|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.74M | 26.77M | 64.48M | 36.08M | 44.53M | 46.31M | 50.49M | 55.92M | 50.68M | 53.78M | 40.09M | 14.80M | 22.65M | 7.19M | 1.87M | 4.98M | 2.91M | 2.75M | -5.83M | 21.87M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.92M | 4.00M | 16.25M | 14.12M | 13.12M | 13.96M | 14.32M | 14.26M | 21.49M | 16.66M | 17.79M | 18.49M | 3.22M | 16.60M | 14.67M | 4.20M | 24.09M | 35.77M | 35.38M | 28.07M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | -0.49M | -0.58M | -57.15M | 0.51M | -1.48M | 1.06M | -12.16M | 0.82M | 0.31M | -2.87M | 6.92M | 3.51M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.08M | | | | 0.06M | | | | 0.74M | | | | 0.98M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.93M | 0.76M | -0.28M | 0.16M | -1.39M | 0.41M | -0.52M | 11.34M | -11.48M | 22.72M | -23.24M | 6.55M | 0.27M | 6.01M | -1.82M | -4.93M | 9.24M | 0.17M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | | | | | | 13.54M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.76M | 43.20M | 49.71M | 63.91M | 81.98M | 44.86M | 70.59M | 82.16M | 71.97M | 29.51M | 21.93M | 44.01M | 45.42M | 31.89M | 38.53M | 47.10M | 57.58M | 50.26M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 1.70M | 1.66M | 1.64M | 1.52M | 1.66M | 1.66M | 1.71M | 1.74M | 1.86M | 1.95M | 1.86M | 1.86M | 1.91M | 1.93M | 1.40M | 1.59M | 1.87M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94M | 3.20M | 10.32M | 7.07M | -6.43M | -3.20M | 5.76M | 9.33M | -1.54M | -5.43M | 4.50M | -11.98M | -10.40M | 3.48M | 1.11M | 9.83M | 6.79M | 15.83M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.51M | 4.18M | 5.71M | 16.49M | 16.41M | 6.70M | -5.59M | -7.47M | -5.19M | -3.44M | 6.17M | 2.96M | -1.11M | -8.52M | -1.06M | -3.12M | -1.51M | -0.97M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.28M | 3.89M | 0.84M | 4.30M | -1.60M | -1.19M | 0.42M | -4.38M | -2.40M | -1.42M | 1.89M | -2.83M | 4.70M | -4.49M | 1.47M | 13.91M | 8.80M | 2.25M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.65M | -11.64M | 4.47M | 9.36M | 13.22M | -7.50M | -11.55M | 9.65M | -0.61M | -10.42M | -3.20M | 29.03M | -18.92M | -15.09M | -4.54M | -6.65M | 39.67M | 5.58M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | -0.29M | | | | | 0.49M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.76M | -1.29M | -2.35M | 5.67M | -8.49M | -1.67M | -2.07M | -2.00M | 11.74M | -2.13M | -2.12M | -1.60M | 16.91M | -13.20M | -0.69M | 8.66M | -0.15M | 0.95M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.96M | 7.95M | 4.16M | 10.26M | 0.40M | 0.17M | 15.80M | -15.98M | 3.36M | 7.22M | 4.65M | 5.75M | 1.32M | 14.52M | -7.78M | 34.46M | 1.51M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.01M | 2.70M | 2.66M | 2.95M | 3.27M | 2.62M | 3.18M | 3.12M | 4.24M | 4.32M | 3.29M | 4.88M | 4.22M | 3.46M | 4.32M | 4.43M | 7.57M | 4.89M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.17M | -7.13M | -7.16M | -7.12M | -13.53M | -11.03M | -6.71M | -7.54M | -7.96M | -7.75M | -10.44M | -9.54M | -9.97M | -12.08M | -11.55M | -17.50M | -21.18M | -15.42M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.10M | -26.37M | -32.58M | -25.03M | -7.15M | -13.54M | -2.06M | -32.55M | -1.89M | -8.68M | -0.60M | -22.17M | 0.44M | -2.85M | -2.87M | -3.78M | -1.95M | -3.70M | -6.27M | -13.78M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.57M | -44.40M | -46.69M | -54.92M | -42.06M | -67.56M | -71.89M | -63.67M | -50.60M | -42.17M | -9.56M | -19.86M | -22.87M | -28.78M | -47.80M | -18.70M | -20.41M | -28.78M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | -0.25M | -0.97M | -0.99M | 0.56M | 0.14M | -0.35M | -0.32M | 0.51M | -0.44M | -0.18M | 0.44M | -0.57M | 0.24M | 0.42M | -0.14M | -0.02M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.95M | -8.58M | -5.11M | 0.88M | 26.96M | -33.59M | -8.36M | 10.62M | 13.92M | -20.85M | 1.75M | 15.07M | 12.01M | -8.73M | -20.41M | 10.75M | 15.98M | 6.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.95M | 42.24M | 41.76M | 59.74M | 71.72M | 44.47M | 70.42M | 66.36M | 87.95M | 26.15M | 14.71M | 39.36M | 39.67M | 30.57M | 24.01M | 54.88M | 23.13M | 48.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -113.97M | -8.33M | -4.13M | 1.87M | 26.39M | -33.72M | -8.01M | 10.94M | 13.41M | -20.41M | 1.93M | 14.62M | 12.58M | -8.96M | -20.82M | 10.89M | 16.00M | 6.05M |