|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.09M | 21.14M | 1.28M | 8.36M | 13.83M | 6.45M | 4.98M | -14.25M | 14.56M | 24.09M | 6.00M | 5.45M | 6.95M | 12.29M | 14.22M | -29.74M | 23.05M | 13.89M | 9.85M | -24.73M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 4.42M | 3.64M | 11.10M | 4.69M | 3.32M | 4.66M | 12.19M | 4.87M | 4.33M | 5.41M | 11.90M | 4.75M | 4.72M | 8.46M | 28.49M | 8.74M | 9.04M | 8.32M | 31.38M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.16M | -4.83M | -9.71M | -1.39M | -3.35M | -4.22M | -4.40M | -0.94M | 3.19M | -9.64M | 1.33M | 1.16M | -2.95M | -3.04M | -1.62M | -5.14M | 8.65M | -3.51M | -10.83M | 9.10M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.21M | -4.51M | -0.89M | 0.03M | -0.79M | 0.96M | -8.68M | 2.73M | 1.20M | 0.92M | 1.26M | 0.00M | | | -0.21M | | | | 2.23M | -2.76M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.62M | 41.59M | 49.20M | 0.90M | 64.84M | 27.03M | 53.65M | 32.62M | 68.08M | 31.25M | 88.92M | 17.09M | 116.00M | 57.40M | 42.53M | 41.48M | 120.35M | 52.83M | 84.16M | 78.97M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.97M | 19.05M | 18.09M | 16.80M | 17.25M | 17.52M | 17.27M | 15.70M | 15.90M | 15.94M | 13.56M | 14.71M | 15.29M | 15.51M | 15.04M | 14.43M | 14.93M | 15.25M | 15.26M | 16.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 0.92M | 0.93M | 0.92M | 0.92M | 0.10M | 1.74M | 0.75M | 1.10M | 0.92M | 0.81M | 0.74M | 0.80M | 6.70M | -5.15M | 0.73M | 0.74M | 0.77M | 0.77M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.01M | 24.61M | 25.42M | 27.12M | 28.86M | 29.23M | 30.67M | 31.32M | 32.18M | 32.21M | 32.69M | 32.37M | 34.48M | 34.98M | 36.02M | 35.48M | 35.99M | 39.80M | 40.85M | 44.97M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.66M | -4.92M | -17.35M | 23.90M | 6.66M | 6.12M | -6.61M | 10.00M | -1.87M | -6.75M | -4.03M | 25.86M | 5.72M | 3.79M | -13.60M | 14.31M | -0.15M | 6.32M | -10.92M | -9.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | -5.04M | -2.81M | 7.03M | 25.06M | 5.06M | 12.63M | 9.08M | 5.88M | -20.04M | 20.18M | 6.84M | 50.99M | -0.41M | -20.31M | 25.66M | 22.61M | 5.17M | -1.01M | 31.15M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.14M | -12.29M | 35.22M | -15.86M | 16.57M | -8.52M | 11.14M | 1.69M | -6.39M | 5.86M | -0.53M | -12.88M | 7.64M | 0.50M | 37.53M | -21.97M | 22.11M | 3.79M | -1.12M | 0.23M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.49M | 5.19M | 7.58M | 25.12M | 47.54M | 25.95M | 20.84M | 55.91M | -45.60M | 126.22M | -125.62M | 57.41M | 46.69M | 41.07M | 42.91M | 48.83M | -16.85M | 130.24M | -28.80M | 304.15M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.02M | 0.10M | 0.12M | 4.00M | -1.11M | 0.90M | 0.00M | 0.07M | 0.01M | 0.00M | 0.00M | 0.01M | 0.14M | 0.01M | 0.02M | 0.02M | 0.04M | 1.21M | 0.28M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 2.83M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.31M | -39.85M | -62.01M | -61.56M | -34.42M | -27.06M | -123.90M | -65.56M | -40.35M | -46.91M | -48.65M | -60.94M | -77.34M | -45.98M | -48.81M | -56.75M | -97.45M | -75.72M | -113.94M | -370.97M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.12M | 4.17M | | 3.40M | 14.79M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.46M | 8.67M | -3.81M | -3.31M | -3.31M | -3.31M | 103.58M | -3.82M | 238.12M | -3.20M | -35.47M | 228.30M | 176.11M | -4.33M | -2.12M | -7.51M | 92.43M | -5.32M | -7.39M | -17.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | | | | 0.89M | | | | 2.45M | | 2.42M | | 2.10M | 0.91M | 2.40M | | 1.29M | 2.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.03M | 0.08M | 1.35M | -0.82M | -0.50M | -0.23M | -0.04M | 0.10M | -0.12M | -0.04M | -0.07M | 0.15M | -0.49M | 0.08M | 0.50M | -0.22M | -0.33M | -2.37M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.76M | 10.40M | -16.65M | -63.89M | 28.46M | -4.16M | 32.83M | -36.99M | 265.81M | -18.77M | 4.69M | 184.41M | 214.70M | 7.24M | -8.90M | -22.70M | 115.83M | -28.44M | -37.50M | -311.88M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.88M | 36.40M | 41.61M | -24.22M | 17.31M | 1.08M | 32.80M | -23.30M | 113.67M | -94.97M | 214.54M | -40.32M | 69.32M | 16.34M | -0.38M | -7.35M | 137.20M | -77.41M | 112.96M | -225.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.77M | 10.41M | -16.61M | -63.98M | 27.11M | -3.35M | 33.33M | -36.76M | 265.84M | -18.86M | 4.81M | 184.45M | 214.77M | 7.09M | -8.40M | -22.78M | 115.33M | -28.21M | -37.17M | -309.50M |