|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.96M | 25.27M | 40.36M | 29.08M | 57.62M | 38.94M | 46.78M | 31.58M | 34.65M | 27.93M | 27.69M | 28.68M | 40.33M | 26.80M | 29.85M | 28.95M | 15.35M | 18.30M | 28.99M | 21.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | 2.46M | 3.89M | 2.53M | 2.97M | 1.42M | 3.66M | 3.38M | 4.00M | 2.53M | 4.81M | 3.71M | 3.38M | 3.17M | 5.87M | 4.38M | 3.97M | 3.42M | 4.82M | 3.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 0.37M | -0.20M | 0.04M | 0.81M | 0.54M | -0.52M | -2.66M | 6.52M | 0.60M | -0.94M | 2.25M | -5.18M | 2.00M | 0.38M | -0.24M | 2.98M | 1.07M | 2.64M | -0.57M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.26M | -0.04M | 0.12M | 0.14M | -0.03M | -0.05M | -0.08M | 0.28M | 0.07M | 1.07M | 0.03M | -0.68M | 0.08M | 0.21M | 0.15M | 0.22M | 0.09M | 0.12M | 0.49M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | -0.61M | -0.33M | 0.94M | | | 0.69M | 0.25M | 0.40M | -0.41M | 0.45M | -1.22M | | 0.09M | 0.39M | 0.04M | 0.33M | 0.13M | 0.20M | -0.22M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.09M | 6.16M | 9.27M | 29.76M | 33.81M | 33.10M | -2.15M | 96.10M | 78.11M | 25.91M | 30.96M | 48.48M | 52.77M | 52.32M | 15.94M | 57.02M | 62.00M | 36.29M | 50.03M | 89.37M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.60M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 8.55M | 9.23M | 9.36M | 12.62M | 9.52M | 9.74M | 10.10M | 10.84M | 10.21M | 14.88M | 11.40M | 12.06M | 12.15M | 11.50M | 11.38M | 11.65M | 11.33M | 11.77M | 12.53M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.57M | 1.78M | 32.15M | -13.62M | 21.51M | -25.10M | 5.55M | -22.92M | -11.20M | -14.77M | 24.61M | -14.12M | 21.09M | -17.78M | 7.78M | -0.47M | 12.37M | -8.50M | 7.57M | -10.54M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.31M | 38.92M | 20.41M | 23.77M | -11.09M | 25.95M | 10.82M | -41.33M | -27.75M | -9.27M | -0.49M | 3.79M | -13.91M | 6.91M | 15.71M | -0.90M | -34.52M | -3.64M | -2.93M | -1.38M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.29M | 24.77M | -2.08M | 1.01M | -17.36M | 22.11M | -14.09M | -18.65M | 15.21M | -8.56M | 4.53M | -11.38M | 6.81M | 0.95M | 11.43M | -0.48M | -13.96M | 4.65M | 4.67M | 16.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.20M | -3.33M | 24.63M | 0.17M | -8.07M | -37.25M | -37.55M | -11.02M | -40.55M | -26.23M | 3.43M | 9.24M | -16.02M | 3.73M | -16.83M | 12.46M | -21.30M | -9.76M | 2.43M | 22.87M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.12M | 10.38M | 10.29M | 1.82M | -6.25M | 1.23M | -6.12M | -11.59M | -7.90M | 2.82M | -1.46M | 4.95M | -16.62M | 6.67M | 2.96M | 0.59M | -18.92M | 4.80M | 1.11M | -0.63M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07M | 3.96M | 3.94M | -3.34M | 72.02M | 21.00M | 19.44M | 17.00M | -49.23M | 7.19M | -4.11M | -0.07M | 2.94M | 15.62M | 17.15M | 18.77M | 22.74M | 6.23M | 32.69M | 17.81M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 0.01M | 3.99M | 0.00M | 18.59M | 0.05M | 0.02M | 0.06M | 0.01M | 4.03M | 0.01M | 0.80M | 0.14M | 0.16M | 0.02M | 0.01M | 0.22M | 0.17M | 0.07M | 4.58M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 20.45M | 1.47M | 7.23M | 4.47M | 0.15M | 4.98M | 4.25M | 3.06M | 18.99M | 13.14M | 6.80M | 11.04M | 6.93M | 4.75M | 0.63M | | 85.80M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.75M | 9.72M | 12.95M | 7.79M | 5.64M | 4.42M | 8.24M | 5.52M | 6.30M | 12.40M | 9.55M | 1.38M | 1.48M | 7.88M | 2.35M | 1.49M | 0.28M | 0.22M | 0.50M | 0.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.81M | -19.52M | -12.95M | -44.56M | -1.33M | -25.94M | -18.20M | -13.83M | -12.15M | -12.68M | -12.62M | -28.73M | -27.52M | -17.19M | -28.33M | -25.66M | -27.20M | -18.82M | -19.99M | -98.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.43M | -44.67M | -36.05M | -41.56M | -22.27M | -13.84M | -12.10M | -7.96M | -3.25M | -19.90M | -23.98M | -20.59M | -16.75M | -34.31M | -27.38M | -19.52M | -21.40M | -27.72M | -9.84M | -23.43M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.60M | 6.78M | 6.62M | 7.22M | -20.43M | 7.10M | 7.06M | 7.87M | 7.84M | 7.85M | 7.78M | 8.54M | 8.49M | 8.37M | -6.96M | | 33.54M | 9.01M | -9.01M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | -0.45M | 0.12M | -0.26M | -1.33M | -0.75M | -1.09M | 1.84M | -0.08M | 0.24M | -1.14M | 0.55M | -0.58M | 0.36M | 0.57M | -0.31M | 0.46M | 0.34M | -0.24M | 0.61M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | -58.48M | -39.62M | -56.63M | 8.88M | -7.42M | -33.54M | 76.15M | 62.63M | -6.43M | -6.78M | -0.29M | 7.92M | 1.17M | -39.21M | 11.53M | 13.86M | -9.90M | 19.96M | -32.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.02M | 2.21M | 5.33M | 33.09M | -38.20M | 12.11M | -21.59M | 79.10M | 127.35M | 18.73M | 35.07M | 48.55M | 49.83M | 36.70M | -1.21M | 38.25M | 39.26M | 30.06M | 17.34M | 71.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | -58.03M | -39.73M | -56.37M | 10.20M | -6.67M | -32.45M | 74.31M | 62.72M | -6.67M | -5.64M | -0.84M | 8.50M | 0.81M | -39.78M | 11.84M | 13.40M | -10.24M | 20.20M | -33.00M |