|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37M | -3.67M | -19.81M | -1.94M | 2.88M | -80.96M | 3.65M | 9.12M | 8.67M | 17.69M | -2.30M | 9.03M | 1.78M | -68.16M | -3.47M | -8.92M | 15.39M | -27.47M | 43.63M | -21.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.71M | 2.62M | 3.71M | 5.22M | 5.20M | 3.30M | 4.33M | 4.28M | 5.02M | 3.67M | 4.65M | 4.33M | 5.33M | 4.17M | 4.98M | 6.02M | 8.84M | 3.23M | 4.41M | 5.14M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84M | -15.12M | -0.17M | -5.65M | -9.10M | -5.17M | -1.52M | -1.77M | 3.03M | -9.07M | -5.89M | 6.20M | -14.81M | -6.12M | 0.06M | -10.68M | 10.68M | -11.32M | 0.42M | -10.38M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.49M | -0.47M | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.68M | 55.95M | -27.16M | 99.88M | 11.64M | 42.49M | -36.22M | 80.94M | 32.20M | 2.62M | -27.27M | 57.11M | 13.49M | 35.95M | -25.01M | 6.33M | -15.20M | 10.33M | -51.99M | -15.44M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.73M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.39M | 35.59M | 33.50M | 23.72M | 22.94M | 23.89M | 23.73M | 24.15M | 23.94M | 24.72M | 23.52M | 23.26M | 23.66M | 24.33M | 22.50M | 18.23M | 15.84M | 15.18M | 12.70M | 11.51M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.35M | 30.86M | | | -40.55M | 1.27M | | | | | | | -17.20M | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | -22.31M | -0.00M | 0.03M | -24.30M | -0.95M | | -6.40M | 22.25M | 7.29M | -0.06M | 0.02M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.33M | 1.43M | -3.42M | 7.71M | 4.10M | -37.98M | -3.82M | 1.17M | 18.78M | -17.45M | -3.23M | -4.55M | 36.94M | -43.85M | 1.56M | 41.80M | 7.20M | -60.39M | 2.33M | 35.63M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.68M | 9.82M | 12.64M | 15.46M | 12.50M | 20.72M | 12.40M | 11.37M | 13.34M | 13.49M | 14.07M | 9.96M | 9.15M | 12.04M | 9.53M | 8.74M | 8.12M | 9.43M | 5.26M | 4.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.56M | 0.30M | 0.06M | 0.04M | 4.56M | | | | | 0.12M | 0.25M | -0.38M | 4.16M | 13.25M | 1.36M | 0.32M | 6.32M | 3.48M | 0.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | | | | | 44.47M | 1.93M | 4.76M | 7.75M | | 1.93M | 3.89M | | | 2.22M | | | -2.01M | 0.52M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | | | | | | | | 6.70M | | | | 0.54M | | 2.05M | | | 13.66M | 3.83M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.17M | | | | 5.64M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.05M | 9.91M | -12.47M | -12.27M | -14.19M | -41.92M | -14.15M | -17.05M | -22.51M | -5.01M | -14.19M | -15.58M | -8.87M | -8.34M | 1.44M | -5.33M | 157.14M | 6.34M | 237.44M | 2.22M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76M | -0.74M | -0.72M | -0.71M | -0.69M | -0.65M | -0.95M | 0.95M | | | | 4.70M | | 5.45M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.38M | -43.02M | 62.36M | -101.04M | -5.10M | 6.56M | 22.32M | -67.22M | -11.46M | 6.16M | 36.11M | -33.10M | -7.11M | -30.95M | 18.44M | 15.11M | -172.99M | -4.83M | -186.64M | 18.24M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.88M | 6.85M | 6.82M | 7.13M | 6.86M | 6.87M | 8.79M | 7.68M | 7.47M | 10.13M | 8.38M | 7.96M | 7.85M | 7.35M | 8.23M | 8.48M | 8.34M | 8.57M | 8.40M | 8.72M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.73M | -0.93M | -0.65M | -2.28M | -1.86M | 1.76M | 0.14M | -0.84M | -0.97M | 1.16M | -0.86M | -0.27M | 1.41M | -2.17M | 0.62M | 1.18M | 0.21M | 0.11M | -0.28M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75M | 22.11M | 21.81M | -14.08M | -9.93M | 5.27M | -26.30M | -3.20M | -2.62M | 2.81M | -4.18M | 7.58M | -2.75M | -1.93M | -7.30M | 16.73M | -29.86M | 12.05M | -1.08M | 4.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 46.14M | -39.80M | 84.42M | -0.86M | 21.77M | -48.62M | 69.56M | 18.86M | -10.87M | -41.34M | 47.15M | 4.35M | 23.91M | -34.54M | -2.41M | -23.32M | 0.90M | -57.25M | -19.48M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76M | 22.85M | 22.74M | -13.43M | -7.65M | 7.13M | -28.05M | -3.34M | -1.78M | 3.77M | -5.34M | 8.43M | -2.49M | -3.34M | -5.14M | 16.11M | -31.05M | 11.84M | -1.19M | 5.02M |