|
Net Income (Quarter)
|
| | | | | | | | | | | | | -14.35M | 19.52M | -16.98M | -41.86M | 11.35M | -1.30M | -4.27M | 0.23M | 3.02M | 4.70M | 0.79M | 3.27M | 1.35M | 12.84M | 0.80M | 3.19M | 5.54M | 11.46M | 8.56M | 4.47M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | 15.10M | 16.65M | 18.00M | 19.11M | 17.61M | 17.03M | 16.72M | 17.63M | 17.56M | 28.59M | 19.02M | 18.44M | 18.46M | 34.65M | 15.75M | 14.05M | 6.99M | 29.71M | 5.55M | 8.22M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -22.52M | -1.68M | -1.54M | | 1.00M | -0.91M | -1.06M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | -0.03M | -0.62M | | -3.15M | -0.94M | -7.46M | 0.03M | | | -0.57M | | | -12.17M | | | | | -5.75M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | 27.63M | | | | | | | | | | | | | 2.40M | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | 2.17M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | 9.74M | 8.24M | 7.71M | 7.09M | 5.71M | 9.61M | 13.50M | 18.73M | 23.40M | 27.55M | 21.20M | 20.97M | 10.87M | 30.03M | 28.31M | 25.20M | 29.21M | 21.87M | 21.18M | 13.84M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | 2.13M | 2.29M | 1.69M | 2.00M | 1.37M | 1.33M | 0.86M | 0.38M | -0.12M | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | 5.04M | 5.11M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.21M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | 1.41M | 2.77M | 3.11M | 3.14M | 1.94M | 2.00M | 1.73M | 1.65M | 1.32M | 1.60M | 1.15M | 1.61M | 3.39M | 2.31M | 4.28M | 4.09M | 0.51M | 0.43M | 0.47M | 3.42M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | 0.36M | 4.05M | -5.42M | 0.66M | 1.87M | 2.77M | -3.79M | -2.57M | 1.06M | 2.10M | -0.83M | 0.25M | -2.48M | 2.65M | 1.30M | 0.06M | -2.00M | 3.23M | 0.81M | 2.21M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | 0.60M | | | | -5.37M | | | | | | | 2.73M | 1.10M | 1.02M | 5.26M | 7.39M | -12.69M | 3.58M | 1.25M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | -0.65M | -0.33M | -0.49M | -0.34M | -0.28M | -0.09M | -0.33M | -0.37M | -0.22M | -0.14M | -0.38M | -0.31M | -0.29M | -0.33M | -0.29M | -0.18M | -0.08M | -0.10M | -0.16M | -0.21M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | -87.80M | | | | | | | | | | -9.16M | -30.19M | -0.38M | | | | -20.15M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | 65.33M | 49.44M | 33.61M | 49.74M | 34.17M | 13.18M | 54.30M | 108.62M | 69.48M | 40.78M | 40.09M | 68.51M | 25.26M | 25.36M | 83.17M | 97.10M | 136.50M | 35.40M | 53.33M | 40.64M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 58.78M | -43.14M | 31.25M | 3.38M | 2.97M | 1.86M | -8.21M | 0.84M | | 107.00M | -107.09M | | 0.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | -9.69M | -82.64M | -13.35M | 26.56M | 48.68M | -76.52M | -8.62M | 48.58M | -55.67M | 25.49M | -14.91M | 53.01M | -13.77M | -53.15M | 25.91M | 96.42M | 243.24M | 13.04M | -0.35M | 1.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | 0.92M | 1.03M | 0.71M | 1.00M | 0.60M | 1.46M | 1.75M | 0.43M | 0.22M | 0.36M | 0.44M | 1.39M | 0.53M | 0.99M | 0.48M | 2.10M | 0.63M | 0.16M | 0.98M | 0.37M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | -0.96M | 2.63M | -3.13M | -0.66M | 0.44M | 1.72M | 2.08M | 0.05M | 0.20M | 0.53M | 0.22M | -75.27M | -26.68M | -2.49M | -0.58M | 4.45M | -26.45M | -469.22M | -10.11M | 0.14M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -77.10M | -22.98M | | | | -22.52M | -10.01M | -8.02M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | 145.64M | | 65.45M | 98.12M | 152.94M | 87.89M | 94.79M | 162.25M | 129.88M | 183.67M | 190.07M | -1.34M | 159.25M | 133.47M | 187.10M | 126.42M | 559.66M | 125.22M | 135.84M | 151.19M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | -0.18M | 0.19M | 0.14M | -0.31M | -0.01M | 0.15M | -0.06M | 0.10M | -0.29M | 0.22M | -0.11M | -0.06M | 0.10M | -0.17M | -0.01M | 0.34M | 0.14M | -0.14M | -0.09M | 0.16M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | -1.08M | -71.57M | -8.62M | 32.68M | 54.81M | -65.05M | 6.90M | 67.46M | -32.36M | 53.79M | 6.40M | -1.34M | -29.48M | -25.77M | 53.63M | 126.42M | 246.14M | -434.45M | 10.63M | 15.35M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | 146.72M | 145.64M | | | | | | | | 129.88M | 183.67M | | 188.73M | 159.25M | 133.47M | | 313.52M | 559.66M | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | 10.40M | 8.57M | 8.20M | 7.43M | 5.99M | 9.69M | 13.83M | 19.10M | 23.62M | 27.68M | 21.57M | 21.28M | 11.16M | 30.36M | 28.60M | 25.39M | 29.28M | 21.97M | 21.34M | 14.05M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | -0.90M | -71.76M | -8.77M | 32.99M | 54.83M | -65.20M | 6.96M | 67.36M | -32.08M | 53.57M | 6.51M | -1.29M | -29.59M | -25.61M | 53.64M | 126.07M | 246.00M | -434.31M | 10.71M | 15.19M |