|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.98M | 3.85M | 21.68M | 7.07M | 15.22M | 6.09M | 18.29M | -2.05M | 14.23M | 18.46M | 39.08M | 29.70M | 29.90M | 27.75M | 25.34M | 29.74M | 32.33M | 26.63M | 37.91M | 32.79M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17M | 4.65M | 5.43M | 5.07M | 5.53M | 5.61M | 5.58M | 5.63M | 5.49M | 4.08M | 4.57M | 5.33M | 6.57M | 6.89M | 6.78M | 5.47M | 5.86M | 5.87M | 5.76M | 5.39M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | -1.70M | 4.49M | -4.96M | 0.05M | -4.30M | 0.55M | 1.87M | -4.91M | -2.91M | -0.38M | 2.41M | -3.00M | -1.68M | 2.12M | 3.08M | -3.08M | 2.92M | 4.82M | 3.27M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 0.70M | -43.56M | 0.17M | 0.05M | 4.05M | -3.94M | 5.12M | 2.10M | 6.23M | -6.19M | 0.03M | 4.25M | -3.79M | -0.49M | 0.09M | 2.13M | -1.95M | 0.12M | 2.17M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 1.90M | -0.04M | | 1.10M | 0.10M | | 3.60M | 1.50M | 0.04M | -0.04M | | | | 0.70M | 0.10M | 0.70M | 3.90M | 0.01M | 0.23M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.05M | 35.33M | 19.36M | 56.59M | 24.08M | 44.06M | 1.32M | 35.24M | 5.50M | 46.44M | 29.95M | 77.63M | 24.30M | 51.49M | 15.90M | 67.66M | 31.21M | 60.14M | 39.20M | 87.37M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | 0.01M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.24M | 0.09M | 0.05M | 0.27M | 0.02M | 0.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.25M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.05M | 21.56M | 15.23M | 16.27M | 17.16M | 15.76M | 13.93M | 14.65M | 15.54M | 14.69M | 12.43M | 11.07M | 11.16M | 10.81M | 11.35M | 11.20M | 12.00M | 11.96M | 13.25M | 10.93M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.53M | 9.54M | -38.29M | 12.67M | 12.49M | 8.16M | -20.76M | 8.89M | 10.73M | 15.49M | -22.24M | 7.18M | 6.06M | 14.60M | -28.07M | 13.38M | 7.01M | 16.54M | -35.85M | 8.03M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.86M | 7.58M | -6.45M | -1.57M | -6.54M | 14.88M | -14.56M | 1.83M | -4.17M | -0.28M | 3.17M | -0.53M | -1.02M | 14.43M | -19.22M | 0.49M | -4.13M | 12.81M | -4.95M | -1.79M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.33M | -1.39M | -2.85M | 9.66M | -4.75M | -0.41M | 3.08M | -4.61M | -12.09M | 2.03M | 9.98M | 8.59M | -8.51M | -0.72M | 1.71M | 7.23M | -11.02M | -1.70M | -0.07M | 3.98M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.06M | -52.83M | 0.86M | 41.01M | 10.89M | 13.54M | -69.02M | 10.89M | 1.27M | 40.67M | -45.20M | 36.03M | 5.32M | 16.22M | -60.52M | 37.81M | 7.05M | 15.35M | -54.15M | 37.47M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.49M | 10.49M | 15.80M | 9.69M | 13.00M | 9.82M | 10.66M | 8.27M | 9.52M | 9.52M | 9.62M | 9.19M | 10.74M | 9.42M | 11.23M | 10.32M | 10.83M | 10.86M | 12.24M | 10.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | 6.53M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.61M | 0.21M | | 0.24M | 0.08M | | 0.14M | 0.02M | 0.01M | | | 0.02M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67M | 3.71M | -9.30M | | 1.00M | 0.50M | | 0.46M | 3.00M | 3.21M | -7.72M | | 14.30M | 7.00M | | | | | | 0.03M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.01M | -2.79M | -12.50M | -8.76M | -12.05M | -9.51M | -1.04M | -23.29M | -0.47M | -6.71M | -18.08M | -1.00M | -5.21M | -8.96M | -49.19M | -1.70M | -2.93M | 4.09M | 9.04M | -10.18M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.63M | -17.74M | -15.41M | -21.83M | -35.91M | -26.75M | -57.87M | -19.72M | -24.71M | -54.63M | -14.54M | -18.42M | -14.60M | -81.03M | -22.72M | -56.09M | -42.33M | -48.99M | -58.73M | -66.08M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.77M | 14.74M | 14.76M | 15.02M | 14.87M | 14.71M | 14.64M | 14.76M | 14.71M | 14.67M | 14.64M | 14.73M | 14.77M | 14.76M | 14.71M | 14.80M | 14.42M | 14.17M | 14.16M | 13.58M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | -1.88M | 0.93M | 2.10M | -7.08M | -5.75M | 6.64M | -0.89M | -1.04M | -1.73M | 3.16M | -2.31M | 1.77M | 2.03M | -4.96M | 0.07M | 2.45M | 0.30M | -0.51M | 0.18M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.88M | 12.92M | -7.62M | 28.10M | -30.96M | 2.04M | -50.95M | -8.65M | -20.72M | -16.64M | 0.48M | 55.90M | 6.26M | -36.47M | -60.97M | 9.93M | -11.60M | 15.53M | -11.00M | 11.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.56M | 24.84M | 3.56M | 46.91M | 11.08M | 34.24M | -9.34M | 26.97M | -4.03M | 36.91M | 20.32M | 68.44M | 13.56M | 42.07M | 4.67M | 57.34M | 20.38M | 49.28M | 26.95M | 77.31M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.41M | 14.80M | -8.55M | 26.01M | -23.88M | 7.79M | -57.59M | -7.76M | -19.69M | -14.90M | -2.68M | 58.21M | 4.49M | -38.50M | -56.00M | 9.86M | -14.05M | 15.23M | -10.49M | 11.12M |