|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | -0.00M | -0.00M | 32.08M | 25.77M | 22.07M | 15.31M | 34.48M | 54.67M | 41.31M | 20.95M | 39.44M | 38.43M | 38.26M | 31.46M | 43.69M | 41.03M | 39.85M | 38.94M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | 3.67M | 3.85M | 3.67M | 2.41M | 1.90M | 1.91M | 2.51M | 2.30M | 2.00M | 2.30M | 1.45M | 2.31M | 2.30M | 2.80M | 2.80M | 2.86M | 2.60M | 3.20M | 3.13M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.77M | -3.80M | -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 | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | | | | 0.50M | | | | 0.53M | | | | 0.58M | | | | 0.87M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | | | -2.11M | 1.61M | | | 27.33M | | | | 0.65M | | | | 43.41M | 7.54M | | | -3.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.72M | 12.45M | 10.19M | 7.99M | 13.71M | 0.23M | 7.91M | 2.77M | 0.57M | 0.77M | 7.59M | 6.70M | 1.63M | 6.08M | 8.73M | -16.91M | 7.56M | 5.46M | 7.91M | -20.92M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82M | | | | 4.18M | | | | 0.54M | | | | 6.35M | | | | 0.21M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.29M | 12.45M | -14.39M | | 31.92M | 9.30M | -14.25M | | 48.99M | -11.06M | 31.19M | | -0.80M | 11.96M | 2.12M | | 0.78M | -19.56M | 19.71M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.71M | 38.04M | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.91M | 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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 2.02M | 3.22M | 4.18M | 4.74M | 2.02M | 2.34M | 3.52M | 1.93M | 1.69M | 1.19M | 1.61M | 1.20M | 0.82M | 0.97M | 1.63M | 1.74M | 2.75M | 1.85M | 2.23M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.41M | 62.78M | 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 |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.64M | -31.66M | 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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.72M | -5.07M | 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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 7.20M | 7.42M | 8.54M | 8.54M | 9.20M | 8.52M | 9.66M | 9.47M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.65M | 1.31M | 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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.67M | 36.02M | 58.24M | 42.73M | 17.41M | 30.60M | 50.52M | 37.03M | 2.65M | 59.96M | 31.42M | 11.58M | 53.29M | 37.70M | 50.00M | 15.97M | 63.39M | 76.03M | 39.37M | 37.88M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.65M | 1.31M | 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 |