|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.39M | 12.08M | 17.86M | 18.40M | 19.11M | -71.49M | 16.40M | 20.31M | 23.74M | -61.58M | 27.32M | 25.61M | 32.68M | -81.64M | 26.85M | 23.66M | 23.77M | 8.50M | 20.52M | 26.95M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 3.47M | 3.56M | 4.40M | 5,310.00M | 8.86M | 5.90M | 4.90M | 5.20M | 12.79M | 3.55M | 6.80M | 6.60M | 5.76M | 4.00M | 5.80M | 6.30M | 1.59M | 5.40M | 31.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.57M | -4.75M | -4.50M | -0.24M | -1.28M | -1.41M | -2.19M | 7.01M | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 7.56M | | | | | 0.89M | -0.01M | 2.91M | 3.87M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.42M | 45.44M | -7.05M | 13.46M | 0.19M | 155.61M | -16.83M | 36.71M | 25.67M | 106.83M | -10.00M | 60.64M | 25.55M | 95.36M | -33.03M | 51.96M | 47.32M | 75.63M | -3.14M | 99.72M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.14M | 0.15M | 0.46M | 0.32M | 0.36M | 0.33M | 0.33M | 0.33M | 1.02M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.68M | 8.26M | 10.15M | 10.03M | 13.96M | 15.78M | 15.53M | 16.11M | 14.56M | 14.53M | 13.87M | 13.20M | 13.11M | 13.30M | 14.79M | 14.70M | 14.17M | 14.48M | 13.18M | 13.42M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.38M | 12.33M | -31.47M | 13.95M | 49.29M | -51.50M | -10.93M | 2.07M | -3.23M | -8.85M | -1.60M | 7.43M | 3.81M | 39.90M | -21.34M | -25.96M | 20.47M | 4.80M | 2.85M | -0.15M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 7.83M | -9.81M | 4.01M | 29.20M | 6.61M | -26.08M | 3.34M | 9.41M | 11.84M | -15.12M | -8.45M | 10.17M | 37.55M | -37.67M | 1.14M | 15.44M | -15.73M | -30.12M | -9.35M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.64M | -11.83M | -6.88M | 3.63M | 2.78M | 4.25M | -24.68M | 6.37M | 9.79M | 8.88M | -0.33M | 13.41M | -14.85M | 19.82M | 0.08M | 1.59M | -23.82M | 11.30M | 15.81M | 80.88M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | -9.31M | 2.62M | -4.19M | -0.10M | 0.14M | 3.19M | 0.81M | -3.55M | 8.83M | 11.38M | -15.01M | -5.94M | 4.18M | 5.24M | -6.98M | -28.82M | 18.87M | -0.98M | 0.74M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12M | -13.75M | 11.71M | -5.95M | 6.23M | 8.75M | -15.35M | 1.49M | 1.97M | -6.69M | 0.19M | -3.98M | 4.22M | -3.93M | 1.31M | 0.91M | 0.24M | -5.41M | 1.17M | 0.79M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 7.65M | 6.45M | 4.57M | 6.30M | 7.15M | 6.44M | 6.70M | 4.74M | 4.46M | 5.23M | 5.17M | 5.17M | 5.87M | 3.45M | 5.75M | 5.54M | 6.91M | 2.83M | 5.69M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.08M | -1.71M | 0.46M | 32.20M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 1.72M | | 0.27M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.80M | -182.20M | -6.45M | -1.66M | -245.29M | -5.44M | -6.90M | -38.90M | 42.41M | -0.28M | -3.51M | -5.17M | -4.90M | -61.23M | -3.45M | -5.35M | -5.54M | -7.17M | -2.83M | -5.69M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.09M | 0.10M | 0.22M | -5.85M | -0.48M | -0.43M | -0.60M | -0.66M | -0.52M | -0.63M | -0.63M | -0.64M | -0.65M | -0.65M | -0.65M | -0.66M | -0.67M | 2.82M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.03M | 114.90M | 2.67M | -11.75M | 248.10M | -148.65M | 19.69M | 4.56M | -71.31M | -105.52M | 8.83M | -55.34M | -18.09M | -22.30M | 41.02M | -44.57M | -14.68M | -66.08M | 15.14M | -50.19M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 2.64M | 2.64M | 2.64M | 2.63M | 2.63M | 2.64M | 2.63M | 2.63M | 2.63M | 2.64M | 2.62M | 2.62M | 2.63M | 2.62M | 2.58M | 2.58M | 2.58M | 2.55M | 2.55M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | -0.01M | -0.53M | -0.66M | -0.99M | 0.98M | 0.01M | 0.17M | -0.39M | 0.57M | -0.17M | 0.04M | 0.30M | -0.65M | 0.74M | 0.75M | -0.06M | 0.02M | -0.23M | -0.11M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | -21.87M | -11.36M | -0.61M | 2.01M | 2.49M | -4.03M | 2.53M | -3.62M | 1.59M | -4.85M | 0.17M | 2.87M | 11.18M | 5.28M | 2.80M | 27.04M | 2.40M | 8.93M | 43.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.62M | 37.79M | -13.51M | 8.89M | -6.11M | 148.46M | -23.27M | 30.01M | 20.94M | 102.37M | -15.23M | 55.47M | 20.38M | 89.49M | -36.49M | 46.21M | 41.78M | 68.71M | -5.97M | 94.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59M | -21.86M | -10.84M | 0.06M | 3.00M | 1.51M | -4.04M | 2.37M | -3.22M | 1.02M | -4.68M | 0.13M | 2.56M | 11.83M | 4.54M | 2.04M | 27.10M | 2.38M | 9.16M | 43.84M |