|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.10M | 34.08M | 35.21M | 37.91M | 30.60M | 17.84M | 5.68M | 32.77M | 40.52M | 50.28M | 32.83M | 47.41M | 55.25M | 54.51M | 57.51M | 58.71M | 76.42M | 11.56M | 43.55M | 87.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 2.02M | 2.15M | 0.96M | 0.01M | 2.63M | 2.33M | 3.10M | 2.97M | 3.08M | 2.93M | 3.85M | 3.77M | 4.46M | 3.61M | 4.52M | 4.29M | 7.21M | 4.09M | 5.44M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -11.56M | | | 0.01M | -5.33M | | 2.98M | 0.34M | -6.28M | 0.47M | -0.00M | 0.22M | -11.53M | -0.05M | -0.03M | 14.92M | -8.69M | -0.08M | -0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -7.10M | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.12M | 0.03M | 0.03M | 0.02M | 0.01M | 2.74M | -0.39M | 0.36M | 1.87M | 0.01M | -0.03M | 0.09M | 0.02M | 0.31M | 0.34M | -0.28M | -0.04M | -0.07M | 0.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.51M | 22.74M | 23.21M | 14.17M | -8.04M | 12.34M | 26.21M | 66.68M | 56.22M | 59.65M | 51.98M | 63.35M | 44.29M | 71.42M | 51.24M | 8.55M | 12.21M | 41.64M | 43.76M | 152.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.14M | 9.83M | -16.73M | -38.61M | 16.02M | -9.15M | 4.67M | 22.85M | 32.26M | 44.23M | -40.45M | 39.83M | 44.93M | 2.93M | -18.41M | -22.77M | -11.74M | -41.48M | 23.77M | 51.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.12M | 56.67M | 33.03M | 69.79M | 43.45M | -12.49M | -68.94M | -44.40M | -16.82M | 11.55M | -17.23M | 0.49M | 44.71M | 44.12M | 26.54M | 63.16M | 101.87M | 58.81M | -56.39M | -94.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.64M | 26.54M | -12.39M | 37.96M | -7.68M | -23.43M | -34.26M | 6.23M | 6.41M | 18.48M | -45.08M | 32.97M | 41.18M | 26.65M | -11.26M | 0.61M | -5.87M | -31.23M | -49.99M | 30.09M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | -0.96M | 0.85M | -0.13M | -0.88M | 0.18M | 2.13M | 1.40M | 3.07M | -21.92M | -2.38M | 8.12M | -5.33M | -1.20M | -5.63M | 8.55M | -0.52M | 3.21M | -7.27M | 31.69M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.12M | 4.57M | 7.25M | 8.85M | 7.68M | 14.10M | 10.54M | 12.73M | 9.67M | 11.03M | 10.76M | 11.94M | 8.55M | 8.18M | 10.98M | 8.45M | 10.38M | 8.15M | 8.45M | 9.08M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | | | 489.55M | -0.27M | 0.20M | | | | | | -0.10M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -350.60M | -4.57M | -6.65M | -8.85M | -7.68M | -503.65M | -10.27M | -12.93M | -9.67M | -11.03M | -10.76M | -11.94M | -8.55M | -8.08M | -10.98M | -8.45M | -10.38M | -8.15M | -8.45M | -1.87M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 1.59M | | 0.89M | 0.08M | 0.07M | 1.05M | 0.08M | 0.04M | | 0.34M | 0.22M | 1.21M | 2.93M | 0.37M | 0.36M | 2.46M | 0.51M | | 0.63M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.83M | -16.62M | -21.96M | -6.72M | -0.72M | 501.91M | -28.66M | -51.43M | -50.21M | -43.80M | -43.57M | -38.36M | -38.10M | -50.95M | -36.81M | -4.04M | -3.12M | -39.72M | -41.69M | -61.79M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.05M | -0.06M | -0.09M | 0.00M | -0.00M | 0.04M | -0.06M | 0.05M | -0.04M | -0.02M | 0.03M | -0.39M | 0.03M | 0.17M | -0.04M | 0.16M | -0.00M | -0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.28M | 1.52M | -5.36M | -1.46M | -16.53M | 10.60M | -12.73M | 2.36M | -3.71M | 4.86M | -2.38M | 13.03M | -2.34M | 12.01M | 3.48M | -3.77M | -1.34M | -6.07M | -6.38M | 88.93M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.39M | 18.17M | 15.97M | 5.32M | -15.72M | -1.76M | 15.67M | 53.94M | 46.56M | 48.62M | 41.23M | 51.41M | 35.74M | 63.25M | 40.25M | 0.10M | 1.82M | 33.49M | 35.31M | 143.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.26M | 1.55M | -5.40M | -1.41M | -16.45M | 10.60M | -12.72M | 2.32M | -3.66M | 4.81M | -2.34M | 13.05M | -2.37M | 12.40M | 3.44M | -3.94M | -1.30M | -6.23M | -6.38M | 88.97M |