|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | 32.08M | 25.77M | 22.07M | 15.31M | 34.48M | 54.67M | 41.31M | 21.31M | 39.44M | 38.43M | 38.26M | 82.32M | 43.69M | 41.03M | 39.85M | 89.84M | 53.95M | 47.97M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | 12.93M | 2.41M | 1.90M | 1.91M | 2.52M | 2.21M | 2.00M | 2.30M | -4.39M | 3.44M | 2.30M | 2.80M | 2.77M | 2.90M | 2.60M | 3.20M | | 26.00M | 24.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.37M | -5.39M | -0.99M | 1.54M | -1.66M | 1.82M | -0.30M | -2.67M | -1.27M | 0.49M | -0.74M | 0.18M | -0.23M | -1.86M | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.19M | 7.99M | 13.71M | 10.66M | 7.91M | 41.35M | 10.76M | 0.77M | 7.59M | 24.50M | 6.56M | 0.84M | 8.73M | 1.99M | 7.56M | 5.46M | 7.91M | -20.92M | 5.75M | 4.83M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.46M | 46.91M | 22.15M | 32.62M | 52.86M | 40.55M | 4.57M | 61.65M | 32.61M | 13.19M | 54.49M | 38.52M | 50.98M | 17.60M | 65.13M | 78.78M | 41.23M | 40.11M | 69.39M | 74.63M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89M | 4.96M | 4.88M | 4.91M | 5.07M | 4.88M | 5.16M | 4.37M | 3.91M | 3.45M | 3.02M | 3.07M | 3.05M | 5.51M | 11.81M | 10.15M | 10.02M | 9.66M | 9.35M | 9.34M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | -6.35M | 4.74M | 2.02M | 2.34M | 3.52M | 1.93M | 1.69M | 1.19M | 1.61M | 1.20M | 0.82M | 0.97M | -3.69M | 1.74M | 2.75M | 1.85M | 2.23M | 1.74M | 1.55M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 7.00M | | 32.04M | 45.27M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.09M | 34.38M | 59.83M | 75.14M | 67.96M | 59.35M | 64.34M | 67.98M | 46.81M | 59.05M | 74.95M | 70.99M | 131.17M | 170.39M | 103.29M | 85.99M | 89.65M | 66.88M | 76.30M | 56.12M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.62M | 30.01M | -146.91M | -62.68M | -46.11M | -71.04M | -21.36M | -9.11M | -0.72M | -57.31M | -30.80M | -29.34M | 67.41M | -115.06M | 1.18M | -8.44M | -22.56M | -23.83M | -7.06M | -58.69M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -23.33M | -8.77M | -11.65M | -7.38M | 0.07M | -2.78M | -1.85M | -7.79M | -10.97M | -15.88M | -7.13M | -8.45M | -9.61M | -44.41M | -30.31M | -31.57M | -64.78M | -29.49M | -17.35M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.07M | 0.66M | 0.19M | 0.07M | 0.28M | 0.25M | 0.07M | 0.44M | 1.80M | 1.52M | 0.28M | 0.36M | 0.06M | 0.98M | 0.32M | 0.29M | 0.06M | 0.50M | 0.25M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 7.20M | 7.42M | 8.54M | 8.54M | 9.20M | 8.52M | 9.66M | 9.47M | 10.28M | 9.42M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.25M | 53.58M | -133.53M | -41.71M | -0.63M | -30.43M | -19.56M | 50.69M | 24.11M | -55.09M | 7.81M | 2.06M | 109.93M | -107.07M | 21.90M | 40.03M | -12.90M | -48.50M | 32.84M | -1.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.24M | 53.26M | 17.41M | 30.60M | 50.52M | 37.03M | 2.65M | 59.96M | 31.42M | 11.58M | 53.29M | 37.70M | 50.00M | 21.29M | 63.39M | 76.03M | 39.37M | 37.88M | 67.65M | 73.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.25M | 53.58M | -133.53M | -41.71M | -0.63M | -30.43M | -19.56M | 50.69M | 24.11M | -55.09M | 7.81M | 2.06M | 109.93M | -107.07M | 21.90M | 40.03M | -12.90M | -48.50M | 32.84M | -1.41M |