|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.03M | 42.86M | 80.18M | 14.41M | 26.18M | 46.21M | 45.17M | 45.10M | 11.37M | 37.26M | 10.21M | -29.62M | 0.89M | 14.08M | 13.21M | -38.16M | -17.14M | 11.28M | 19.32M | -18.19M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46M | 5.91M | 5.28M | 5.28M | 8.59M | 7.37M | 6.36M | 6.17M | 11.65M | 7.38M | 6.14M | 4.21M | 5.55M | 5.87M | 3.57M | 3.67M | 6.10M | 5.96M | 3.38M | 3.54M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -0.22M | 0.72M | -1.82M | -0.09M | -0.07M | -0.10M | -51.63M | -1.83M | 2.05M | 0.65M | 8.25M | -1.85M | 0.85M | 0.59M | -3.91M | -7.71M | 6.22M | 7.82M | 1.11M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59M | 3.52M | 2.12M | -4.53M | 4.14M | 2.09M | -0.38M | 2.06M | -2.89M | 8.24M | -5.35M | 17.48M | 3.32M | -51.09M | 43.41M | 16.62M | 1.33M | 0.54M | 0.05M | 13.41M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | | 0.55M | 1.07M | 1.82M | 1.35M | 0.08M | 0.34M | 0.31M | | 4.18M | | | 17.76M | 0.58M | 2.95M | 1.47M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.36M | 97.58M | 68.06M | 7.13M | -40.67M | 51.54M | 27.08M | 163.49M | 22.55M | 111.83M | 68.15M | -40.12M | -19.68M | 41.58M | -9.76M | 70.10M | -20.37M | 21.44M | 66.53M | 42.25M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.57M | 19.68M | 18.92M | 18.75M | 21.38M | 22.76M | 20.61M | 16.56M | 16.57M | 16.57M | 14.67M | 18.34M | 16.38M | 1.69M | 7.91M | 15.25M | 14.80M | 1.12M | 8.00M | 14.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.16M | -14.02M | 23.98M | -26.82M | 21.94M | -18.46M | 21.56M | -33.01M | 20.98M | -8.59M | 9.06M | -24.81M | 17.00M | -2.34M | 20.89M | -20.16M | 5.70M | -0.47M | 8.71M | -4.97M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.22M | -35.10M | 97.40M | -14.27M | 86.24M | 21.63M | -9.08M | -82.79M | -14.17M | -27.62M | -2.99M | -31.44M | 43.00M | 22.81M | -5.56M | -35.48M | 21.45M | -12.73M | 9.96M | -57.89M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.47M | -41.46M | 100.50M | -60.62M | 25.71M | -30.56M | -19.54M | -68.34M | 16.75M | 20.90M | 19.73M | -21.26M | 3.85M | 0.04M | -59.09M | 34.30M | -7.88M | -24.09M | 11.47M | -14.03M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.44M | 26.98M | -11.34M | 0.53M | -11.41M | 5.96M | 4.23M | -18.88M | -19.25M | 1.11M | 11.21M | -22.96M | 22.05M | -29.30M | 6.46M | -14.46M | 25.95M | -10.95M | 10.93M | -11.93M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.07M | | 8.04M | -4.70M | 0.55M | 1.04M | 1.39M | -121.20M | -2.00M | 0.47M | 0.54M | 1.45M | 0.51M | -44.99M | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.52M | -7.91M | -2.21M | 5.46M | -4.78M | 1.26M | -1.42M | 2.92M | 1.77M | 6.45M | -6.24M | 27.23M | -0.35M | -5.27M | 4.74M | -33.99M | 6.10M | -5.84M | -5.50M | 5.33M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 10.31M | -9.94M | 29.78M | 12.25M | 14.90M | 14.78M | 13.05M | 14.38M | 10.74M | 17.19M | -37.26M | 15.89M | -13.11M | 2.34M | 45.78M | 2.10M | 14.66M | 9.03M | 5.82M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.06M | 109.55M | 17.94M | | | 16.67M | 16.10M | 16.14M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.64M | -7.55M | -8.87M | -12.97M | -17.10M | -23.13M | -15.78M | -32.11M | -123.94M | -28.69M | -17.19M | -12.68M | -28.20M | -13.27M | -9.22M | -11.98M | -7.23M | -11.44M | -9.03M | -5.82M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.49M | 8.19M | -2.19M | 4.51M | | -2.38M | -0.91M | 7.60M | -6.81M | 10.82M | -0.03M | -0.35M | -0.52M | -0.04M | -0.08M | -1.22M | -1.09M | 2.39M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.59M | -91.37M | -22.91M | -3.63M | 39.77M | -32.37M | 1.85M | -137.72M | 93.51M | -87.86M | -41.75M | 46.58M | 42.32M | -32.70M | 16.53M | -48.25M | 27.67M | -11.19M | -50.53M | -38.48M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | 3.50M | 3.21M | 3.17M | 3.25M | 3.27M | 2.82M | 2.82M | 2.86M | 2.87M | 2.36M | 2.36M | 2.40M | 2.41M | 2.42M | 2.42M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.03M | 0.33M | -0.70M | 0.12M | -0.04M | -1.44M | 0.84M | -0.32M | 0.34M | -0.77M | 0.76M | -0.18M | -0.21M | -0.15M | -1.34M | 1.20M | 0.10M | -0.55M | 1.57M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.28M | -1.30M | 36.61M | -10.16M | -17.89M | -4.00M | 11.71M | -5.51M | -8.20M | -4.38M | 8.45M | -5.46M | -5.74M | -4.60M | -2.61M | 8.53M | 1.27M | -1.09M | 6.42M | -0.48M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.23M | 87.27M | 78.00M | -22.64M | -52.92M | 36.63M | 12.30M | 150.44M | 8.16M | 101.08M | 50.96M | -2.86M | -35.57M | 54.69M | -12.10M | 24.32M | -22.46M | 6.79M | 57.50M | 36.43M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.59M | -1.33M | 36.28M | -9.46M | -18.00M | -3.97M | 13.15M | -6.35M | -7.88M | -4.72M | 9.22M | -6.23M | -5.56M | -4.39M | -2.45M | 9.87M | 0.08M | -1.19M | 6.96M | -2.05M |