|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.78M | 19.42M | 31.76M | -8.31M | 19.27M | 24.36M | 30.11M | -72.75M | 9.90M | 6.68M | 15.50M | 10.10M | 2.14M | 3.61M | 5.05M | -23.21M | 1.28M | 3.14M | 9.66M | 4.34M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 0.40M | 0.40M | -2.46M | 0.40M | 0.60M | 0.60M | -1.95M | 1.60M | 0.60M | 0.50M | -3.43M | 0.30M | 0.20M | 0.20M | 3.41M | 1.19M | | | -3.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.47M | -0.08M | 1.12M | 0.49M | 0.78M | -0.28M | -0.28M | 1.03M | 0.54M | 0.47M | -2.35M | 0.46M | 0.10M | 1.03M | -2.41M | 2.85M | -1.64M | -0.50M | 2.12M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | 0.23M | 0.11M | 0.11M | 0.11M | 0.11M | 0.02M | 0.03M | 0.03M | 0.10M | 0.13M | 0.14M | 0.14M | 0.14M | 0.12M | 0.12M | 0.12M | 0.13M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61M | 0.05M | 0.05M | -2.62M | 0.67M | 0.03M | 0.03M | 4.75M | -0.56M | 0.00M | 0.00M | -0.58M | -0.08M | 0.04M | 0.04M | | 0.93M | 0.93M | 0.93M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 10.27M | 0.48M | 0.24M | 14.21M | 0.22M | 11.43M | 0.18M | 0.18M | 0.39M | 1.40M | 0.66M | 4.95M | 0.50M | 0.80M | 1.77M | 0.93M | | 0.93M | 3.37M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.37M | 38.05M | 16.02M | 92.12M | -20.75M | -4.64M | 1.74M | 77.99M | -21.50M | 30.72M | -1.86M | 69.41M | -18.07M | -17.84M | -4.72M | 39.12M | -7.21M | -3.80M | 12.28M | 56.66M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.17M | 3.11M | 3.12M | 3.06M | 2.93M | 2.70M | 2.58M | 2.59M | 2.56M | 2.48M | 2.24M | 2.37M | 2.29M | 2.29M | 2.38M | 2.35M | 2.28M | 2.38M | 2.38M | 2.38M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 11.35M | 49.15M | -43.84M | 3.51M | 8.76M | 37.69M | -54.21M | 1.22M | -1.13M | 37.59M | -36.78M | -3.38M | 5.64M | 27.96M | -18.67M | -9.55M | 4.72M | 22.66M | -17.55M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.52M | 14.25M | -10.02M | -8.32M | 24.29M | 35.16M | 6.71M | -34.33M | 7.24M | -14.47M | -2.73M | -25.71M | 15.69M | 16.61M | -6.27M | -14.31M | 26.66M | 17.71M | -16.12M | -38.08M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 11.09M | -15.96M | 16.24M | -0.69M | 7.61M | -10.39M | -10.27M | -7.95M | 4.95M | -4.50M | 9.03M | 1.08M | 2.41M | -7.20M | 5.55M | -2.87M | 2.16M | -8.61M | -6.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.23M | 9.75M | 0.35M | 5.40M | -17.07M | 3.36M | 4.53M | 1.49M | -9.84M | 12.05M | 10.13M | -22.26M | 2.82M | 3.29M | -3.74M | 0.73M | 0.99M | 2.21M | 4.31M | 1.95M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | -17.44M | 14.51M | 4.91M | -5.12M | -5.54M | 1.17M | 4.71M | -10.99M | 16.97M | -1.47M | -18.35M | -4.71M | 0.21M | -16.45M | 11.42M | -2.72M | -3.46M | 2.24M | -0.89M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | -0.13M | -5.02M | 2.91M | 5.57M | -1.99M | -0.87M | -2.53M | 0.14M | 0.56M | -4.81M | 3.50M | -0.01M | 0.02M | 4.67M | -5.09M | 0.02M | 0.22M | -0.12M | 0.81M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 1.38M | 1.85M | 2.02M | 1.38M | 1.61M | 1.72M | 2.38M | 2.26M | 2.36M | 2.01M | 1.60M | 1.62M | 2.29M | 2.46M | 1.60M | 1.53M | 1.29M | 0.69M | 1.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.09M | 0.06M | 0.10M | 0.02M | 0.04M | 0.12M | 0.03M | 0.03M | 0.03M | 0.06M | 0.03M | 0.05M | 0.03M | 0.00M | 0.02M | 0.01M | 0.03M | 0.02M | 0.08M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -1.47M | -3.01M | -2.98M | -3.25M | -2.07M | -2.27M | -2.96M | -2.88M | -3.20M | -2.70M | -2.69M | -4.80M | -3.51M | -3.62M | -1.82M | -2.84M | -1.92M | -1.54M | -1.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.39M | -0.09M | | | 0.17M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.80M | -23.96M | -10.23M | -12.62M | -22.87M | -14.96M | -14.09M | -13.40M | -30.28M | -7.89M | -10.43M | -8.99M | -9.92M | -7.79M | -9.34M | -8.35M | -0.47M | -17.15M | -7.76M | -10.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 4.70M | 4.60M | 5.70M | 7.90M | 7.90M | 7.80M | 7.76M | 29.90M | 7.70M | 7.75M | 7.75M | 7.77M | 7.77M | 7.77M | 7.75M | 7.78M | 7.77M | 7.75M | 7.75M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | 0.15M | -0.69M | -1.21M | -5.03M | -0.46M | -1.86M | 3.33M | 1.35M | 1.78M | -3.51M | 3.30M | -3.95M | 2.05M | 0.98M | -2.04M | 5.18M | 0.29M | 0.41M | 2.74M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.88M | 12.78M | 2.09M | 75.31M | -51.90M | -22.13M | -16.47M | 64.97M | -53.31M | 21.41M | -18.49M | 61.02M | -36.73M | -27.09M | -16.69M | 26.91M | -5.34M | -22.58M | 3.39M | 46.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.78M | 36.67M | 14.16M | 90.10M | -22.13M | -6.25M | 0.03M | 75.61M | -23.75M | 28.36M | -3.87M | 67.81M | -19.70M | -20.12M | -7.17M | 37.52M | -8.75M | -5.09M | 11.60M | 55.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.63M | 12.62M | 2.78M | 76.51M | -46.87M | -21.67M | -14.61M | 61.63M | -54.66M | 19.63M | -14.98M | 57.72M | -32.79M | -29.14M | -17.67M | 28.95M | -10.52M | -22.87M | 2.98M | 43.96M |