|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.55M | 33.02M | 35.05M | 33.81M | 40.05M | 41.06M | 39.44M | 37.99M | 48.05M | 49.38M | 47.24M | 43.63M | 50.89M | 55.46M | 46.78M | 40.33M | 52.26M | 49.88M | 53.94M | 48.05M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | 2.10M | 4.13M | 3.04M | 1.98M | 1.35M | 2.96M | 1.42M | 2.05M | 1.08M | 4.16M | 1.10M | 1.16M | 0.94M | 5.81M | 2.18M | 1.77M | 2.12M | 6.75M | 2.51M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -5.01M | -0.62M | -0.16M | 3.65M | -4.50M | -1.71M | -3.53M | -0.71M | -6.53M | -2.23M | -1.42M | -3.26M | -2.50M | -0.90M | -2.17M | -2.96M | -1.58M | 3.97M | 3.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.60M | 0.19M | -0.25M | 1.14M | 4.05M | 1.50M | 0.01M | -0.17M | 0.70M | -1.14M | 3.50M | 0.30M | -4.07M | -0.01M | 2.14M | -2.98M | 3.54M | -0.01M | -0.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.02M | 50.76M | 27.49M | -3.16M | 40.91M | 53.21M | 28.00M | 29.39M | 72.48M | 79.29M | 62.27M | 36.08M | 72.74M | 83.98M | 23.41M | 39.59M | 59.87M | 58.32M | 33.36M | 53.31M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82M | 8.24M | 8.51M | 8.49M | 8.45M | 8.73M | 8.66M | 8.45M | 7.41M | 7.85M | 7.47M | 7.54M | 7.40M | 7.47M | 10.16M | 9.93M | 10.18M | 10.36M | 11.01M | 11.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.09M | -0.63M | 13.30M | -6.09M | 19.22M | -1.11M | 0.63M | -0.91M | -1.46M | -0.64M | 2.21M | 2.83M | 10.88M | -9.33M | 4.38M | -10.99M | 13.47M | 7.49M | 12.88M | -10.95M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 7.91M | 16.58M | 17.78M | 13.42M | 15.12M | 9.58M | -8.29M | -10.57M | -5.69M | -6.15M | -3.93M | -10.78M | -0.84M | 2.11M | 6.28M | -0.17M | 10.68M | 10.98M | 5.77M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.25M | 19.04M | 9.50M | -34.86M | 19.77M | 12.41M | -14.15M | -15.01M | 9.45M | 10.24M | -3.73M | -6.03M | 17.10M | 11.85M | -33.96M | -7.69M | 15.23M | 16.55M | -19.53M | -15.18M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.69M | 2.21M | 1.66M | -0.67M | -0.30M | 4.16M | 5.95M | -7.68M | -1.67M | 7.50M | 5.76M | -9.96M | -0.19M | -0.56M | 4.02M | -7.38M | -1.72M | -0.13M | 1.25M | -1.35M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 1.91M | 0.66M | 0.49M | -0.22M | -1.74M | 2.56M | 0.94M | -0.07M | -2.41M | 1.49M | -0.30M | 0.66M | -1.11M | 1.14M | 1.44M | 1.18M | -1.66M | 0.39M | 0.89M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 5.78M | 11.33M | 5.11M | 5.69M | 21.01M | 3.86M | 4.31M | 4.75M | 6.31M | 11.28M | 49.55M | 8.32M | 10.73M | 7.29M | 7.14M | 4.26M | 8.89M | 10.98M | 10.97M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.62M | -3.28M | 9.90M | -2.71M | 17.42M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.45M | -249.75M | -11.33M | -5.05M | -5.69M | -21.00M | -3.86M | -4.29M | 3.25M | -6.31M | -11.28M | -49.55M | -9.50M | -10.72M | -147.90M | -3.82M | -13.36M | -6.17M | -28.39M | -12.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.12M | | 3.16M | -3.16M | 0.07M | | | | 1.15M | -1.00M | | | 0.19M | | | | 0.27M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.45M | 26.95M | -4.59M | 0.09M | -77.26M | -20.33M | -20.54M | -36.59M | -48.81M | -57.63M | -21.49M | -21.47M | -46.02M | 18.46M | 18.26M | -40.61M | -29.73M | -31.79M | 2.64M | -50.54M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.45M | 11.46M | 11.60M | 11.65M | 11.45M | 11.23M | 11.38M | 11.42M | 11.41M | 11.20M | 11.34M | 11.36M | 11.20M | 11.17M | 11.40M | 11.46M | 11.37M | 11.30M | 11.52M | 11.56M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | -2.42M | -1.35M | -2.02M | -2.30M | -0.89M | -3.20M | 5.24M | -0.09M | 1.14M | -5.68M | 3.45M | -0.62M | -2.06M | 1.77M | -2.38M | -3.08M | 1.84M | 0.73M | 3.97M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.21M | -174.47M | 10.22M | -10.15M | -44.34M | 11.00M | 0.40M | -6.26M | 26.84M | 16.48M | 23.82M | -31.49M | 16.60M | 89.66M | -104.46M | -7.21M | 13.70M | 22.20M | 8.34M | -6.19M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.12M | 44.98M | 16.16M | -8.28M | 35.22M | 32.20M | 24.14M | 25.08M | 67.73M | 72.97M | 50.99M | -13.47M | 64.42M | 73.25M | 16.12M | 32.46M | 55.61M | 49.43M | 22.38M | 42.35M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.12M | -172.04M | 11.57M | -8.13M | -42.04M | 11.89M | 3.60M | -11.50M | 26.93M | 15.34M | 29.50M | -34.95M | 17.22M | 91.72M | -106.23M | -4.83M | 16.78M | 20.35M | 7.60M | -10.16M |