|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.63M | 22.25M | 53.72M | 75.92M | 2.07M | 34.93M | 5.03M | -5.43M | 11.46M | 0.75M | -2.32M | -24.82M | -7.46M | -5.05M | -3.14M | -4.70M | -8.65M | -25.01M | -39.80M | -58.51M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.42M | | | 7.66M | 4.13M | 3.91M | 0.54M | 4.64M | 4.64M | 5.25M | 0.98M | 3.98M | 4.12M | 3.99M | 1.43M | 1.90M | 3.95M | 1.55M | -0.79M | 1.57M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | | | -2.78M | -0.38M | -3.42M | -3.16M | -1.69M | -3.25M | -5.02M | -5.16M | 1.14M | -0.93M | -4.22M | -1.87M | -6.31M | -1.32M | 3.09M | 6.87M | 24.53M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24M | 2.50M | | | 5.42M | | 0.59M | 19.80M | 36.36M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.60M | | | 12.73M | 24.56M | 4.13M | 51.43M | -43.98M | 18.58M | 0.14M | 13.10M | -40.84M | 33.74M | -10.23M | 27.31M | -23.68M | -2.63M | 3.82M | -6.36M | 1.88M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.64M | | | 14.15M | 15.87M | 16.11M | 17.37M | 18.06M | 18.22M | 18.53M | 18.45M | 18.85M | 17.49M | 16.69M | 16.20M | 15.97M | 14.84M | 14.26M | 13.54M | 12.98M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.95M | | | -18.86M | -1.22M | 4.11M | -1.87M | -0.74M | -2.72M | 0.81M | -5.47M | 8.23M | -5.03M | -1.56M | -3.25M | 0.49M | -3.29M | 1.79M | -2.12M | 1.60M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | | | 28.09M | -2.43M | 18.11M | -4.59M | 0.48M | 2.75M | 4.67M | -5.22M | -0.79M | -14.53M | -5.06M | -2.81M | 10.11M | 0.72M | -4.43M | -9.62M | 1.97M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.39M | | | -4.14M | 2.07M | -3.79M | 30.60M | -33.63M | -0.57M | -9.67M | 15.44M | -34.13M | -2.77M | -15.70M | 23.44M | -20.89M | 8.78M | -0.43M | 1.80M | 12.52M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.33M | | | -13.08M | -25.35M | 7.56M | -5.95M | 22.81M | -3.63M | 0.52M | -3.81M | 3.98M | -4.89M | 12.04M | -6.37M | -18.98M | -6.14M | -3.94M | -2.40M | -15.23M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.91M | | | -7.82M | 3.10M | -2.13M | 3.56M | -4.35M | -0.71M | -1.36M | 5.64M | -9.54M | 1.59M | -2.93M | 3.05M | 2.28M | -1.93M | 4.39M | -4.17M | -2.68M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | | | 17.50M | -10.88M | 4.61M | -13.82M | 0.70M | 11.06M | -5.23M | 0.08M | -0.68M | -5.47M | 6.96M | 6.53M | 2.85M | -0.78M | -9.60M | 7.22M | -6.73M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.55M | | | 38.83M | 19.60M | 16.95M | 16.25M | 16.65M | 15.56M | 14.34M | 18.12M | 9.03M | 9.31M | 4.77M | 3.14M | 6.29M | 4.60M | 3.45M | 3.84M | 2.52M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.20M | 0.01M | 0.01M | 0.03M | | | | 0.01M | 0.01M | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.53M | | | -37.68M | -19.59M | -16.94M | -16.22M | -17.85M | -15.56M | -14.78M | -19.00M | -9.02M | -12.25M | -4.77M | -2.99M | -6.29M | -4.60M | -6.73M | -3.84M | -2.52M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 2.46M | 0.04M | | | 0.68M | | | 0.42M | 1.59M | | | | | 1.56M | 0.32M | -0.32M | 4.58M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -102.07M | | | 23.32M | -5.80M | 13.53M | -36.14M | 62.28M | -3.36M | 14.98M | 5.01M | 51.50M | -21.97M | 14.95M | -24.75M | 30.33M | 6.97M | 2.57M | 10.11M | 1.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | | -1.63M | -0.83M | 0.72M | -0.93M | 0.44M | -0.33M | 0.34M | -0.89M | 1.63M | -0.47M | -0.05M | -0.43M | 0.36M | -0.26M | -0.34M | -0.09M | 0.43M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.05M | | | -26.10M | 4.95M | -12.82M | 35.18M | -60.63M | 3.02M | -14.20M | -5.03M | -49.88M | 24.44M | -14.99M | 24.16M | -29.97M | -7.22M | 0.37M | -10.19M | -0.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | | -1.63M | -0.83M | 0.72M | -0.93M | 0.44M | -0.33M | 0.34M | -0.89M | 1.63M | -0.47M | -0.05M | -0.43M | 0.36M | -0.26M | -0.34M | -0.09M | 0.43M |