|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.63M | 5.83M | 11.19M | -10.26M | 8.01M | 81.23M | -28.29M | 16.23M | 54.25M | 12.98M | 19.08M | 22.11M | 21.76M | -4.49M | 27.31M | 24.63M | 24.78M | 19.70M | 40.03M | -23.13M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 2.40M | 2.34M | 2.94M | 2.43M | 2.45M | 2.56M | 4.54M | 3.97M | 3.92M | 3.77M | 5.16M | 5.59M | 5.20M | 4.74M | 6.24M | 5.53M | 4.88M | 4.97M | 8.43M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | -1.85M | -1.20M | 5.27M | -1.90M | -1.15M | -2.24M | 4.78M | -1.82M | -1.68M | -1.76M | 5.64M | -1.31M | -2.22M | -2.50M | 5.83M | -1.63M | -1.58M | -2.09M | 3.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | | | | 1.62M | | | 0.06M | 108.11M | 0.51M | 58.65M | 27.62M | 253.74M | 0.34M | 40.61M | 0.05M | 0.10M | 0.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 6.96M | -7.28M | -0.16M | 0.16M | 0.22M | 1.76M | -3.92M | 3.10M | 0.01M | 2.35M | 2.09M | 4.45M | 0.44M | -34.00M | 4.04M | 39.48M | 6.53M | -14.74M | 0.25M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.85M | | | | | | 4.90M | | 2.70M | 0.34M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.54M | 23.09M | 26.70M | 26.04M | 28.64M | 37.78M | 40.79M | 35.04M | | 36.60M | 48.06M | 61.50M | 62.72M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.10M | 27.72M | 25.21M | -2.69M | 11.23M | 34.57M | 11.97M | -5.40M | 25.43M | 28.32M | 37.25M | -1.04M | 32.21M | 47.71M | 34.58M | 6.37M | 38.81M | 48.08M | 54.69M | 17.96M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.52M | 0.09M | 0.09M | 0.24M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.33M | 0.33M | 0.33M | 0.34M | 0.34M | 0.52M | 0.46M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.52M | -1.86M | | | | | | | | | | | | 0.63M | | | | 1.15M | 1.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.18M | 0.04M | 0.05M | 0.05M | 0.06M | 0.10M | 0.11M | 0.12M | 0.31M | 0.34M | 0.38M | 0.42M | 0.45M | 0.50M | 0.54M | 0.58M | 0.61M | 2.04M | 2.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | -1.35M | 2.23M | 3.71M | 0.01M | -7.79M | 4.80M | 4.79M | 0.46M | 2.09M | -1.13M | 4.24M | 2.89M | 2.21M | -0.31M | 0.39M | -3.96M | 2.98M | 2.86M | 1.41M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.85M | 9.73M | 7.91M | 6.74M | -4.70M | 2.19M | -4.26M | 5.61M | 4.15M | -4.46M | 0.92M | 1.00M | -18.66M | 23.78M | -4.19M | -0.23M | 2.83M | -3.14M | 8.48M | -33.18M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | 0.80M | 4.15M | -4.23M | -1.01M | 3.41M | -0.49M | -3.42M | 0.90M | 5.33M | -0.54M | 2.72M | -0.69M | -0.11M | -5.04M | 4.09M | 0.68M | -4.81M | 1.69M | -2.57M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | -0.61M | -1.49M | 0.05M | 0.19M | 0.26M | -0.19M | 1.16M | -0.51M | 1.17M | -3.11M | 0.08M | 0.04M | 1.52M | -1.53M | 1.52M | -2.18M | 1.14M | 1.39M | 1.36M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.06M | 0.05M | 0.15M | 0.01M | 0.01M | 0.03M | 0.03M | 0.04M | 2.06M | 0.07M | 0.04M | 1.69M | 0.55M | 0.03M | 0.09M | 0.04M | 0.06M | 0.03M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | 0.01M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.29M | 83.73M | 0.26M | 21.29M | 5.18M | 0.12M | -4.84M | 47.66M | 0.39M | 4.09M | | | 45.65M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 5.76M | 8.46M | 13.64M | 7.82M | 6.20M | | | | | | | | | 0.01M | 0.01M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.46M | -62.01M | -7.17M | -18.72M | -4.35M | -2.56M | -12.03M | -2.01M | 53.94M | -16.08M | 46.19M | 2.03M | -11.73M | -7.20M | -6.97M | -0.21M | -16.50M | -19.46M | -276.86M | 38.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | | | 2.45M | 2.56M | 4.54M | 0.10M | 3.92M | 3.45M | 5.16M | | | | | | | | 12.59M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.33M | -4.80M | -4.80M | -8.24M | -4.84M | -4.87M | -4.84M | -6.07M | -115.04M | -5.28M | -45.25M | -12.82M | -4.88M | 0.75M | -19.06M | -19.21M | -4.30M | 334.81M | -21.52M | 258.77M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | 4.80M | 4.80M | 4.84M | 4.84M | 4.84M | 4.84M | 4.82M | 4.92M | 5.33M | 5.25M | 5.00M | 5.00M | 4.99M | 4.26M | 4.63M | 4.30M | 4.29M | 4.09M | 4.74M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -0.62M | -0.46M | -0.67M | -2.71M | -4.18M | 4.30M | 0.47M | 0.30M | -1.22M | 1.63M | -0.55M | -0.07M | 2.76M | -3.83M | 2.23M | 5.29M | -1.25M | -0.43M | -1.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.33M | -39.71M | 12.79M | -30.31M | -0.66M | 22.96M | -0.60M | -13.00M | -35.36M | 5.75M | 39.82M | -12.38M | 15.53M | 44.02M | 4.71M | -10.82M | 23.30M | 362.18M | -244.12M | 313.77M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.03M | 27.66M | 25.15M | -2.75M | 11.08M | 34.56M | 11.96M | -5.42M | 25.39M | 28.29M | 35.19M | -1.10M | 32.17M | 46.03M | 34.03M | 6.34M | 38.72M | 48.04M | 54.63M | 17.93M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.97M | -39.09M | 13.25M | -29.65M | 2.05M | 27.15M | -4.90M | -13.47M | -35.67M | 6.96M | 38.19M | -11.83M | 15.61M | 41.27M | 8.54M | -13.05M | 18.01M | 363.43M | -243.69M | 315.37M |