|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.37M | 65.72M | 41.17M | | 37.40M | 48.15M | 50.54M | 29.11M | 39.82M | 59.63M | 58.05M | 46.94M | 41.99M | 54.64M | 50.22M | 47.50M | 39.23M | 55.11M | 44.25M | 26.48M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.15M | 5.88M | 5.70M | | 6.35M | | | 7.80M | 4.61M | 5.61M | 6.55M | 6.98M | 5.85M | 5.82M | 6.81M | 4.53M | 5.57M | 5.13M | -0.93M | 4.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | -1.02M | 2.11M | | 4.53M | | | 4.33M | 2.30M | 1.95M | -4.76M | -0.30M | 0.60M | -0.71M | -0.36M | -5.06M | 0.31M | 0.52M | 25.99M | -3.35M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 30.77M | 1.44M | | 3.53M | 0.15M | 0.45M | -29.55M | 4.40M | -0.01M | 0.12M | -16.98M | 2.12M | 0.28M | 0.42M | -3.18M | -0.09M | 0.39M | 0.03M | 11.95M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.63M | 0.57M | | 0.62M | 1.86M | 0.21M | 4.59M | 0.38M | 0.08M | 0.06M | 0.89M | 2.01M | 0.69M | 0.18M | 6.84M | 1.42M | 1.69M | 2.26M | 6.73M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.83M | 72.92M | 117.92M | | 20.98M | | | -16.77M | 52.98M | 88.53M | 128.02M | 75.89M | 99.99M | 45.48M | 141.22M | 68.63M | 85.42M | 60.59M | 129.25M | 69.28M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 2.39M | 1.58M | 2.27M | 3.84M | 5.09M | 3.54M | 3.52M | 3.58M | 4.06M | 4.17M | 4.06M | 5.23M | 5.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.54M | 30.76M | 30.94M | | 33.23M | 33.43M | 34.25M | 40.17M | 33.47M | 33.50M | 34.29M | 34.53M | 35.52M | 37.49M | 37.00M | 33.23M | 36.55M | 36.99M | 38.39M | 40.29M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61M | 11.74M | -43.38M | | 58.54M | | | 27.70M | 22.45M | 13.21M | -39.15M | 26.38M | -3.46M | 49.21M | -50.55M | 19.35M | 11.49M | 34.37M | -19.65M | -1.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.36M | 13.71M | 19.33M | | 12.50M | | | 42.14M | 12.24M | 17.92M | 25.52M | 29.33M | 17.35M | 17.11M | 17.90M | 42.03M | 17.68M | 21.37M | 24.99M | 37.88M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 50.53M | | | 0.26M | 0.06M | 0.13M | -44.42M | 0.29M | | | 1.83M | 0.03M | 0.57M | 0.83M | 1.72M | 0.06M | | 0.01M | 2.92M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.88M | | | 127.95M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.08M | 37.04M | -16.91M | | -13.05M | | | -92.82M | -12.06M | -16.88M | -26.59M | -31.02M | -20.81M | -23.14M | -24.84M | -60.51M | -21.49M | -30.78M | -48.30M | -50.27M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.87M | | | 10.21M | 0.02M | | -10.64M | | | | -10.23M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.66M | 120.59M | -86.41M | | 452.80M | | | 346.15M | -132.28M | -114.00M | -126.95M | -131.08M | -72.63M | -89.75M | -88.19M | -52.53M | -179.32M | -93.37M | -56.95M | -14.35M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.16M | 22.12M | 26.68M | | 26.91M | | | 37.82M | 53.10M | 52.61M | 52.16M | 51.38M | 51.37M | 51.25M | 50.78M | 51.03M | 49.43M | 26.81M | 26.71M | 26.63M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 1.46M | -2.11M | | 0.30M | | | -6.14M | 0.13M | 2.03M | -1.85M | 2.14M | -2.27M | -1.02M | 1.70M | -6.51M | 0.74M | 4.69M | -2.10M | 1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.92M | 232.83M | 12.32M | | 460.74M | | | 230.60M | -91.23M | -40.32M | -27.37M | -84.06M | 6.54M | -70.72M | 31.49M | -52.52M | -114.65M | -64.29M | 24.02M | 4.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.47M | 59.22M | 98.59M | | 8.49M | | | -58.91M | 40.73M | 70.61M | 102.50M | 46.56M | 82.63M | 28.36M | 123.32M | 26.60M | 67.74M | 39.22M | 104.26M | 31.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.92M | 230.55M | 14.60M | | 460.74M | | | 236.57M | -91.36M | -42.35M | -25.52M | -86.20M | 6.54M | -67.42M | 28.19M | -44.41M | -115.39M | -63.55M | 24.02M | 4.65M |