|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.84M | 93.39M | 90.62M | 61.91M | 66.89M | 34.73M | 18.26M | -5.22M | 19.78M | 17.93M | 13.10M | 6.21M | 21.07M | 33.67M | 27.21M | 5.42M | 35.63M | 48.20M | 40.91M | 19.07M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 2.62M | 3.47M | 2.24M | 4.20M | 2.80M | 3.04M | 2.76M | 4.28M | 3.27M | 0.61M | 2.67M | 3.67M | 3.26M | 3.97M | 3.49M | 5.33M | 4.13M | 4.14M | 4.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.12M | -2.90M | -5.70M | -0.27M | -0.25M | 0.49M | -0.27M | -1.72M | 1.14M | 1.28M | 6.08M | 0.01M | -0.36M | -4.84M | 0.71M | 0.02M | -0.06M | -5.35M | -2.89M | -1.23M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.05M | -15.76M | 105.78M | 1.17M | -1.40M | -1.71M | 1.50M | -0.19M | -0.24M | 1.55M | -1.54M | 0.23M | 0.38M | 30.50M | 0.48M | 0.91M | 0.51M | 0.33M | 7.00M | 0.56M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 1.02M | 1.15M | 0.01M | -0.17M | 0.97M | 0.01M | 0.59M | 0.85M | 0.98M | | 0.82M | 0.34M | 0.84M | 0.22M | 0.92M | 0.64M | 0.71M | 0.04M | 1.85M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.01M | 106.86M | 132.97M | 34.88M | 83.31M | 48.85M | 24.82M | -51.06M | 35.11M | 59.53M | 39.46M | -29.59M | 21.12M | 76.12M | 67.95M | -29.93M | 53.43M | 92.64M | 89.54M | -4.49M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | -0.89M | -0.83M | -0.69M | -0.69M | -0.49M | -0.29M | -0.23M | -0.16M | -0.06M | -0.04M | 0.01M | 0.16M | 0.29M | 0.33M | 0.53M | 0.10M | 0.43M | 0.44M | 0.41M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.82M | 9.14M | 13.99M | 13.75M | 14.29M | 14.07M | 15.07M | 14.91M | 15.53M | 16.41M | 15.60M | 15.38M | 15.20M | 15.48M | 15.55M | 15.32M | 15.15M | 15.39M | 15.21M | 16.86M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.85M | -1.59M | -1.95M | -6.23M | 3.32M | -6.61M | -0.63M | 13.72M | -7.03M | -13.70M | 12.36M | 12.67M | 6.51M | 3.61M | -10.74M | 15.23M | 6.18M | 2.12M | -8.68M | 25.09M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.99M | 13.54M | 14.98M | 8.96M | 7.94M | -5.95M | -1.31M | -15.80M | -11.67M | 1.05M | 2.38M | -5.43M | -6.12M | 2.50M | 4.04M | -1.34M | 4.97M | -0.72M | 1.91M | -6.02M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | -14.99M | 8.07M | -50.81M | -17.67M | -13.51M | -5.51M | -34.66M | 0.61M | 9.28M | 18.33M | -24.44M | -1.53M | 29.88M | 9.41M | -18.74M | 5.33M | 26.62M | 10.55M | -4.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.54M | 0.40M | 2.21M | 5.05M | 1.67M | -2.38M | -6.85M | 4.51M | 1.35M | 3.72M | -12.76M | 5.58M | 5.69M | 5.52M | 0.73M | 16.62M | 6.39M | -1.27M | -1.61M | 9.71M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.71M | 9.78M | 13.59M | 12.29M | 13.94M | 9.05M | 12.67M | 8.89M | 6.60M | 13.99M | 8.30M | 10.22M | 9.21M | 8.70M | 12.34M | 12.31M | 14.77M | 19.09M | 27.24M | 16.44M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.58M | -0.03M | 0.13M | 0.83M | 0.20M | -0.06M | -0.33M | 0.05M | 0.06M | 0.26M | 0.69M | 0.01M | 0.07M | 0.03M | | 1.54M | 1.30M | 0.91M | | 0.05M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.33M | 18.02M | 450.06M | 17.90M | 5.41M | 79.55M | 39.99M | 21.50M | 0.90M | 2.70M | | | 8.25M | 6.14M | | 7.42M | 1.10M | 30.03M | 331.46M | 1.91M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.01M | 0.38M | 0.06M | 0.13M | 1.44M | 5.59M | 2.54M | 0.30M | 11.17M | 0.27M | 20.87M | 0.10M | 13.30M | 88.80M | 11.86M | 20.98M | 7.32M | -63.82M | 1.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.06M | -27.02M | -444.61M | -65.22M | -45.93M | -114.20M | -75.32M | -4.81M | -2.50M | -29.44M | 6.78M | -47.38M | -8.89M | -15.32M | -15.68M | -20.01M | -9.49M | -62.55M | -276.54M | -21.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.63M | 0.04M | 0.06M | 0.02M | | | | | | | | | | | | | -1.32M | 0.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.30M | 129.31M | 190.20M | -58.56M | -25.75M | -13.83M | -25.08M | -17.38M | -18.30M | -15.48M | -17.94M | -16.77M | -16.80M | -12.09M | -15.30M | -18.64M | -16.88M | -19.14M | 319.87M | -22.86M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.59M | -1.64M | 31.02M | 4.57M | 4.92M | 22.98M | 12.21M | 12.26M | -4.71M | 29.98M | -21.39M | 3.72M | 22.46M | 13.86M | 13.88M | 3.85M | 2.62M | 3.98M | 48.04M | 16.34M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -2.09M | -0.26M | -0.37M | -2.97M | -5.20M | 3.01M | -0.29M | 0.91M | -1.66M | 2.07M | -1.28M | -0.38M | 1.65M | -4.45M | 0.79M | 2.53M | -0.54M | 0.38M | -1.33M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.22M | 207.06M | -121.69M | -89.27M | 8.66M | -84.38M | -72.57M | -73.55M | 15.22M | 12.95M | 30.38M | -95.01M | -4.95M | 50.37M | 32.53M | -67.79M | 29.59M | 10.42M | 133.26M | -50.54M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.30M | 97.08M | 119.39M | 22.58M | 69.38M | 39.80M | 12.15M | -59.96M | 28.51M | 45.54M | 31.16M | -39.81M | 11.92M | 67.42M | 55.61M | -42.24M | 38.66M | 73.56M | 62.30M | -20.93M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.35M | 209.16M | -121.43M | -88.90M | 11.63M | -79.18M | -75.58M | -73.26M | 14.31M | 14.61M | 28.31M | -93.74M | -4.57M | 48.72M | 36.97M | -68.58M | 27.06M | 10.96M | 132.88M | -49.21M |