|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 21.14M | 27.77M | 21.87M | 25.44M | 26.62M | 27.66M | 28.33M | 29.06M | 35.38M | 46.52M | 40.59M | 39.73M | 43.78M | 46.21M | 43.97M | 47.51M | 47.31M | 50.38M | 53.15M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.20M | 8.55M | 9.46M | 11.36M | 11.74M | 12.82M | 13.29M | 15.55M | 16.03M | 16.00M | 18.52M | 18.52M | 19.03M | 17.09M | 20.34M | 20.68M | 18.82M | 18.05M | 19.45M | 20.65M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.16M | 4.44M | -15.24M | 6.24M | -5.09M | -5.77M | -4.74M | -4.65M | -4.24M | -4.88M | -2.44M | -5.08M | -4.11M | -4.05M | -7.21M | -4.09M | -4.36M | -4.25M | 15.33M | 1.69M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.39M | 0.46M | 0.05M | 0.07M | 0.16M | 0.25M | 0.33M | 0.11M | 0.20M | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.03M | 0.03M | 35.09M | -0.01M | 0.03M | 0.44M | -0.00M | 5.11M | 2.25M | 5.50M | 7.35M | 11.81M | 5.90M | 5.38M | 37.51M | 10.83M | 4.44M | 4.93M | 20.69M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.01M | 0.10M | 0.15M | 0.14M | 0.16M | 0.20M | 0.10M | 0.12M | 0.04M | 0.07M | 0.32M | 0.19M | 0.08M | 0.13M | 0.35M | 0.21M | 0.64M | 0.26M | 0.12M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.56M | 85.82M | 100.80M | 130.79M | 133.92M | 91.40M | 67.40M | 58.02M | 74.98M | 66.28M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.85M | 54.39M | 48.50M | 39.88M | 79.04M | 33.81M | 42.16M | 43.84M | 66.81M | 51.52M | 92.44M | 33.84M | 85.50M | 49.82M | 61.04M | 47.72M | 109.59M | 33.77M | 90.38M | 75.66M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | -1.06M | -0.96M | -0.88M | -0.76M | -0.40M | 0.03M | 0.29M | 0.26M | 1.15M | 2.09M | 2.21M | 1.92M | 1.60M | 1.71M | 1.50M | 1.11M | 0.90M | 0.79M | 0.64M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.08M | 8.79M | 8.88M | 9.14M | 8.98M | 8.57M | 8.22M | 8.85M | 7.44M | 7.00M | 6.69M | 5.85M | 5.24M | 4.78M | 4.39M | 4.10M | 4.18M | 3.98M | 3.20M | 3.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.82M | 0.84M | -1.68M | 24.89M | -19.56M | 8.55M | 1.22M | 23.18M | -19.89M | 23.17M | -21.41M | 43.12M | -30.40M | -5.96M | 5.52M | 49.94M | -42.78M | 7.76M | 0.00M | 42.69M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.84M | -0.75M | -0.23M | 0.60M | 0.32M | -0.08M | 1.27M | -1.22M | 0.40M | -0.61M | -0.15M | -0.34M | 0.56M | 0.16M | -0.17M | -0.07M | 0.77M | -0.11M | -0.56M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 1.35M | 6.88M | -0.59M | 3.44M | 0.40M | 0.14M | -0.10M | -0.00M | 8.74M | -0.53M | -7.76M | 8.89M | -12.11M | 1.86M | 4.30M | 8.27M | -4.58M | -2.12M | 5.63M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.08M | -0.07M | 15.02M | 25.56M | -6.07M | 19.52M | -0.95M | -16.38M | 1.29M | 18.71M | 2.25M | 25.47M | 10.13M | -21.92M | 21.69M | 4.75M | -6.83M | 11.43M | 8.79M | 8.29M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.26M | 6.65M | 7.18M | 4.33M | 7.64M | 3.51M | 1.24M | -11.92M | 4.04M | 1.42M | 1.81M | -7.12M | 2.05M | 1.03M | 3.42M | 5.84M | 2.04M | 1.33M | 0.90M | -3.73M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 8.50M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.04M | 60.10M | 90.19M | 68.61M | 84.92M | 89.01M | 117.03M | 56.89M | 69.71M | 97.41M | 45.08M | 30.23M | 71.46M | 126.79M | 54.69M | 56.24M | 50.53M | 50.24M | 81.55M | 65.89M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.18M | -32.35M | 28.30M | -48.65M | -4.52M | -9.88M | 114.05M | 45.42M | 19.66M | -17.39M | -49.77M | -25.67M | 8.07M | -4.71M | -62.87M | -11.92M | -7.03M | -79.11M | -11.18M | -8.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.64M | 3.37M | 3.18M | 3.62M | 3.63M | 4.53M | 4.69M | 4.76M | 5.11M | 4.39M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.41M | -33.51M | -28.33M | 0.37M | -45.56M | -69.26M | -83.27M | -107.94M | -66.34M | -41.84M | -20.09M | -13.23M | -24.96M | -37.69M | -43.95M | -39.05M | -44.07M | -51.35M | -47.93M | -42.05M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.62M | -11.47M | 48.46M | -8.41M | 28.96M | -45.32M | 72.94M | -18.68M | 20.14M | -7.71M | 22.58M | -5.06M | 68.62M | 7.42M | -45.77M | -3.25M | 58.49M | -96.69M | 31.27M | 25.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.59M | 47.73M | 41.32M | 35.54M | 71.40M | 30.30M | 40.92M | 55.77M | 62.78M | 50.10M | 90.63M | 40.96M | 83.45M | 48.80M | 57.62M | 41.88M | 107.55M | 32.44M | 89.48M | 79.39M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.62M | -11.47M | 48.46M | -8.41M | 28.96M | -45.32M | 72.94M | -18.68M | 20.14M | -7.71M | 22.58M | -5.06M | 68.62M | 7.42M | -45.77M | -3.25M | 58.49M | -96.69M | 31.27M | 25.00M |