|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.83M | 13.90M | 17.70M | 17.05M | 13.45M | 24.70M | 21.50M | 2.86M | 18.00M | 37.49M | 27.15M | 33.99M | 24.54M | 19.43M | 30.42M | 30.63M | 23.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | 6.41M | 7.88M | 7.93M | 7.23M | 7.92M | 7.89M | 11.56M | 11.59M | 12.25M | 10.30M | 13.95M | 11.34M | 8.68M | 11.11M | 15.36M | 10.40M | 10.56M | 10.19M | 15.69M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 2.48M | 10.05M | 7.13M | -0.04M | 0.04M | 11.65M | | 1.75M | -0.86M | -7.07M | 0.60M | 1.34M | 3.10M | -2.42M | 0.26M | 0.14M | 8.71M | 1.78M | 2.34M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 9.27M | -9.19M | 6.88M | -5.77M | -1.15M | -0.33M | 9.53M | -9.76M | 2.55M | -2.81M | 20.93M | -20.83M | 4.07M | -4.70M | | 32.51M | 0.47M | 0.59M | 20.53M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | 0.03M | 0.02M | | 0.16M | 0.00M | 2.08M | -2.03M | 0.37M | 0.85M | 1.44M | 1.22M | | 0.74M | -0.34M | 0.77M | -0.42M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.78M | 33.76M | 46.19M | -79.10M | 28.86M | 44.46M | 91.18M | -92.10M | 78.22M | 68.77M | 80.37M | -130.72M | 107.22M | 85.21M | 139.62M | -106.83M | 80.05M | 93.77M | 126.41M | -162.17M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.57M | 0.19M | 0.19M | 0.20M | 0.19M | 0.22M | 0.28M | 0.28M | 0.28M | 0.29M | 0.28M | 0.29M | 0.29M | 0.29M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36M | 6.32M | 6.73M | 6.86M | 6.90M | 6.81M | 6.78M | 6.41M | 6.14M | 6.10M | 6.29M | 5.97M | 6.03M | 6.32M | 6.97M | 6.95M | 7.12M | 9.40M | 8.96M | 9.72M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.93M | -4.46M | 15.53M | -5.79M | 34.62M | 3.11M | -6.09M | -0.83M | 5.27M | 46.65M | -36.05M | -18.10M | 15.04M | -10.71M | -17.35M | 2.88M | -8.37M | 37.60M | -49.01M | 22.66M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.05M | 6.53M | 46.35M | -7.04M | -36.38M | 24.54M | 5.42M | -89.84M | 84.25M | 0.23M | -1.59M | 4.44M | -90.84M | 45.02M | 57.76M | 1.02M | 3.05M | -40.83M | 30.52M | -142.77M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | -0.21M | -5.88M | 3.27M | 6.13M | 5.31M | -7.03M | 1.49M | -7.63M | 1.78M | -0.77M | -3.36M | 0.76M | -0.51M | 8.53M | -5.67M | -11.49M | -0.30M | 9.66M | -0.06M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -1.34M | 2.71M | 0.83M | -4.81M | 3.59M | -2.13M | 5.21M | -2.40M | 3.44M | 0.29M | -3.16M | 5.50M | 6.07M | -7.52M | -0.17M | 0.45M | 1.60M | 0.79M | -0.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | -3.30M | 2.59M | 2.06M | 4.74M | 2.97M | 1.98M | 6.58M | 6.42M | -7.85M | 20.59M | 7.61M | -2.78M | 14.51M | -14.32M | 3.45M | 0.45M | 0.00M | 16.75M | 6.18M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.10M | 0.15M | 4.75M | | 0.00M | | | | 0.06M | 0.05M | | | | | | | | 0.05M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | | 38.93M | 2.29M | -0.34M | | 1.50M | -0.04M | | 1.65M | | 21.15M | -0.38M | | 28.73M | 5.19M | 47.92M | 54.06M | 4.46M | -1.49M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.27M | 0.21M | | | | | | | | | | | | | | | | 0.30M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | -0.00M | 0.15M | | | | 0.15M | | | | 0.15M | | | | 2.25M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.71M | -4.97M | -1.42M | -3.32M | -4.29M | -3.17M | -9.35M | -10.17M | -5.59M | -10.04M | -10.85M | -30.60M | -9.08M | -8.37M | -31.70M | -15.29M | -54.79M | -63.10M | -12.57M | -7.81M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69M | 0.02M | 0.04M | | | 1.38M | 0.06M | | | | | 3.10M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.82M | -30.50M | -35.16M | 71.39M | -22.31M | -44.32M | -78.86M | 102.45M | -68.12M | -65.85M | -66.81M | 167.86M | -99.13M | -76.04M | -104.32M | 123.56M | 12.24M | -67.56M | -113.28M | 172.05M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | -0.08M | -0.02M | -0.01M | -0.05M | -0.09M | 0.03M | 0.02M | 0.04M | -0.07M | 0.04M | -0.04M | -0.01M | 0.06M | -0.18M | 0.02M | 0.14M | -0.23M | 0.06M | -0.12M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.64M | -1.79M | 9.59M | -11.03M | 2.21M | -3.13M | 3.00M | 0.19M | 4.56M | -7.18M | 2.75M | 6.49M | -1.00M | 0.85M | 3.41M | 1.47M | 37.63M | -37.12M | 0.62M | 1.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.98M | 37.06M | 43.60M | -81.16M | 24.12M | 41.49M | 89.19M | -98.68M | 71.80M | 76.62M | 59.77M | -138.33M | 110.00M | 70.69M | 153.94M | -110.27M | 79.60M | 93.76M | 109.66M | -168.34M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.76M | -1.71M | 9.61M | -11.03M | 2.26M | -3.04M | 2.97M | 0.18M | 4.51M | -7.11M | 2.71M | 6.54M | -0.99M | 0.80M | 3.59M | 1.45M | 37.50M | -36.89M | 0.56M | 2.07M |