|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.16M | 11.52M | 16.58M | 23.17M | 53.48M | 14.73M | 17.88M | 27.94M | 7.93M | 15.17M | 23.22M | 29.23M | 34.26M | 23.47M | 31.03M | 26.07M | 69.45M | 28.69M | 34.73M | 32.73M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 1.69M | 0.30M | 0.30M | 2.00M | 1.86M | 0.30M | 1.70M | -3.71M | 2.18M | 2.00M | 0.30M | 2.23M | 2.52M | 0.40M | 2.60M | -3.68M | 22.00M | 3.00M | 3.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -3.23M | -4.29M | -4.97M | 3.39M | 1.79M | -0.02M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | 5.02M | 6.95M | 31.73M | -2.16M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.74M | 1.95M | 21.06M | 18.69M | 93.58M | -9.01M | 3.55M | 34.66M | 51.53M | 8.75M | 10.49M | 36.22M | 66.13M | 34.17M | 24.10M | 73.73M | 109.94M | 68.86M | 6.42M | 58.76M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.74M | 12.17M | 12.12M | 11.96M | 12.10M | 12.37M | 12.54M | 12.79M | 10.01M | 13.45M | 14.10M | 11.42M | 13.18M | 12.97M | 13.07M | 22.36M | 26.62M | 26.49M | 26.84M | 26.74M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 21.86M | 3.44M | -42.85M | -7.06M | -0.25M | 4.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 9.74M | 9.35M | 12.11M | 5.90M | 7.23M | 11.43M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.22M | 15.59M | | | -4.69M | | | -0.21M | | 56.18M | | 0.20M | | | | | | 5.00M | 5.23M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.64M | -0.08M | -0.40M | -0.48M | 269.35M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -173.32M | -31.68M | -9.35M | -9.81M | -5.08M | -7.59M | -26.54M | -9.83M | -3.67M | -66.97M | -11.42M | -11.50M | -6.67M | -7.79M | -12.53M | -489.87M | 254.41M | -13.23M | -13.39M | -14.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -2.74M | 0.02M | -0.07M | -0.19M | -2.41M | 0.04M | -0.18M | -2.29M | -1.43M | | -0.08M | -0.03M | -6.03M | -0.12M | -0.06M | 0.01M | -10.61M | -0.04M | -0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -2.62M | -63.37M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.07M | 2.07M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -1.98M | 0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -11.57M | -19.02M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.92M | -12.19M | 14.47M | 13.51M | 87.37M | -13.80M | -1.97M | 27.98M | 48.86M | 0.90M | 2.04M | 32.97M | 57.40M | 29.05M | 14.36M | 64.38M | 97.83M | 62.96M | -0.81M | 47.33M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.82M | -0.55M | -0.23M | 9.74M | 38.27M | -46.22M | -4.08M | 9.41M | -4.33M | 8.28M | 8.82M | 3.77M | 3.38M | 8.28M | -14.61M | 18.73M | 23.29M | 2.46M | -9.59M | -19.11M |