|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 8.44M | 9.58M | 110.81M | 8.12M | 4.10M | 8.46M | 8.05M | 5.24M | 2.33M | 3.21M | 5.12M | 6.84M | 7.72M | 10.15M | 6.77M | 10.51M | 12.55M | -64.45M | 7.44M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | 2.61M | 2.41M | 3.06M | 1.59M | 3.60M | 2.71M | 2.84M | 3.08M | 5.04M | 5.65M | 1.28M | 4.26M | 4.03M | 4.47M | 5.08M | 5.35M | 6.36M | 5.81M | 7.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.40M | 0.40M | 0.36M | 0.09M | -4.21M | -2.86M | -2.41M | -1.05M | -1.00M | -3.03M | -4.74M | -1.01M | -1.57M | -5.39M | 0.52M | -1.30M | -0.36M | -12.91M | 2.94M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.23M | -0.17M | 1.04M | -0.14M | -0.24M | -0.22M | -0.46M | -0.22M | -0.22M | 0.26M | -0.23M | -0.22M | 0.22M | -0.19M | -0.11M | -0.31M | 1.51M | -2.11M | -0.34M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.09M | 0.07M | | | -0.45M | -0.03M | -0.03M | 0.43M | 0.04M | 0.25M | 0.69M | 0.07M | 0.29M | 0.32M | -0.05M | -0.05M | 0.06M | | -0.15M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.36M | 5.54M | 5.55M | 11.71M | -18.85M | 24.97M | -5.49M | 32.05M | -18.93M | 9.18M | 14.32M | 26.50M | -1.65M | 3.46M | 13.94M | 18.42M | 0.77M | 22.41M | 18.10M | -74.69M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.83M | 1.02M | 0.76M | 1.84M | 1.74M | 1.60M | 2.08M | 1.97M | 0.99M | 3.03M | 2.23M | 2.07M | 2.09M | 2.17M | 2.18M | 2.19M | 2.21M | 2.23M | 1.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.92M | 6.99M | 7.20M | 7.28M | 7.77M | 7.90M | 7.67M | 8.09M | 7.99M | 7.95M | 8.48M | 8.15M | 8.35M | 8.24M | 8.53M | 8.31M | 8.58M | 8.27M | 8.34M | 8.46M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 5.53M | 3.07M | -0.03M | 10.24M | 1.36M | 9.99M | 9.60M | -7.87M | -4.38M | 9.42M | 0.83M | -0.13M | 2.38M | 1.46M | 1.94M | 9.38M | 0.59M | -8.41M | 13.02M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.06M | 6.32M | -0.42M | 2.17M | 8.86M | 4.96M | 7.87M | -0.85M | 22.79M | -1.54M | 10.72M | -15.99M | 9.76M | -7.13M | -16.06M | 11.11M | 0.53M | -0.12M | -4.48M | -10.03M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.19M | -4.72M | -1.40M | 0.72M | 8.54M | 7.13M | 7.49M | 1.06M | 9.12M | -17.29M | -4.20M | -6.04M | 12.26M | -7.38M | -1.57M | -0.06M | 4.93M | 4.15M | 0.93M | -10.56M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.07M | 6.76M | -0.36M | 3.66M | -11.04M | 7.25M | 3.62M | 7.09M | -15.19M | 8.60M | 7.28M | -3.23M | -12.02M | 7.06M | 6.50M | -0.93M | -14.26M | 7.45M | -1.67M | 3.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.78M | -6.14M | 9.89M | -4.24M | -1.12M | 0.66M | 9.69M | -0.35M | -15.00M | 19.76M | -0.08M | -2.06M | -1.61M | -0.46M | -4.14M | 3.05M | -7.14M | 4.09M | 0.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | 2.83M | 3.43M | 6.07M | 4.83M | 4.24M | 5.30M | 5.32M | 5.36M | 5.56M | 5.11M | 3.49M | 4.97M | 3.32M | 1.99M | 3.85M | 4.82M | 4.27M | 2.09M | 4.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.02M | 0.00M | 0.05M | | | 0.03M | | | 0.40M | | | | | 0.22M | | | 0.04M | -0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | | | | 114.38M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.54M | -2.29M | -2.97M | 67.56M | -4.77M | -3.88M | -5.30M | -5.29M | -5.36M | -119.91M | -4.73M | -3.49M | -4.97M | -3.32M | -1.99M | -3.63M | -4.82M | -2.19M | -2.05M | -4.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.60M | -8.21M | -5.60M | -11.92M | -33.43M | -2.83M | -5.49M | -1.76M | -4.84M | 116.42M | -5.20M | -7.34M | -4.17M | -2.81M | -4.09M | -14.93M | -2.36M | -13.84M | -2.25M | 73.13M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.49M | -4.97M | -3.03M | 67.34M | -57.06M | 18.26M | -16.27M | 25.00M | -29.13M | 5.69M | 4.39M | 15.67M | -10.80M | -2.66M | 7.86M | -0.13M | -6.41M | 6.38M | 13.80M | -5.63M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.90M | 2.71M | 2.12M | 5.64M | -23.68M | 20.73M | -10.79M | 26.73M | -24.29M | 3.62M | 9.21M | 23.01M | -6.62M | 0.14M | 11.95M | 14.57M | -4.04M | 18.14M | 16.01M | -78.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.49M | -4.97M | -3.03M | 67.34M | -57.06M | 18.26M | -16.27M | 25.00M | -29.13M | 5.69M | 4.39M | 15.67M | -10.80M | -2.66M | 7.86M | -0.13M | -6.41M | 6.38M | 13.80M | -5.63M |