|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.29M | 14.59M | 20.13M | -39.83M | 22.22M | 16.51M | 20.41M | 21.73M | 33.19M | 22.52M | 36.74M | 40.66M | 39.52M | 22.73M | 25.93M | 43.49M | 41.40M | 27.43M | 24.25M | 32.95M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 2.62M | 2.12M | 2.33M | 2.81M | 3.00M | 2.82M | 3.02M | 2.99M | 4.31M | 3.93M | 4.24M | 4.77M | 5.08M | 5.04M | 5.31M | 4.91M | 4.62M | 4.94M | 4.92M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -4.45M | -4.47M | 5.88M | 2.81M | -1.22M | 0.69M | -21.25M | 0.50M | -14.43M | -12.49M | 20.41M | -9.68M | -8.58M | -12.34M | 35.90M | -9.40M | -5.64M | -7.00M | -11.14M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | -0.76M | 1.80M | 38.10M | 2.16M | -2.73M | -1.00M | 1.81M | 0.04M | 2.15M | -0.68M | -1.55M | 0.35M | -0.31M | 0.39M | 64.60M | -0.37M | 1.13M | 0.10M | 79.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 31.82M | | | 2.32M | 1.42M | | 1.38M | 0.32M | -0.18M | 0.50M | | 0.38M | 0.30M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55M | -0.51M | -1.09M | -0.90M | -0.14M | -1.26M | -0.69M | -0.77M | -0.44M | -0.31M | -0.99M | 0.75M | -1.14M | -0.69M | 0.23M | 0.25M | 0.66M | 0.84M | -0.61M | 0.56M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | | | | 0.75M | | | | 34.45M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.92M | 29.92M | 45.95M | 114.03M | 81.78M | 33.51M | 90.96M | 74.73M | 56.46M | 74.05M | 39.75M | 139.15M | 115.21M | 30.70M | 106.40M | 158.62M | 88.01M | 96.90M | 45.15M | 105.04M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.96M | 1.03M | 1.03M | 1.23M | 1.36M | 1.33M | 1.34M | 1.53M | 1.55M | 1.56M | 1.52M | 1.91M | 1.99M | 1.94M | 1.91M | 2.10M | 2.10M | 2.18M | 1.95M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.10M | 43.44M | 48.83M | 48.60M | 48.11M | 48.90M | 50.45M | 51.33M | 53.16M | 54.26M | 57.49M | 59.89M | 62.35M | 63.80M | 66.66M | 70.05M | 69.78M | 70.03M | 74.98M | 77.33M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.86M | -1.07M | 9.70M | -26.51M | -5.13M | 5.77M | -4.26M | 23.55M | 26.63M | 2.98M | 19.20M | 48.84M | -57.19M | 4.05M | -14.20M | 15.36M | 14.64M | -30.51M | -3.27M | 14.67M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09M | -9.88M | 8.61M | -5.94M | 4.44M | -0.68M | -2.41M | -6.97M | 22.61M | -7.55M | 6.94M | 0.19M | 8.84M | -9.23M | 2.76M | -9.32M | 4.01M | 2.80M | -0.30M | 0.66M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | -41.51M | 7.39M | 8.38M | 13.08M | -28.21M | 14.04M | -0.96M | 22.23M | 2.79M | 7.75M | 35.82M | -16.33M | -26.43M | 49.79M | 4.40M | -11.82M | -6.34M | -16.57M | 32.95M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | 0.44M | -0.04M | 19.20M | -0.90M | 4.36M | -6.00M | -2.35M | -0.24M | 10.10M | 1.84M | -1.05M | 3.71M | -6.10M | 10.68M | 0.22M | -1.06M | -0.87M | 3.46M | -12.86M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.90M | 119.99M | 80.53M | 130.85M | 137.25M | 126.19M | 144.94M | 155.10M | 106.88M | 159.84M | 182.08M | 169.59M | 103.39M | 146.84M | 109.72M | 127.74M | 192.60M | 134.82M | 147.27M | 145.08M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.63M | 0.00M | | -0.00M | | 88.65M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.27M | 19.29M | 10.06M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -117.47M | -137.04M | -255.43M | -128.25M | -139.33M | -85.70M | -144.54M | -153.83M | -111.18M | -163.76M | -183.22M | -170.18M | -377.83M | -147.13M | -120.15M | -135.14M | -207.95M | -224.48M | -147.37M | -146.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 5.16M | -2.94M | -1.11M | 5.44M | -5.07M | 0.46M | 21.00M | 0.86M | 1.25M | 1.05M | 2.00M | 1.12M | 11.13M | | | 10.28M | -1.31M | 1.31M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.81M | -28.17M | 235.99M | 1.37M | -44.72M | 167.73M | -49.41M | 52.67M | 350.38M | -37.29M | -65.52M | 132.40M | 273.94M | -18.75M | 26.84M | 5.89M | 138.85M | 108.08M | 102.15M | 116.67M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.72M | 6.45M | 6.72M | 7.10M | 6.73M | 6.73M | 6.72M | 6.97M | 6.73M | 7.23M | 7.23M | -6.11M | 7.24M | 7.34M | 7.26M | 23.03M | 7.27M | 7.28M | 7.28M | 7.24M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | 0.09M | -0.08M | -0.01M | -0.03M | -0.29M | -0.35M | 0.07M | -0.01M | 0.07M | -0.12M | 0.14M | -0.13M | -0.04M | -0.05M | -0.37M | 0.02M | 0.86M | -0.26M | 0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.70M | -135.20M | 26.42M | -12.86M | -102.31M | 115.25M | -103.35M | -26.36M | 295.65M | -126.94M | -209.12M | 101.50M | 11.19M | -135.22M | 13.03M | 29.00M | 18.93M | -18.64M | -0.33M | 75.13M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.97M | -90.07M | -34.59M | -16.82M | -55.47M | -92.68M | -53.98M | -80.37M | -50.42M | -85.79M | -142.33M | -30.45M | 11.82M | -116.14M | -3.32M | 30.88M | -104.59M | -37.93M | -102.11M | -40.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.36M | -135.29M | 26.50M | -12.84M | -102.28M | 115.54M | -102.99M | -26.43M | 295.66M | -127.01M | -208.99M | 101.36M | 11.32M | -135.18M | 13.08M | 29.37M | 18.91M | -19.50M | -0.07M | 75.07M |