|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.52M | 30.50M | 32.04M | 22.75M | 27.36M | 34.61M | 16.60M | 15.83M | 27.53M | 31.38M | 31.39M | 27.79M | 35.50M | 47.24M | 30.75M | 20.52M | 35.15M | 19.67M | 24.29M | -31.76M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.07M | 10.95M | 10.81M | 10.76M | 10.61M | 10.55M | 10.52M | 11.14M | 11.86M | 12.88M | 13.06M | 13.25M | 15.21M | 16.10M | 16.80M | 21.83M | 19.02M | 22.88M | 20.77M | 23.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87M | 1.53M | 2.30M | -9.94M | -10.63M | -8.87M | -4.47M | -6.73M | -10.24M | -8.86M | -3.67M | -7.16M | -13.96M | -15.21M | -3.86M | -13.71M | -17.76M | 9.11M | -15.18M | -13.11M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 2.30M | 2.52M | 1.89M | 3.30M | 15.40M | 0.85M | 1.23M | 1.50M | 4.20M | 39.49M | 1.76M | 0.80M | 10.50M | 6.99M | 15.82M | 7.60M | 4.00M | -23.43M | 5.76M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.34M | 48.70M | 49.43M | 35.25M | 18.04M | 33.65M | 33.39M | 25.96M | 42.29M | 52.91M | 5.53M | 23.76M | 41.19M | 73.29M | 60.06M | 4.77M | 44.30M | 54.48M | 38.45M | -16.77M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.51M | 0.51M | 0.55M | 0.56M | -3.01M | 0.12M | 1.09M | 0.06M | 0.06M | 0.06M | 0.12M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 4.55M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.51M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | -1.69M | 0.29M | 0.29M | 0.12M | 0.20M | 0.66M | 0.17M | 0.42M | 0.23M | 0.21M | 0.12M | 0.08M | 0.32M | 0.28M | 0.46M | 0.11M | 0.29M | 0.29M | 0.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42M | -1.11M | 1.12M | -0.45M | 0.99M | 1.25M | 1.64M | 1.50M | -0.00M | 2.07M | 6.50M | 20.39M | -7.68M | 5.88M | -5.74M | 7.84M | 2.75M | 5.06M | -9.84M | -20.71M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.99M | -0.80M | -0.79M | 0.16M | -0.82M | -0.42M | -0.12M | -0.56M | -0.92M | 0.54M | -0.33M | -0.98M | 1.68M | -1.08M | 0.08M | -0.60M | 4.63M | 3.94M | -0.48M | 3.27M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | -2.66M | 0.36M | 2.26M | -1.58M | -0.17M | 4.24M | -0.65M | -3.15M | 8.59M | 0.64M | -4.86M | 6.60M | -0.65M | -3.11M | 12.57M | -4.42M | 10.92M | 6.00M | -7.64M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 3.71M | -4.38M | 5.00M | -7.92M | 4.25M | 0.80M | 8.03M | 11.25M | -12.55M | 10.92M | 9.11M | -8.47M | 5.76M | 6.13M | -5.87M | 5.88M | 17.16M | -17.08M | -9.38M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | 0.01M | -0.00M | 2.11M | 2.46M | 1.84M | 2.27M | 0.30M | 0.55M | 0.52M | -0.16M | 0.56M | 1.07M | 0.91M | 1.24M | 0.17M | 1.42M | -1.54M | 1.04M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | -0.03M | -1.02M | 0.01M | -1.09M | -0.56M | 3.61M | | | -1.22M | 2.70M | -3.61M | 4.01M | -8.86M | 8.53M | 13.53M | -11.29M | -0.79M | -2.90M | -4.74M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.16M | 0.07M | 0.01M | 0.02M | 0.35M | 0.03M | | 0.10M | 0.04M | | | 0.42M | 1.64M | 0.12M | 0.10M | 0.06M | | 0.05M | 0.20M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.74M | 63.89M | 90.07M | 42.13M | 45.18M | 74.41M | 79.43M | 207.47M | 64.82M | 100.50M | 47.00M | 68.86M | 82.95M | 180.73M | 80.33M | 112.08M | 93.46M | 52.00M | 132.04M | 57.07M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.74M | -25.80M | 140.47M | -50.50M | -41.80M | -4.79M | -17.24M | 207.47M | -24.10M | -109.57M | 17.10M | -9.01M | -60.19M | -44.04M | -64.36M | -3.17M | 70.13M | 14.64M | -11.84M | 4.54M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.03M | -23.64M | -206.97M | -0.51M | -2.76M | -13.96M | -0.06M | 0.18M | -145.75M | -3.92M | 0.77M | -0.54M | -2.15M | -21.09M | -4.56M | -39.80M | -102.93M | -46.41M | -31.22M | 0.76M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | -0.76M | 0.36M | 1.44M | -0.32M | -0.03M | -0.29M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.05M | -0.74M | -17.07M | -15.76M | -26.52M | 14.90M | 16.09M | 233.61M | -127.56M | -60.58M | 23.75M | 14.20M | -21.16M | 8.70M | -9.62M | -37.85M | 12.93M | 22.39M | -4.64M | -11.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.22M | 48.55M | 49.36M | 35.23M | 18.02M | 33.30M | 33.36M | 25.96M | 42.18M | 52.87M | 5.53M | 23.76M | 40.77M | 71.66M | 59.94M | 4.67M | 44.24M | 54.48M | 38.40M | -16.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.05M | -0.74M | -17.07M | -15.76M | -26.52M | 14.90M | 16.09M | 233.61M | -127.56M | -60.58M | 23.39M | 14.20M | -21.16M | 8.16M | -8.87M | -38.20M | 11.49M | 22.71M | -4.61M | -11.47M |