.84M | -239.64M | 21.88M | -29.55M | -46.84M | -33.06M | -38.44M | -38.54M | -24.21M | -41.16M | -34.78M | -295.51M | -11.10M | -61.71M | -65.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 4.26M | 4.16M | 4.20M | 4.19M | 4.23M | 4.25M | -6.86M | 7.83M | 7.85M | -4.89M | 20.62M | 7.87M | -4.27M | | | 5.08M | 6.01M | 6.00M | 5.98M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | 0.22M | 1.64M | -1.28M | -0.05M | 2.55M | -4.70M | 2.70M | 0.74M | -0.70M | 0.03M | -0.04M | 0.17M | -0.31M | 0.69M | 0.37M | -0.59M | -0.06M | 0.23M | -0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.43M | 3.08M | 0.06M | -0.47M | 85.92M | -86.66M | -11.05M | -0.47M | 1.06M | -1.77M | 5.40M | -3.16M | 6.20M | -8.39M | -0.67M | 0.00M | 1.55M | -2.15M | -0.27M | 0.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 17.05M | 9.54M | 6.85M | 20.54M | 2.78M | 10.22M | 0.77M | 29.86M | 45.76M | 38.41M | 35.32M | 44.55M | 15.38M | 39.73M | 34.37M | 293.89M | 39.11M | 61.16M | 50.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.02M | -1.24M | 6.62M | -24.00M | 85.66M | -111.67M | -107.56M | 23.42M | 0.32M | -1.07M | 5.38M | -3.12M | 6.02M | -8.08M | -1.35M | -0.37M | 2.15M | -2.08M | -0.51M | 0.28M |