|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.40M | 14.91M | -49.85M | 11.52M | 16.58M | 23.17M | 37.76M | 14.73M | 17.88M | 27.94M | 5.17M | 15.17M | 23.22M | 0.92M | -5.04M | 3.17M | 31.03M | 1.31M | 1.16M | 28.69M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 2.50M | 1.53M | 1.69M | 0.30M | 0.30M | 2.00M | 1.86M | 3.10M | 1.40M | 1.90M | 2.18M | 1.70M | 2.00M | 2.23M | 2.52M | 2.40M | 2.30M | 2.74M | 3.23M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -2.96M | 0.91M | 7.40M | 1.23M | 0.39M | -0.07M | -1.04M | -0.10M | -2.56M | -1.75M | 0.48M | -3.46M | -3.32M | -2.09M | 1.52M | -3.65M | -3.88M | -4.97M | 3.39M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | 5.02M | | | -2.16M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.08M | | | | 0.12M | | | | 0.03M | | | | 0.10M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.40M | | 0.40M | 1.70M | 0.40M | 6.30M | 0.10M | 0.30M | 0.20M | 1.90M | 0.20M | 2.00M | 2.20M | -4.50M | 2.50M | 0.60M | 2.60M | 9.10M | 0.70M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.53M | 18.08M | 47.74M | 1.95M | 21.06M | 18.69M | 93.58M | -9.01M | 3.55M | 34.66M | 51.53M | 8.75M | 10.49M | 36.22M | 72.09M | 29.15M | 29.12M | 73.73M | 68.39M | 68.86M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 10.14M | 11.79M | 12.17M | 12.12M | 11.96M | 12.05M | 12.37M | 12.54M | 12.79M | 10.01M | 13.45M | 14.10M | 11.42M | 13.18M | 12.97M | 14.81M | 20.62M | 26.62M | 26.49M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.05M | 6.66M | -13.15M | 30.84M | 10.61M | 18.72M | -48.52M | 36.92M | 30.22M | 5.21M | -16.23M | 22.54M | 25.33M | -8.59M | -5.87M | 8.17M | 19.04M | 6.27M | -42.85M | -7.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.18M | 4.73M | 8.82M | 14.13M | 6.58M | 5.18M | 6.21M | 4.79M | 5.51M | 6.69M | 2.67M | 7.85M | 8.45M | 3.25M | 8.72M | 5.12M | 10.23M | 8.86M | 12.11M | 5.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | 162.22M | 15.59M | | | -4.69M | | | -0.21M | | 56.18M | | 0.20M | | | | | | 5.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.64M | -0.08M | | | 269.35M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.83M | -7.26M | -173.32M | -31.68M | -9.35M | -9.81M | -5.08M | -7.59M | -26.54M | -9.83M | -8.52M | -66.97M | -11.42M | -6.06M | -12.11M | -7.71M | -13.10M | -489.38M | 254.41M | -13.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.15M | -2.74M | -7.88M | -2.00M | 6.70M | -2.41M | 0.04M | -0.18M | -2.29M | -1.43M | | -0.08M | 8.89M | -6.03M | -0.12M | -0.06M | 0.01M | -10.61M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.93M | 22.24M | 103.76M | 29.19M | -11.93M | 0.86M | -50.24M | -29.63M | 18.91M | -15.43M | -52.18M | 66.50M | 9.75M | -20.95M | -56.07M | -18.09M | -26.18M | 434.88M | -341.06M | -53.17M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 2.08M | 2.08M | 2.08M | 2.07M | 2.07M | 2.05M | 4.15M | -0.02M | 2.06M | 2.06M | 2.06M | 2.06M | 2.06M | 2.06M | 2.06M | 2.07M | 2.07M | 2.07M | 2.07M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | -0.35M | -0.31M | 0.03M | -1.16M | -3.05M | -1.56M | 0.42M | 0.38M | -1.58M | -1.17M | 1.25M | -0.78M | -0.16M | 1.66M | -2.96M | 1.21M | 2.20M | -0.76M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.71M | 32.71M | -22.13M | -0.52M | -1.39M | 6.70M | 36.70M | -45.80M | -3.70M | 7.83M | -14.19M | 9.53M | 8.04M | 3.61M | 2.92M | 5.32M | -13.89M | 21.42M | 22.53M | 2.47M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.35M | 13.34M | 38.92M | -12.19M | 14.47M | 13.51M | 87.37M | -13.80M | -1.97M | 27.98M | 48.86M | 0.90M | 2.04M | 32.97M | 63.36M | 24.03M | 18.90M | 64.87M | 56.28M | 62.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.22M | 33.06M | -21.82M | -0.55M | -0.23M | 9.74M | 38.27M | -46.22M | -4.08M | 9.41M | -9.17M | 8.28M | 8.82M | 9.21M | 3.90M | 3.35M | -10.16M | 19.22M | -18.25M | 2.46M |