|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.09M | 35.26M | 41.19M | 38.87M | 33.56M | 137.74M | 28.71M | 30.06M | 28.05M | 9.96M | 11.81M | 16.39M | 32.52M | 25.20M | 40.67M | 33.09M | 40.97M | 33.46M | 37.04M | 24.75M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | 3.71M | 3.86M | 4.28M | 5.17M | 5.30M | 5.22M | 5.56M | 6.50M | 6.76M | 6.92M | 7.35M | 7.66M | 7.38M | 7.89M | 7.25M | 7.30M | 7.65M | 7.39M | 7.55M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.17M | -1.71M | -0.70M | -0.51M | -0.49M | 1.26M | -2.21M | -1.26M | -13.02M | 0.35M | -5.72M | -7.60M | -6.95M | -6.45M | -5.48M | -5.24M | -8.22M | -5.21M | -11.97M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.54M | 7.61M | -8.79M | 3.32M | 2.36M | 0.01M | -5.68M | -2.53M | 8.48M | 5.50M | 5.50M | 1.48M | 8.34M | -13.07M | 6.61M | 0.05M | 1.35M | -4.56M | 12.12M | 7.36M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.19M | 28.57M | 11.38M | 28.82M | 28.66M | -108.63M | 32.18M | 24.45M | 38.09M | 27.69M | 41.09M | 24.32M | 58.12M | 28.36M | 34.49M | 4.55M | 7.51M | 37.41M | 32.97M | 6.46M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.28M | 63.83M | 52.56M | 67.68M | 62.22M | 29.11M | 60.89M | 54.51M | 66.14M | 37.64M | 52.90M | 40.70M | 90.64M | 53.56M | 75.16M | 37.64M | 48.48M | 70.87M | 70.01M | 31.21M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.43M | 0.45M | 0.40M | 0.40M | 0.38M | 1.05M | 0.40M | 0.40M | 1.00M | 0.51M | 1.87M | 0.49M | 1.22M | 1.16M | 1.11M | 1.13M | 0.52M | 1.92M | 1.25M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.72M | 18.75M | 18.98M | 19.16M | 19.56M | 19.71M | 20.19M | 19.43M | 22.33M | 21.92M | 29.94M | 34.44M | 32.95M | 33.66M | 26.80M | 28.47M | 28.31M | 28.43M | 36.87M | 37.26M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 0.55M | 17.93M | -7.06M | 4.30M | -0.74M | 19.07M | -10.04M | 8.78M | 5.85M | 2.26M | 14.76M | -16.09M | 2.17M | 10.39M | 18.46M | -2.85M | 3.72M | 9.23M | 11.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.56M | 10.13M | 2.28M | 1.77M | 7.59M | -8.90M | 23.03M | -13.42M | 29.81M | -4.17M | 34.30M | -6.30M | 9.40M | -15.15M | 5.44M | -2.47M | -19.84M | 4.05M | 1.06M | -9.52M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.48M | 0.71M | 2.33M | 2.25M | -6.11M | 6.78M | -1.64M | -0.64M | -9.39M | 0.92M | 2.48M | -3.35M | 4.45M | 1.26M | 3.84M | 4.04M | -7.57M | 1.17M | -6.06M | -1.35M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.20M | -2.44M | -0.56M | 0.71M | 0.31M | 0.32M | -2.90M | -0.33M | 1.51M | 10.00M | -16.90M | -0.25M | -2.20M | 14.49M | -19.40M | 9.40M | -16.27M | 1.24M | -1.75M | -0.59M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.59M | -8.93M | 29.42M | 5.62M | 13.30M | 9.37M | -1.21M | 4.06M | 7.24M | 22.89M | 29.33M | 5.39M | 11.84M | 3.82M | 4.33M | 6.41M | 5.00M | 5.62M | 6.32M | 6.35M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.00M | | 0.01M | 0.07M | 0.00M | 0.00M | | | 0.00M | 0.00M | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.61M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.37M | | 23.32M | -0.40M | | 394.65M | | | | 34.03M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | -1.01M | | | 1.00M | 0.05M | | | -0.03M | 0.73M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.62M | -13.27M | -23.52M | -14.29M | -31.90M | -59.81M | -27.32M | -36.64M | -21.73M | -47.06M | -402.50M | -21.99M | -28.17M | -15.29M | -52.82M | -22.32M | -20.36M | -26.92M | -168.63M | -23.18M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.35M | -1.87M | 5.58M | 4.87M | -5.67M | -0.77M | 3.48M | 0.32M | -7.62M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.15M | -7.21M | -7.21M | -36.17M | -22.63M | -40.71M | -53.80M | -40.58M | -12.46M | -10.65M | 480.06M | -21.08M | -64.70M | -44.51M | -22.28M | -27.55M | -12.78M | 129.44M | -60.67M | -33.72M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61M | 3.60M | 3.60M | 3.60M | 3.58M | 3.34M | 3.26M | | 6.50M | 3.23M | 3.29M | 3.27M | 3.22M | 3.20M | 3.18M | 3.18M | 3.20M | 3.20M | 3.20M | 3.09M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.63M | 0.14M | 1.28M | 0.77M | -0.96M | 4.45M | -7.79M | -0.28M | -1.57M | 12.56M | -2.28M | -3.77M | -6.47M | 3.64M | -11.70M | 5.20M | 10.01M | 1.61M | -0.56M | 6.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.88M | 43.49M | 23.12M | 17.99M | 6.74M | -66.96M | -28.02M | -22.98M | 30.38M | -7.51M | 128.18M | -6.14M | -8.70M | -2.60M | -11.63M | -7.03M | 25.36M | 175.00M | -159.85M | -19.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.69M | 72.75M | 23.15M | 62.06M | 48.92M | 19.74M | 62.11M | 50.45M | 58.90M | 14.76M | 23.57M | 35.31M | 78.80M | 49.73M | 70.83M | 31.24M | 43.49M | 65.26M | 63.69M | 24.86M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.51M | 43.35M | 21.84M | 17.22M | 7.69M | -71.42M | -20.23M | -22.70M | 31.95M | -20.07M | 130.46M | -2.37M | -2.23M | -6.24M | 0.06M | -12.23M | 15.35M | 173.39M | -159.29M | -25.68M |