|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.81M | 2.10M | 13.81M | 24.71M | 11.06M | -4.03M | -9.91M | -31.17M | -3.23M | 1.73M | -6.15M | 21.56M | 21.02M | 7.67M | 8.85M | 38.05M | 33.42M | 9.70M | 17.72M | 37.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 0.80M | 1.21M | 1.42M | 0.55M | 1.00M | 1.28M | 1.45M | 0.24M | 2.20M | 1.80M | 2.12M | 0.76M | 1.80M | 3.50M | 2.50M | 1.90M | 3.40M | 2.70M | 3.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 0.83M | 3.18M | 6.91M | 3.29M | -0.85M | -3.35M | -8.36M | -0.79M | 0.80M | -1.81M | 5.54M | 6.99M | 2.67M | 2.06M | 4.68M | 9.82M | 3.49M | 6.16M | 5.71M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | | | 0.39M | | | | 0.25M | | | | 0.70M | | | | 0.85M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | 0.31M | 0.31M | -0.07M | 0.32M | 0.60M | 0.61M | | 0.94M | 0.95M | 0.96M | 0.19M | 0.39M | 0.69M | 0.82M | -1.45M | 0.02M | 0.54M | 0.56M | -0.18M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.24M | 44.84M | 7.21M | 6.20M | 26.32M | -25.47M | -7.50M | 8.30M | 9.32M | 24.78M | 15.48M | -2.15M | 38.44M | 18.37M | 26.77M | -13.52M | 60.85M | 56.92M | 49.16M | 79.75M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 1.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.27M | 0.40M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.63M | 0.85M | 0.86M | 0.86M | 0.90M | 0.93M | 0.37M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.05M | 10.63M | 10.99M | | 11.32M | 11.61M | 11.05M | 12.30M | 10.85M | 10.94M | 10.53M | 10.21M | 11.02M | 11.11M | 10.09M | 10.48M | 10.53M | 10.64M | 10.87M | 11.38M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.74M | -29.99M | 7.95M | 39.27M | -45.79M | 32.16M | -0.66M | -23.78M | -13.34M | 10.38M | -12.69M | 25.57M | -14.33M | 15.80M | -13.77M | 75.52M | -4.73M | -2.21M | -1.77M | -39.15M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38M | -2.15M | -0.08M | 1.55M | 5.70M | 2.83M | 5.11M | 0.61M | 3.77M | 1.61M | 4.97M | 0.65M | 1.55M | -2.93M | 0.12M | 6.16M | -1.79M | 3.40M | 0.59M | -1.77M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.30M | 7.63M | -9.57M | 11.54M | 12.25M | -8.34M | -5.51M | -0.36M | 4.00M | -30.27M | 15.26M | 12.38M | 2.73M | -4.31M | 13.84M | -3.57M | -10.12M | 1.73M | -0.09M | 22.65M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.05M | -9.83M | -4.94M | -9.07M | 6.61M | -18.81M | 2.84M | 4.46M | 2.53M | 11.52M | 5.43M | 2.25M | -11.49M | 12.26M | 0.52M | 6.22M | 0.38M | -0.38M | 11.19M | -2.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.86M | 58.97M | -57.78M | 109.61M | 10.32M | 3.60M | 88.65M | -93.88M | 33.63M | -31.66M | 3.23M | 0.81M | 11.91M | -8.70M | 99.32M | 22.61M | 3.34M | 4.02M | 110.40M | 29.47M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.96M | 0.28M | 1.11M | 0.95M | 0.04M | | 0.06M | 1.12M | 0.04M | 29.48M | 3.64M | 5.39M | 0.30M | 0.12M | 0.53M | | 2.00M | 0.08M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.04M | -37.57M | -13.02M | -34.58M | -27.76M | -41.88M | -30.83M | -40.44M | -33.57M | -20.02M | -43.38M | -23.16M | -8.27M | -46.96M | -37.97M | -22.49M | -20.72M | -60.59M | -33.91M | -29.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 0.80M | 1.21M | 1.42M | 0.55M | 1.00M | 1.28M | 1.45M | 0.21M | 2.00M | 1.52M | -3.13M | 1.00M | 1.40M | 0.94M | -0.84M | 0.75M | 1.00M | 1.89M | -1.83M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.52M | -4.21M | 0.88M | | -1.44M | 0.19M | -0.26M | -0.15M | 50.23M | 4.79M | -0.07M | 34.98M | -30.21M | 28.00M | 0.10M | 34.19M | -39.02M | -4.74M | -5.50M | -49.67M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.80M | 3.06M | -4.93M | -28.38M | -2.88M | -67.16M | -38.59M | -32.29M | 25.97M | 9.55M | -27.97M | 9.67M | -0.04M | -0.59M | -11.10M | -1.82M | 1.12M | -8.41M | 9.75M | 0.69M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.10M | -14.13M | 64.99M | -103.41M | 16.00M | -29.07M | -96.14M | 102.19M | -24.31M | 56.44M | 12.25M | -2.96M | 26.53M | 27.07M | -72.55M | -36.13M | 57.52M | 52.90M | -61.24M | 50.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.80M | 3.06M | -4.93M | -28.38M | -2.88M | -67.16M | -38.59M | -32.29M | 25.97M | 9.55M | -27.97M | 9.67M | -0.04M | -0.59M | -11.10M | -1.82M | 1.12M | -8.41M | 9.75M | 0.69M |