|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.20M | 29.70M | 29.20M | 19.50M | 20.50M | 33.50M | 31.80M | 34.60M | 27.40M | 40.30M | 43.30M | 46.40M | 51.60M | 60.80M | 53.90M | 50.00M | 46.30M | 71.40M | 68.10M | 60.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 2.50M | 1.70M | 2.10M | 2.40M | 3.00M | 2.10M | 2.70M | 2.00M | 3.80M | 3.10M | 4.20M | 4.40M | 4.40M | 3.40M | 3.40M | 2.40M | 5.70M | 3.60M | 3.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -0.50M | -8.00M | 1.50M | 0.30M | 2.90M | -2.90M | -4.50M | -0.30M | 2.50M | -0.20M | -2.30M | 0.80M | 1.50M | 1.70M | 0.90M | 0.70M | -0.50M | 8.70M | 5.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 7.80M | -7.90M | 10.90M | -0.40M | -1.00M | 4.40M | -6.10M | -0.10M | 5.50M | 0.20M | 1.40M | -0.80M | 6.70M | -7.20M | -0.10M | 8.60M | 2.80M | -12.10M | 14.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 13.30M | 15.80M | 46.70M | 7.00M | 15.40M | 10.00M | 39.40M | 7.10M | 35.90M | 48.00M | 103.40M | 31.30M | 40.60M | 68.80M | 90.60M | 36.70M | 59.70M | 61.10M | 97.20M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 12.60M | 12.70M | 12.90M | 13.40M | 13.70M | 13.60M | 14.00M | 14.30M | 15.50M | 15.30M | 15.30M | 15.40M | 15.80M | 16.50M | 17.60M | 18.70M | 19.90M | 20.30M | 21.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | 31.00M | 19.80M | -54.40M | 29.60M | 37.70M | 34.60M | -100.60M | 35.50M | 25.60M | 12.90M | -72.30M | 40.30M | 41.40M | 6.50M | -81.00M | 31.40M | 36.70M | 39.60M | -108.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 5.00M | 3.20M | 24.90M | 33.70M | 7.80M | 4.10M | 7.40M | 6.00M | 9.70M | 5.70M | 8.90M | 8.40M | 15.80M | 7.90M | 8.50M | 5.60M | 7.30M | 7.00M | 7.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.20M | | | 79.60M | 1.00M | 4.90M | 0.70M | 43.20M | 13.50M | 42.50M | -0.90M | -0.10M | | | | 39.70M | 82.10M | | | 418.90M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.40M | -4.90M | -3.20M | -104.20M | -34.30M | -11.70M | -4.10M | -49.60M | -19.40M | -52.00M | -4.30M | -8.00M | -7.60M | -15.40M | -7.80M | -48.10M | -87.70M | -6.60M | -7.00M | -426.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | -0.20M | 0.10M | -0.10M | 0.30M | -0.30M | 0.20M | -0.10M | 0.10M | | -0.10M | -0.30M | | | -0.20M | -11.60M | -0.20M | -0.20M | -0.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -9.00M | 21.40M | 10.00M | 26.10M | -11.20M | -0.50M | 21.10M | 3.10M | 26.10M | -50.40M | -76.70M | -35.30M | -25.20M | -36.70M | -23.80M | 16.90M | -46.70M | -64.60M | 338.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.40M | 5.50M | 5.40M | 5.50M | 6.10M | 6.10M | 6.10M | 7.30M | 7.40M | 7.30M | 7.30M | 8.60M | 8.50M | 8.50M | 8.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 0.30M | -0.50M | | -0.10M | -0.50M | -1.10M | 1.10M | 0.10M | 0.40M | -1.10M | 1.30M | -0.50M | -0.30M | 0.80M | -1.30M | 0.50M | 0.80M | 0.20M | -0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.90M | -0.30M | 33.50M | -47.50M | -1.30M | -8.00M | 4.30M | 12.00M | -9.10M | 10.40M | -7.80M | 20.00M | -12.10M | -0.30M | 25.10M | 17.40M | -33.60M | 7.20M | -10.30M | 9.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.70M | 8.30M | 12.60M | 21.80M | -26.70M | 7.60M | 5.90M | 32.00M | 1.10M | 26.20M | 42.30M | 94.50M | 22.90M | 24.80M | 60.90M | 82.10M | 31.10M | 52.40M | 54.10M | 89.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.40M | -0.60M | 34.00M | -47.50M | -1.20M | -7.50M | 5.40M | 10.90M | -9.20M | 10.00M | -6.70M | 18.70M | -11.60M | | 24.30M | 18.70M | -34.10M | 6.40M | -10.50M | 9.50M |