|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.02M | 17.22M | 18.79M | 89.34M | 31.21M | 283.85M | 22.56M | 13.70M | 18.50M | 33.86M | 8.83M | 27.13M | 24.34M | -266.87M | 10.73M | 11.04M | 12.21M | -7.31M | -13.64M | 30.36M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.48M | 1.11M | 0.78M | 0.92M | 0.81M | 1.55M | 1.49M | 1.42M | 1.47M | 1.56M | 1.68M | 1.83M | 0.93M | 1.46M | 1.73M | 1.24M | 1.51M | 1.60M | 2.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.18M | 4.62M | 5.89M | 8.67M | 3.19M | 8.55M | 6.96M | -62.99M | 3.48M | 3.10M | 0.29M | 1.51M | -4.30M | 9.40M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.02M | 63.47M | 62.05M | 123.14M | 82.35M | 110.50M | | | | 71.25M | 62.63M | | | 77.10M | 69.76M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | | -0.55M | 1.18M | -5.98M | | -3.70M | 3.50M | 2.69M | | 3.71M | -2.41M | 4.11M | | | 10.97M | -2.76M | | | -29.71M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.03M | 63.47M | 66.24M | 98.04M | 93.08M | 110.50M | -78.11M | -52.63M | 71.09M | 71.25M | -76.51M | -122.61M | 80.86M | 77.10M | -68.09M | -119.30M | -63.73M | | -59.72M | -105.98M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.85M | 4.92M | 29.05M | -32.24M | -16.79M | -20.90M | -4.88M | -23.15M | 9.55M | -22.26M | 9.94M | 21.71M | 15.47M | -9.66M | 21.40M | -42.80M | 11.55M | -12.55M | 8.82M | 18.72M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | | 1.82M | 7.22M | | | 0.07M | 0.07M | 0.67M | | 0.22M | 0.22M | 0.66M | | 0.21M | 1.15M | 0.73M | | 1.09M | 0.14M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.03M | 49.66M | 66.24M | 98.04M | 93.08M | 93.19M | 53.70M | 49.95M | 71.09M | 86.45M | 43.56M | 56.96M | 80.86M | 82.32M | 67.39M | 39.84M | 32.99M | 30.55M | 29.17M | 27.62M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.02M | | 40.58M | 33.02M | 54.52M | | 38.24M | 38.19M | 41.03M | | 41.48M | 44.53M | 50.65M | | 38.54M | 33.70M | 32.41M | | 33.47M | 33.69M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.83M | -35.54M | -81.63M | -31.61M | -56.74M | -97.10M | -79.22M | -29.41M | -34.24M | -73.45M | -84.82M | -43.28M | -62.68M | -60.20M | -89.48M | -29.01M | -47.45M | -46.61M | -58.12M | -28.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.17M | | | | | | | | | | | | | 66.41M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.59M | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.35M | -0.87M | -0.55M | -0.55M | -4.98M | -0.40M | -0.44M | -0.15M | | -0.44M | -0.45M | -1.02M | -0.44M | -0.36M | -0.28M | -0.65M | -0.29M | -0.22M | | -0.65M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | -43.95M | 2.76M | 2.67M | 2.68M | -134.74M | 3.99M | 3.95M | 4.55M | -55.97M | 3.93M | 3.73M | 3.67M | 37.37M | 3.62M | 2.60M | 3.34M | -169.16M | 2.11M | 2.24M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.82M | -10.74M | | -7.79M | -6.36M | -6.82M | | -0.49M | -26.41M | -6.32M | | -0.66M | -1.52M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | | 1.82M | 7.22M | -0.08M | | 0.07M | 0.07M | 0.67M | | 0.22M | 0.22M | 0.66M | | 0.21M | 1.15M | 0.73M | | 1.09M | 0.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 2.62M | -3.95M | 5.41M | -7.05M | 0.59M | -0.52M | | 0.60M | -0.29M | -0.15M | | 0.44M | -1.00M | 0.56M | 0.94M | -0.44M | -1.00M | 1.39M | -0.94M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | | 5.76M | 1.80M | 7.05M | | 0.59M | 0.07M | 0.07M | | 0.37M | 0.22M | 0.22M | | -0.35M | 0.22M | 1.16M | | -0.29M | 1.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.86M | 85.20M | 147.87M | 129.65M | 149.82M | 190.29M | 132.92M | 79.36M | 105.33M | 159.91M | 128.39M | 100.24M | 143.53M | 142.53M | 156.88M | 68.85M | 80.44M | 77.16M | 87.29M | 55.88M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.81M | 5.71M | 69.00M | 100.71M | 95.77M | -41.55M | 57.70M | 53.90M | 75.64M | 30.48M | 47.50M | 60.68M | 84.52M | 119.69M | 71.02M | 42.44M | 36.33M | -138.61M | 31.28M | 29.86M |