|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.59M | 36.65M | -101.92M | 30.59M | 30.82M | 29.67M | -10.75M | 38.79M | 39.62M | 49.42M | -0.05M | 53.80M | 52.77M | 63.78M | 48.02M | 52.58M | 56.78M | 58.63M | -193.14M | 49.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.71M | 10.57M | 11.93M | 14.14M | 15.54M | 14.53M | 15.15M | 16.64M | 17.93M | 19.03M | 17.97M | 22.09M | 24.67M | 23.85M | 22.59M | 28.83M | 24.27M | 27.58M | 30.59M | 26.52M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.87M | -1.98M | -1.70M | -3.98M | -8.55M | -8.20M | -8.97M | -2.52M | -8.52M | -7.32M | -10.48M | -3.87M | -8.65M | -8.03M | -8.14M | 2.13M | -7.09M | 22.90M | 0.40M | 31.85M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.51M | 0.52M | 0.54M | 0.57M | 0.60M | 0.61M | 0.56M | 0.59M | 0.62M | 0.62M | 0.46M | 0.48M | 0.51M | 0.52M | 0.51M | 0.53M | 0.56M | 0.57M | 0.56M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.12M | 0.01M | | 0.02M | 0.00M | 0.07M | -0.02M | 0.58M | 0.58M | -0.01M | 0.14M | 0.55M | 0.00M | 0.00M | 0.10M | 0.01M | 0.10M | -0.00M | 0.81M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.51M | 59.69M | 40.10M | 31.79M | 52.69M | 39.92M | 55.23M | 58.72M | 40.57M | 58.57M | 88.36M | 54.74M | 73.26M | 62.30M | 104.70M | 75.26M | 74.05M | 93.11M | 147.05M | 84.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 1.92M | 1.78M | 1.75M | 1.75M | 1.66M | 1.54M | 1.49M | 1.32M | 1.44M | 1.50M | 1.49M | 1.49M | 1.69M | 1.63M | 1.54M | 1.58M | 1.66M | 1.51M | 1.83M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.49M | 2.01M | 9.35M | 8.08M | 3.63M | 11.68M | 20.67M | -6.73M | 17.75M | 6.14M | -4.08M | 25.43M | -14.28M | 6.36M | 9.19M | 3.32M | -4.52M | 10.06M | -5.28M | 13.22M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93M | 3.84M | -1.17M | -6.18M | 5.59M | 21.33M | -8.95M | -10.01M | 7.42M | 16.07M | 4.65M | -20.81M | 2.73M | 4.71M | 14.62M | -18.81M | 2.33M | -1.99M | 18.23M | -4.04M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | -1.01M | -0.70M | 6.17M | -9.69M | 2.79M | 1.50M | 7.85M | -13.21M | 1.01M | 2.93M | 4.59M | -11.64M | -0.91M | 1.71M | 6.48M | -10.99M | -5.33M | 10.16M | -15.79M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.55M | 16.12M | -17.50M | 8.81M | -2.11M | 13.50M | -9.95M | 7.33M | 10.41M | -9.99M | 3.18M | 4.52M | -2.43M | 7.60M | -5.53M | 17.10M | -9.68M | -3.10M | 47.78M | 19.61M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.99M | 1.86M | 1.16M | 1.08M | 1.91M | 2.44M | 0.67M | 1.01M | 1.09M | 1.97M | 2.32M | 2.22M | 1.01M | 3.13M | 0.89M | 3.98M | 5.93M | 4.66M | 4.10M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -0.99M | -1.86M | -1.16M | -1.08M | -1.91M | -2.44M | -0.67M | -1.01M | -1.09M | -1.97M | -2.32M | -2.22M | -1.01M | -3.13M | -0.89M | -3.98M | -5.93M | -4.66M | -4.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | -0.01M | 0.00M | 0.01M | | 0.01M | -0.01M | 0.01M | -0.01M | 0.01M | | | | -0.01M | | 0.01M | -0.01M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.08M | -20.76M | -20.18M | -77.11M | -50.68M | -51.24M | -25.43M | -101.69M | -67.43M | -26.60M | -0.33M | -113.83M | -75.71M | -51.60M | -45.22M | -136.45M | -50.19M | -51.55M | -76.97M | -179.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -0.84M | -0.81M | -0.91M | -3.47M | -3.48M | 1.05M | -0.23M | -0.43M | -1.87M | 2.37M | -1.80M | -0.15M | 2.56M | -5.08M | 1.72M | 4.84M | -2.67M | -0.23M | -3.17M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.18M | 37.10M | 17.26M | -47.39M | -2.55M | -16.72M | 28.41M | -43.87M | -28.30M | 29.02M | 88.43M | -63.22M | -4.82M | 12.24M | 51.28M | -60.36M | 24.72M | 32.96M | 65.19M | -102.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.91M | 58.70M | 38.24M | 30.63M | 51.61M | 38.01M | 52.79M | 58.05M | 39.56M | 57.49M | 86.39M | 52.42M | 71.05M | 61.29M | 101.58M | 74.37M | 70.07M | 87.18M | 142.39M | 79.94M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.82M | 37.94M | 18.07M | -46.48M | 0.93M | -13.23M | 27.36M | -43.64M | -27.87M | 30.89M | 86.06M | -61.42M | -4.67M | 9.69M | 56.36M | -62.08M | 19.88M | 35.63M | 65.42M | -99.44M |