|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.43M | 22.09M | 20.00M | 11.37M | 20.84M | 16.06M | 11.45M | 13.07M | 23.98M | -0.92M | -0.46M | -0.08M | 0.04M | -0.84M | -0.27M | -0.02M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 3.28M | 3.95M | 5.00M | 5.96M | 5.02M | 5.05M | 6.10M | 5.50M | 5.50M | 6.18M | 6.85M | 5.77M | 6.12M | 6.04M | 6.88M | 5.66M | 4.93M | 5.76M | 6.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.03M | -0.71M | -0.26M | | -16.53M | -0.01M | 0.00M | -0.00M | -9.48M | | | | -14.11M | 4.05M | -0.11M | 0.14M | -6.77M | 0.02M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.63M | 3.16M | -2.96M | 1.56M | 0.37M | 0.15M | 0.86M | 2.61M | 0.32M | 0.14M | -7.45M | -0.81M | 11.43M | -10.40M | 10.72M | -2.57M | 2.48M | -0.71M | 0.68M | -0.72M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.80M | | | | | | | 0.59M | 1.06M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.36M | 48.62M | 39.26M | 18.16M | 18.85M | 27.77M | 51.60M | 6.19M | 56.15M | 62.29M | 55.59M | 23.24M | 47.23M | 71.50M | 63.23M | 31.28M | 43.86M | 65.59M | 55.41M | 24.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 1.97M | 2.32M | 2.54M | 2.81M | 2.83M | 2.73M | 2.74M | 2.73M | 2.65M | 3.12M | 2.29M | 2.33M | 2.31M | 2.20M | 2.46M | 2.54M | 2.58M | 2.58M | 2.45M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 4.08M | 0.43M | 0.48M | 0.48M | 0.48M | 0.59M | 5.15M | 0.97M | 1.01M | 0.93M | 0.93M | 0.94M | 1.09M | 1.09M | 1.88M | 1.75M | 1.61M | 1.64M | 1.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.12M | 20.06M | 20.89M | 22.54M | 23.21M | 22.89M | 23.35M | 24.13M | 24.44M | 24.55M | 25.73M | 26.18M | 27.23M | 28.69M | 28.93M | 29.83M | 32.29M | 33.04M | 35.51M | 35.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.77M | 2.50M | -4.10M | 16.00M | 21.64M | -4.15M | 7.88M | 24.21M | -14.46M | -9.68M | 7.38M | -7.67M | 4.20M | 8.35M | 1.64M | 18.23M | 22.78M | 5.78M | 35.59M | -18.58M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.05M | 1.74M | -5.54M | 20.15M | 21.32M | 17.57M | -2.31M | 17.02M | 4.63M | 4.14M | 4.39M | 17.27M | 9.96M | 4.28M | -13.44M | 7.70M | 6.81M | -2.27M | -9.66M | 32.39M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | -0.89M | 3.48M | 15.00M | 10.56M | -0.03M | 0.51M | 12.88M | -12.08M | -1.67M | 0.35M | 2.67M | 4.40M | -2.77M | -20.91M | 10.21M | 1.35M | -8.37M | -3.75M | 9.44M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.85M | 9.45M | -18.69M | -5.85M | -1.44M | 1.28M | -3.52M | -7.77M | 9.55M | 5.62M | 0.51M | -19.03M | 2.87M | 10.80M | 9.83M | -23.50M | 0.18M | 0.95M | 2.09M | -30.65M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.54M | -7.11M | 8.30M | 1.63M | -2.07M | -4.12M | 17.09M | -0.18M | -9.11M | -2.40M | 4.20M | 1.17M | -11.04M | 1.58M | 9.09M | -1.20M | -9.30M | 1.14M | 4.50M | 1.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | -2.00M | 1.81M | 0.46M | 0.33M | 0.47M | -2.02M | -1.66M | 0.35M | 2.78M | -0.54M | 4.21M | -3.46M | -0.25M | -0.27M | 1.17M | -1.24M | -0.05M | 2.61M | 2.84M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.76M | 11.29M | 23.75M | 10.86M | 11.75M | 20.49M | 31.63M | 24.69M | 32.72M | 25.47M | 37.05M | 29.07M | 31.18M | 26.02M | 19.09M | 25.22M | 19.00M | 19.34M | 27.48M | 23.96M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.36M | 0.47M | 0.12M | 0.05M | 0.00M | | 0.05M | 0.05M | 0.07M | | | 0.03M | 0.01M | 0.01M | | | | 0.06M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.98M | | | | | | | | 43.60M | 139.13M | -0.58M | | | 171.95M | -1.08M | | 8.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.70M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.76M | -11.23M | -241.37M | -10.40M | -138.26M | -20.44M | -31.32M | -24.69M | -32.67M | -25.42M | -80.58M | -168.20M | -30.60M | -26.23M | 29.62M | -197.17M | -17.83M | -20.27M | -35.47M | -37.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 5.29M | 2.70M | | | | | | 2.18M | | | 0.71M | -0.11M | 1.46M | 7.25M | 0.07M | 1.20M | 0.12M | -0.02M | -0.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.62M | -42.88M | 194.05M | -1.03M | 116.63M | -9.19M | -13.94M | 33.12M | -25.52M | -43.13M | 17.52M | 163.29M | -24.53M | -43.14M | -82.30M | 151.58M | -35.59M | -10.71M | -61.72M | 3.83M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.38M | 0.47M | 1.05M | -7.29M | 6.46M | -2.26M | 1.72M | 0.06M | -0.22M | -1.00M | 0.15M | -0.13M | -0.69M | 0.42M | -0.52M | 0.98M | 1.19M | -0.01M | 0.33M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | -5.11M | -7.59M | 7.78M | -10.07M | 4.59M | 4.08M | 16.33M | -1.99M | -6.47M | -8.47M | 18.48M | -8.02M | 1.44M | 10.97M | -14.83M | -8.58M | 35.81M | -41.78M | -9.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.60M | 37.33M | 15.50M | 7.30M | 7.10M | 7.28M | 19.97M | -18.51M | 23.42M | 36.82M | 18.53M | -5.83M | 16.05M | 45.48M | 44.14M | 6.06M | 24.86M | 46.26M | 27.94M | 0.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | -5.49M | -8.06M | 6.74M | -2.78M | -1.86M | 6.34M | 14.61M | -2.05M | -6.26M | -7.47M | 18.34M | -7.89M | 2.12M | 10.54M | -14.31M | -9.55M | 34.62M | -41.77M | -9.38M |