|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 56.96M | 56.63M | 56.55M | 0.51M | 56.63M | -50.68M | 56.62M | -46.72M | 56.62M | 56.82M | 57.02M | 57.02M | 57.02M | 57.02M | 6.00M | 57.34M | 59.85M | 67.38M | 5.23M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.49M | 0.51M | 0.49M | 0.57M | 0.57M | 0.59M | 0.60M | 0.51M | 0.72M | 1.59M | 2.19M | 1.70M | 1.91M | 0.93M | 1.68M | 0.39M | 1.65M | 4.70M | 4.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -0.23M | 1.69M | 0.31M | 1.36M | 0.16M | -2.45M | 1.13M | 0.69M | 2.04M | -1.20M | 0.45M | 1.27M | -0.19M | 0.30M | 1.98M | -6.22M | -2.09M | 2.66M | -0.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.21M | 0.23M | 0.28M | 0.05M | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 4.99M | 5.17M | -7.38M | -3.31M | 4.71M | 16.78M | 6.20M | 2.01M | 13.77M | 9.96M | 4.22M | -3.53M | 14.70M | 16.28M | -6.61M | 5.14M | 28.44M | -6.30M | -12.17M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 2.56M | 3.79M | 2.80M | 2.89M | 2.92M | 3.00M | 3.11M | 3.12M | 3.38M | 3.81M | 3.42M | 3.91M | 3.21M | 3.01M | 3.90M | 6.04M | 6.36M | 7.35M | 5.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.42M | 4.87M | -8.71M | -6.41M | -5.47M | -0.39M | 1.11M | 6.49M | 2.91M | -5.51M | 9.56M | -8.80M | -8.94M | 10.71M | -2.33M | 4.53M | -13.76M | -1.38M | -25.23M | -14.78M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.99M | -2.12M | 2.80M | -2.34M | -1.73M | -1.96M | 0.61M | -7.62M | -0.27M | 1.71M | 3.80M | -3.19M | 4.17M | -3.45M | 0.54M | -11.46M | 11.55M | -3.45M | 4.90M | 0.49M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.74M | -1.93M | 2.01M | 1.67M | 2.53M | 0.11M | -4.57M | 1.99M | -6.23M | -1.08M | -2.31M | -0.67M | 4.25M | 1.50M | -1.88M | -7.83M | -6.86M | -4.68M | 17.18M | 2.45M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.20M | -1.11M | 0.86M | 0.75M | -1.98M | -0.08M | 2.32M | -0.85M | -14.16M | 2.26M | 3.52M | 0.14M | -2.32M | 4.90M | -8.58M | 3.45M | -0.93M | 5.61M | 6.87M | 3.15M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.88M | -0.05M | 0.20M | -0.06M | 0.18M | -0.02M | 0.04M | 0.30M | -0.10M | -0.04M | 0.01M | -0.06M | 0.12M | -0.08M | -0.07M | -0.02M | -0.05M | -0.08M | 0.01M | 0.09M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.09M | -1.45M | -3.91M | -2.20M | -2.31M | -4.71M | -3.57M | -3.03M | -3.52M | -2.10M | -2.09M | -0.79M | -1.86M | -1.45M | -2.52M | -1.49M | -2.77M | -4.00M | -3.23M | -2.51M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.11M | | | | | -104.94M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | | | | | | | | | | | | | | -2.50M | -1.00M | | -16.43M | -14.35M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.25M | 0.71M | -6.07M | -2.20M | -0.15M | -6.25M | 0.44M | -3.03M | -3.52M | 0.07M | -6.20M | -0.79M | -1.86M | -1.45M | -2.52M | -108.93M | -3.77M | -4.00M | -19.66M | -16.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.79M | -1.48M | 5.24M | -3.72M | -4.05M | -0.89M | 5.21M | | | | | | | | | | | 0.17M | 98.73M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.59M | -2.74M | -4.58M | 2.60M | -3.38M | 58.97M | -0.75M | 64.74M | 40.23M | 0.01M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.09M | -0.05M | -3.72M | -0.22M | -0.89M | 5.21M | -0.58M | -0.43M | 3.35M | 2.29M | 3.51M | -0.45M | 0.16M | 8.59M | 0.59M | 0.52M | 0.30M | 3.95M | 0.25M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 5.61M | -0.95M | -9.32M | -3.68M | -1.58M | 17.27M | 2.59M | -1.94M | 12.50M | 4.46M | 0.41M | 2.00M | -2.44M | 9.49M | 18.39M | -6.64M | 0.32M | 14.10M | -9.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.49M | 6.44M | 9.08M | -5.17M | -0.99M | 9.42M | 20.35M | 9.23M | 5.54M | 15.87M | 12.05M | 5.01M | -1.67M | 16.14M | 18.80M | -5.12M | 7.91M | 32.45M | -3.07M | -9.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | 5.70M | -0.90M | -9.58M | -3.46M | -1.53M | 17.22M | 3.17M | -1.51M | 13.84M | 2.17M | 0.68M | -9.96M | 15.85M | 10.39M | -56.58M | 0.63M | 89.18M | 14.27M | -29.02M |