|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | -4.87M | 2.58M | 2.79M | -8.54M | -51.50M | 2.65M | 17.79M | 14.88M | 15.67M | 39.81M | 56.96M | 57.10M | 9.39M | 6.54M | 74.23M | 70.28M | 67.89M | 106.08M | 85.04M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.16M | 2.04M | 4.53M | 4.34M | 4.24M | 4.13M | 2.40M | 2.11M | 1.87M | 1.84M | 3.54M | 1.58M | 2.38M | 3.47M | 2.76M | 2.97M | 2.69M | 2.69M | 2.61M | 3.36M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.88M | -3.26M | 8.13M | -5.97M | 1.89M | -5.80M | -0.00M | 3.27M | 0.54M | 1.56M | -6.47M | 5.60M | -0.96M | -0.47M | -1.77M | -1.30M | -0.06M | 3.62M | -4.19M | 0.42M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.11M | 0.05M | 0.05M | | 0.33M | 0.04M | 0.03M | | 0.08M | 0.03M | 0.02M | | 0.05M | 0.02M | 0.01M | 0.00M | 0.04M | 0.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.88M | -2.78M | 0.44M | 0.44M | 0.01M | 4.96M | 0.25M | | -3.86M | 0.06M | 0.59M | 0.59M | -5.25M | 0.59M | 0.15M | 0.17M | | 0.64M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.88M | 29.24M | 18.12M | 0.36M | 0.36M | 0.12M | | 0.41M | 7.86M | 0.41M | 21.16M | 0.59M | 23.97M | 33.11M | 37.52M | 0.59M | 58.73M | 0.59M | 82.69M | 0.57M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.51M | -46.98M | 47.83M | 57.35M | -35.72M | -39.89M | 18.25M | 99.11M | -93.17M | 71.38M | 153.34M | 181.99M | -29.00M | 104.14M | 74.69M | 162.01M | 145.00M | 26.67M | 110.77M | 148.81M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.04M | 0.01M | 0.00M | 0.19M | 0.73M | 0.04M | 1.84M | -0.17M | 1.66M | 1.17M | 2.15M | 0.29M | -0.70M | 1.68M | 0.34M | 1.05M | 0.53M | 0.54M | 0.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 1.35M | 1.27M | 1.52M | 1.98M | 2.16M | 2.35M | 2.23M | 2.00M | 1.97M | 1.98M | 1.00M | -1.05M | 2.16M | 2.19M | 2.49M | 4.07M | 2.32M | 2.34M | 2.24M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.66M | -26.04M | 25.08M | -28.27M | 12.41M | -0.54M | -16.76M | 9.97M | -4.66M | 1.81M | -4.08M | 5.25M | 14.82M | 1.07M | -8.60M | 4.12M | 11.12M | 4.40M | -12.73M | 2.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.44M | 24.46M | 32.45M | -1.63M | 5.03M | 9.47M | -12.87M | 19.79M | -1.96M | 9.96M | -26.93M | -1.66M | 43.34M | 4.86M | -45.22M | -11.14M | 53.92M | 14.09M | -57.30M | -45.51M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.02M | 4.43M | 2.43M | -6.14M | 22.36M | -12.58M | -12.03M | 19.67M | -1.29M | 14.58M | -18.69M | 11.06M | 5.12M | 12.84M | -26.22M | 13.82M | 12.87M | 12.91M | -28.70M | 18.58M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.03M | -1.02M | 7.66M | -7.14M | 4.85M | 6.34M | -5.33M | -2.10M | -0.92M | 4.58M | -12.08M | -14.83M | 16.39M | 11.06M | -9.91M | -28.39M | 12.21M | 4.65M | 5.06M | -29.87M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.23M | 4.05M | 1.24M | 3.10M | 9.61M | -1.39M | 4.26M | 5.59M | 9.02M | 3.54M | 3.29M | 6.66M | 8.43M | -7.25M | -45.82M | 1.43M | 12.85M | -8.91M | 5.51M | 11.81M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | 2.25M | 0.73M | 1.86M | -1.75M | 5.32M | 0.91M | 1.47M | -0.72M | 1.58M | 19.09M | 0.95M | 1.09M | 12.14M | 1.89M | 1.86M | 7.00M | -5.81M | 0.58M | 0.82M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | | -0.67M | 21.75M | | -21.75M | | | | | 0.01M | 0.82M | 1.19M | | | 0.76M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | | | | | | 1.79M | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | -2.03M | 4.03M | 0.79M | -0.79M | 4.73M | -4.38M | 1.60M | -1.58M | 3.07M | -3.07M | 0.16M | 2.13M | 0.47M | -2.76M | 0.10M | 0.55M | 0.90M | -1.55M | 0.20M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.64M | 24.78M | 95.58M | 9.06M | 2.44M | 4.89M | -40.31M | 3.75M | 2.52M | 4.11M | -251.45M | 172.02M | 3.04M | 13.22M | 437.33M | 81.21M | 12.08M | 2.78M | -20.08M | 15.07M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.66M | -2.72M | 1.76M | -109.90M | -250.20M | 48.74M | -123.19M | -17.76M | 77.43M | -33.96M | -21.45M | -4.87M | -174.56M | -25.63M | -55.05M | 66.27M | 53.75M | 2.80M | -35.55M | -325.22M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.21M | -0.21M | -0.13M | -0.26M | 0.02M | 6.45M | | -0.04M | 0.00M | 0.68M | 0.10M | 0.05M | 0.39M | 0.48M | | | 0.38M | -1.86M | 0.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.25M | -7.46M | 10.22M | -7.33M | 77.59M | -13.31M | -15.89M | -14.10M | 7.70M | -7.35M | 80.87M | -58.20M | -5.97M | -5.53M | -5.47M | -6.25M | -6.02M | 11.42M | 147.05M | -19.57M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | 3.34M | 4.12M | 4.12M | 4.04M | 3.61M | 3.46M | 3.43M | 3.44M | 3.43M | 3.42M | 3.99M | 4.17M | 4.19M | 4.24M | 4.31M | 4.62M | 5.18M | 5.18M | 5.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.00M | -0.01M | -0.03M | -0.03M | -0.03M | -0.01M | -0.00M | 0.00M | -0.04M | -0.00M | 0.00M | -0.01M | -0.02M | -0.08M | -0.01M | -0.03M | -0.12M | -0.07M | -0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.89M | -57.15M | 59.81M | -59.90M | -208.35M | -4.49M | -120.84M | 67.25M | -8.03M | 30.03M | 212.76M | 118.92M | -209.56M | 72.96M | 14.09M | 222.02M | 192.69M | 40.78M | 222.20M | -196.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.87M | -49.23M | 47.10M | 55.49M | -33.97M | -45.21M | 17.34M | 97.64M | -92.44M | 69.80M | 134.25M | 181.04M | -30.10M | 92.00M | 72.80M | 160.15M | 137.99M | 32.49M | 110.19M | 147.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.92M | -57.16M | 59.82M | -59.88M | -208.32M | -4.46M | -120.82M | 67.25M | -8.04M | 30.07M | 212.76M | 118.92M | -209.54M | 72.99M | 14.17M | 222.03M | 192.73M | 40.89M | 222.27M | -195.98M |