|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.18M | 11.45M | 12.77M | 12.60M | 10.75M | 15.86M | 15.91M | 15.29M | 14.68M | 16.84M | 19.01M | 18.00M | 18.03M | 23.46M | 17.56M | 22.20M | 19.73M | 25.57M | 25.84M | 19.73M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 6.85M | 6.30M | 9.02M | 8.66M | 7.96M | 7.76M | 11.78M | 12.88M | 11.44M | 9.41M | 20.02M | 11.49M | 10.75M | 12.29M | 13.87M | 15.00M | 14.45M | 10.41M | 18.07M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.66M | 2.87M | -0.27M | -1.89M | 0.07M | -1.64M | -5.15M | -3.51M | -3.25M | 1.83M | -7.07M | -1.10M | -1.75M | 0.13M | -4.42M | -1.50M | 18.50M | 6.33M | 0.71M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.32M | 0.33M | 0.22M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.00M | 10.21M | 54.98M | -54.98M | 134.28M | -118.20M | 34.33M | -35.47M | -0.57M | 30.92M | 44.41M | 34.58M | 6.76M | -58.66M | | | 0.34M | 28.55M | 0.24M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 1.21M | 0.68M | 1.14M | 1.49M | 0.26M | 0.47M | 1.21M | 1.28M | 1.51M | 1.70M | 1.41M | 2.24M | 2.59M | 1.44M | 1.82M | 2.29M | 2.73M | 3.08M | 1.97M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.60M | 66.23M | 0.60M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.05M | 26.91M | 31.32M | 4.35M | 32.44M | 39.70M | 23.57M | 21.63M | 34.04M | 43.84M | 32.79M | 34.06M | 29.44M | 53.33M | 40.56M | 39.98M | 32.32M | 60.61M | 45.87M | 55.63M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 2.40M | 2.39M | 2.47M | 2.47M | 3.00M | 3.83M | 3.85M | 3.48M | 3.79M | 5.00M | 4.34M | 4.84M | 6.47M | 7.86M | 8.59M | 9.51M | 9.49M | 9.58M | 9.32M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | 3.69M | 3.80M | 3.86M | 3.95M | 4.17M | 4.44M | 4.63M | 4.66M | 4.67M | 4.67M | 4.69M | 4.68M | 4.63M | 4.71M | 4.96M | 4.99M | 5.35M | 5.79M | 5.83M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12M | -1.62M | -0.37M | 5.56M | 2.30M | -3.86M | 2.44M | 6.22M | 3.72M | -1.14M | 3.15M | 6.76M | 4.65M | 0.05M | -1.80M | 7.44M | 6.27M | 2.59M | 4.00M | -1.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | -1.37M | 3.78M | -3.23M | -0.01M | 3.36M | 0.01M | -4.85M | 0.43M | -0.88M | 1.34M | 5.10M | -6.55M | 2.12M | 0.13M | 1.68M | 0.41M | 0.84M | 1.79M | -0.79M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 3.37M | 0.16M | -10.49M | 3.31M | 4.15M | -0.75M | 0.72M | -1.45M | 0.56M | 1.47M | -9.52M | 11.01M | -0.65M | 0.59M | -7.95M | 6.12M | 2.87M | -4.76M | -5.99M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06M | 12.20M | -10.61M | -0.26M | 1.68M | 6.84M | -10.89M | -0.60M | -3.01M | 0.80M | 0.87M | 4.13M | 1.84M | -0.54M | -7.33M | -1.17M | 3.43M | -3.62M | 0.57M | 0.71M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.47M | 6.83M | 4.02M | 4.36M | 3.84M | 5.70M | 5.99M | 5.26M | 4.51M | 5.70M | 4.29M | 3.53M | 5.06M | 5.24M | 6.21M | 6.15M | 6.67M | 6.06M | 7.65M | 7.14M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.07M | | | | 46.50M | | | 70.22M | | | 29.34M | 118.06M | 0.52M | 141.64M | 0.99M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.50M | 32.50M | 43.69M | 65.00M | 52.50M | 15.00M | 26.44M | 35.00M | 25.00M | 35.00M | 36.33M | 45.00M | 60.00M | 31.77M | 6.51M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.97M | -14.31M | -14.62M | 5.67M | -10.96M | -55.30M | -52.20M | -4.59M | -13.76M | -75.10M | 0.81M | -2.94M | -8.98M | -98.30M | -0.23M | -147.79M | -7.66M | -6.06M | -7.65M | -7.14M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.02M | -1.08M | -5.00M | -14.57M | -11.61M | -10.47M | 5.02M | 2.42M | 6.53M | 1.05M | 5.96M | -14.89M | -15.06M | 2.25M | 4.67M | -38.95M | -12.77M | -28.43M | -20.68M | -45.86M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.07M | 0.04M | 0.10M | -0.23M | -0.42M | 0.27M | -0.06M | 0.15M | -0.35M | 0.82M | -0.67M | 0.20M | 1.32M | -2.83M | 0.66M | 0.79M | -0.01M | 0.09M | 0.29M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.09M | 11.44M | 11.75M | -4.46M | 9.64M | -26.50M | -23.34M | 19.41M | 26.96M | -30.56M | 40.38M | 15.56M | 5.59M | -41.39M | 42.17M | -146.10M | 12.68M | 26.12M | 17.63M | 2.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.58M | 20.08M | 27.30M | -0.01M | 28.60M | 33.99M | 17.58M | 16.37M | 29.53M | 38.14M | 28.49M | 30.53M | 24.38M | 48.09M | 34.35M | 33.83M | 25.66M | 54.55M | 38.22M | 48.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.06M | 11.51M | 11.71M | -4.56M | 9.87M | -26.07M | -23.60M | 19.47M | 26.81M | -30.21M | 39.56M | 16.23M | 5.40M | -42.72M | 45.01M | -146.76M | 11.89M | 26.13M | 17.54M | 2.63M |