|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.88M | 116.66M | 64.08M | 67.39M | 106.17M | 103.08M | 55.51M | 52.82M | 84.71M | 92.02M | 28.95M | 31.01M | 87.14M | 105.72M | 75.80M | 44.53M | 81.73M | 180.00M | 63.68M | 20.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.27M | 7.98M | 11.45M | 7.55M | 10.21M | 10.85M | 14.35M | 10.63M | 13.06M | 10.98M | | 10.60M | 8.66M | 13.19M | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 30.82M | -33.28M | 3.12M | 2.37M | 16.91M | -2.76M | -7.57M | 5.41M | 6.47M | -2.98M | 0.74M | 1.95M | 18.40M | -2.06M | -0.63M | -0.22M | 18.56M | -37.48M | -7.66M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.48M | -0.37M | 106.42M | 0.51M | -7.97M | 88.94M | -81.97M | 1.60M | -1.08M | 70.09M | -65.22M | 2.33M | -3.49M | 3.84M | -0.35M | -0.41M | 41.96M | -57.97M | 18.93M | -0.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.29M | 142.84M | 138.45M | 63.92M | 95.42M | 105.85M | 101.86M | 12.03M | 113.71M | 121.45M | 49.36M | 1.74M | 111.85M | 122.94M | 82.86M | 20.47M | 95.60M | 68.69M | 85.69M | -23.17M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.44M | 3.49M | 3.78M | 3.84M | | | 4.64M | 4.74M | 5.24M | 5.41M | 6.18M | 7.81M | 6.59M | 8.12M | 9.79M | 7.47M | 7.76M | 6.95M | 9.58M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.23M | 5.88M | 6.30M | 6.23M | 5.48M | 8.73M | 9.99M | 10.02M | 9.81M | 9.63M | 15.57M | 12.81M | 12.84M | 12.89M | 13.41M | 13.75M | 13.42M | 15.76M | 16.78M | 16.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15M | 46.99M | 8.35M | -14.75M | -23.56M | 3.47M | 29.76M | -53.81M | 16.98M | 27.67M | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.36M | | 74.29M | 26.81M | 23.06M | 16.22M | -0.27M | 19.57M | 26.12M | -0.21M | 23.09M | 25.57M | -2.89M | 58.55M | -42.14M | 35.46M | 30.21M | 19.63M | -46.38M | 16.82M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12M | 8.49M | 24.40M | 107.66M | 26.01M | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | -2.98M | | 1.21M | 0.62M | 67.40M | 39.01M | 1.10M | 0.29M | 0.51M | -1.89M | 1.44M | 0.26M | 0.43M | -2.13M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.83M | 3.72M | | | | | | 0.87M | | | 0.03M | | 15.85M | | | | | 44.62M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.93M | | 0.15M | 0.06M | 1.79M | -1.15M | 0.27M | | 9.30M | 0.63M | 0.93M | 0.88M | 0.86M | 106.41M | -76.05M | 1.49M | -1.49M | 3.04M | -3.04M | 24.61M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.24M | -19.62M | -26.36M | -22.47M | -1.52M | -459.67M | 41.23M | -29.46M | -29.69M | -44.12M | -162.36M | -42.74M | -19.30M | -1.33M | -21.21M | -52.95M | -42.20M | -82.71M | -40.41M | -6.18M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | 0.02M | 1.92M | -1.90M | 0.76M | | | 0.80M | | 2.76M | 5.31M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95M | -15.87M | -15.61M | -25.80M | -13.46M | -200.24M | -154.66M | 7.44M | -79.57M | -76.88M | 103.07M | 56.47M | -75.04M | -123.60M | -79.54M | 32.21M | -35.45M | 6.31M | -53.17M | 28.29M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.53M | 12.52M | 13.20M | 13.25M | 13.24M | 12.85M | 12.82M | 14.71M | 14.54M | 14.38M | 14.73M | 14.13M | 13.63M | 13.01M | 13.47M | 13.40M | 13.33M | 13.28M | 13.12M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.21M | -0.00M | -0.06M | -0.46M | -0.59M | 0.59M | 0.10M | 0.04M | -0.19M | 0.25M | -0.12M | 0.78M | 0.15M | -0.50M | 0.15M | 0.60M | 1.69M | 0.30M | -0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | 107.35M | 96.49M | 15.66M | 80.44M | -554.05M | -11.57M | -9.99M | 4.45M | 0.46M | -9.93M | 15.48M | 17.52M | -1.99M | -17.89M | -0.28M | 17.96M | -7.71M | -7.89M | -1.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.65M | 142.84M | 64.16M | 37.12M | 72.37M | 89.64M | 102.13M | -7.53M | 87.59M | 121.67M | 26.27M | -23.83M | 114.74M | 64.39M | 125.00M | -14.99M | 65.39M | 49.06M | 132.07M | -39.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | 107.35M | 96.49M | 15.66M | 80.44M | -554.05M | -11.57M | -9.99M | 4.45M | 0.46M | -9.93M | 15.48M | 17.52M | -1.99M | -17.89M | -0.28M | 17.96M | -7.71M | -7.89M | -1.06M |