|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 11.10M | 12.14M | 10.70M | 5.89M | 15.50M | 19.21M | 16.16M | 9.13M | 8.49M | 12.96M | 8.44M | 10.24M | 10.19M | 3.44M | 4.30M | 7.40M | 12.57M | 0.09M | 4.05M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.65M | -0.05M | 1.30M | 1.01M | -1.45M | 0.34M | 3.62M | 4.39M | 3.58M | 4.16M | -0.50M | 2.68M | -1.36M | 0.98M | 5.62M | -2.38M | 0.70M | -0.11M | 2.17M | 1.92M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | 1.44M | 1.63M | 2.75M | 0.96M | 3.28M | 4.76M | 5.37M | 0.89M | 0.18M | 5.35M | 0.13M | 4.84M | 3.32M | 5.66M | 1.72M | 3.59M | 4.38M | 0.87M | 1.35M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.27M | | | 24.18M | 35.48M | 31.43M | | | 40.19M | 37.51M | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.29M | 1.23M | 1.10M | 5.94M | 1.81M | 1.05M | 3.16M | 2.90M | 1.90M | -4.43M | 4.00M | 8.45M | 16.12M | -22.63M | 2.11M | -9.55M | 0.37M | -20.21M | 63.87M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.94M | 25.57M | 52.28M | -21.17M | 27.83M | 24.10M | 57.54M | -32.88M | 29.92M | 27.98M | 123.82M | -42.10M | -59.93M | -44.15M | -54.24M | -65.36M | -51.84M | 66.72M | -23.92M | -33.67M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | 0.20M | 0.21M | 0.26M | -0.36M | 0.04M | -0.61M | 0.48M | -0.29M | 0.52M | 0.66M | 0.48M | 2.77M | 1.74M | -6.47M | 0.46M | 0.37M | -0.08M | 0.22M | 0.27M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.33M | 0.53M | 16.68M | -16.32M | 1.66M | -6.42M | 10.04M | -25.16M | 9.71M | -3.10M | 55.65M | -46.03M | -7.24M | -23.20M | 116.66M | -17.08M | 0.57M | 14.19M | -0.35M | -24.45M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.25M | 0.25M | 0.22M | 0.21M | 0.19M | 0.21M | 0.21M | 0.22M | 0.22M | 0.56M | 0.56M | 0.56M | 0.57M | 0.50M | 0.41M | 0.50M | 0.56M | 0.64M | 0.65M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.50M | 17.02M | 23.05M | 24.23M | 20.66M | 20.22M | 26.42M | 26.91M | 18.13M | 21.33M | 30.84M | 32.61M | 28.97M | 28.12M | 32.04M | 42.31M | 39.34M | 35.96M | 37.66M | 4.37M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.44M | -22.69M | -20.58M | -19.95M | -21.27M | -23.93M | -20.56M | -27.00M | -28.60M | -29.31M | -65.08M | -49.46M | -55.06M | -45.31M | 363.31M | -64.86M | -53.88M | -48.04M | -33.88M | -35.49M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 5.39M | 1.22M | 0.41M | 1.20M | 0.25M | 0.76M | 0.89M | 1.37M | 1.32M | 4.12M | 0.82M | 0.36M | 6.95M | 1.78M | 1.44M | 0.88M | 1.77M | 4.26M | 1.75M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.05M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 1.26M | 0.46M | -0.26M | 1.21M | 2.67M | 8.77M | -3.87M | -1.98M | 7.96M | -3.77M | 4.28M | -4.71M | -4.12M | 1.60M | -1.44M | 1.59M | -1.06M | 7.29M | 0.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.89M | | | -26.81M | -25.09M | -28.04M | | | -39.24M | -26.97M | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | -0.03M | 0.06M | | | -0.23M | -0.01M | | | | | 2.98M | -0.04M | -0.01M | 0.79M | | -4.96M | -0.03M | -1.88M | -0.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.69M | | | 6.16M | -18.82M | 7.70M | | | 5.56M | 9.25M | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -4.19M | -0.05M | -0.05M | -0.10M | -1.32M | -0.08M | -0.09M | -0.11M | -4.19M | -0.08M | -0.08M | -0.09M | -1.56M | -0.07M | -0.09M | -0.09M | -2.02M | -0.18M | -0.08M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.91M | -0.89M | 15.60M | -0.90M | -1.79M | -1.71M | -1.57M | -1.55M | -1.95M | -1.97M | -1.96M | -1.98M | -1.96M | -1.91M | 13.32M | -2.11M | -2.57M | -2.49M | -2.43M | -2.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.01M | -0.01M | 0.02M | 0.29M | -0.07M | 0.04M | -0.31M | -0.82M | -3.33M | -1.76M | 1.09M | 1.02M | -0.11M | -0.75M | 0.66M | 1.66M | -0.49M | 5.18M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.31M | -0.75M | 1.25M | 3.53M | -6.61M | 8.50M | 33.93M | -39.60M | 4.84M | 14.76M | 38.71M | -4.56M | -9.68M | 5.82M | 0.26M | 1.00M | -0.09M | | | 10.14M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.82M | 12.69M | | 13.11M | 15.78M | 8.98M | | 51.15M | 11.66M | 16.22M | | 65.76M | 58.56M | 50.10M | | 54.27M | 56.47M | 57.42M | | 73.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.44M | 22.69M | 20.58M | 19.95M | 21.27M | 23.93M | 20.56M | 27.00M | 28.60M | 29.31M | 65.08M | 49.46M | 55.06M | 45.31M | -363.31M | 64.86M | 53.88M | 48.04M | 33.88M | 35.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.58M | | | -20.66M | -43.91M | -20.34M | | | -33.68M | -17.72M | | | | | | | | | | |