|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.94M | 33.91M | -44.53M | 37.07M | 38.65M | 36.05M | -55.08M | 33.65M | 34.03M | 31.54M | -10.93M | 30.94M | 30.93M | 32.69M | -27.21M | 34.46M | 37.59M | 36.96M | -88.41M | 44.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 2.24M | 3.14M | 4.16M | 4.53M | 3.79M | 3.62M | 2.27M | 2.50M | 2.52M | 1.65M | 2.00M | 2.92M | 2.07M | 3.10M | 2.90M | 3.74M | 3.94M | 3.36M | 3.78M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.56M | 2.09M | -9.86M | 4.21M | 8.03M | 8.22M | -28.98M | -2.35M | -0.29M | 4.72M | -6.74M | -0.00M | 0.53M | -11.65M | -7.48M | 1.28M | 1.43M | 1.19M | -3.85M | 1.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.06M | | | | 0.18M | | | | 0.12M | | | | 0.11M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | -1.60M | 0.25M | -0.43M | -1.14M | 0.62M | -0.41M | 0.60M | -2.66M | 0.02M | 1.22M | 0.00M | 0.34M | 1.11M | -1.11M | 0.09M | -1.44M | 0.09M | 0.16M | 0.20M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.30M | 26.89M | 29.07M | -0.89M | 23.68M | -7.89M | -2.83M | -3.04M | 54.75M | 55.12M | 62.88M | 15.13M | 43.81M | 76.81M | 21.39M | -8.98M | 48.28M | 43.96M | 44.56M | -13.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.02M | 13.01M | 13.22M | 13.06M | 13.12M | 13.08M | 13.21M | 14.15M | 14.44M | 14.77M | 14.46M | 14.71M | 15.02M | 15.46M | 15.14M | 15.07M | 15.26M | 15.56M | 15.21M | 15.54M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | 8.39M | -0.72M | 20.84M | 20.75M | -2.07M | 6.57M | 7.14M | -13.20M | -12.77M | -16.97M | 28.33M | 21.12M | -17.31M | -2.50M | 20.78M | 9.51M | -10.58M | -18.61M | 37.72M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.26M | 35.26M | 20.43M | 11.90M | 39.87M | 60.25M | 46.99M | 4.37M | 12.55M | 4.53M | 6.74M | -26.62M | -10.11M | 21.83M | 33.20M | -7.20M | 7.75M | 35.06M | 26.62M | 5.36M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.90M | 27.95M | -2.68M | -10.27M | 30.77M | -18.68M | -1.22M | -21.19M | 2.86M | -2.24M | 2.74M | 0.67M | 0.76M | 1.58M | 5.98M | -21.66M | 23.40M | -12.71M | 13.48M | -15.27M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.79M | -3.11M | 5.43M | 7.06M | -4.30M | -7.11M | 8.76M | 2.55M | -4.55M | -4.54M | 5.36M | 3.15M | -9.74M | 7.45M | -1.66M | 4.99M | -5.93M | -4.14M | 6.92M | 2.56M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | -0.56M | -8.96M | 11.11M | 14.81M | 13.68M | -34.54M | 2.06M | -5.60M | 2.69M | -4.92M | 13.65M | -7.04M | -6.83M | 5.63M | 8.06M | 2.96M | -1.87M | 9.88M | 0.27M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.31M | 12.06M | 23.18M | 12.74M | 19.73M | 19.23M | 27.62M | 22.28M | 22.86M | 22.58M | 20.15M | 11.03M | 11.82M | 13.24M | 23.12M | 16.85M | 21.18M | 19.75M | 31.62M | 28.74M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.03M | 0.01M | 0.09M | 0.00M | 0.00M | 0.17M | 0.00M | 0.05M | 0.08M | 0.03M | 0.09M | 0.20M | 0.04M | 0.00M | 0.01M | 0.05M | 0.34M | 0.10M | 2.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.67M | | | | 1.65M | | | | | 4.35M | 0.52M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 0.54M | 1.00M | | | | 2.53M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.45M | -23.76M | -22.42M | -12.21M | -18.59M | -20.91M | -46.74M | -22.88M | -20.15M | -22.52M | -22.07M | -10.94M | -11.95M | -14.30M | -22.02M | -21.28M | -20.21M | -19.51M | -31.68M | -26.92M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 2.24M | | 4.16M | 4.53M | 3.79M | -14.53M | 2.27M | 2.50M | 2.52M | -16.56M | -2.83M | 2.92M | 2.07M | -11.38M | -2.34M | 3.74M | 3.94M | -1.67M | 3.78M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.80M | -0.77M | -14.30M | 14.93M | -13.56M | 44.95M | 39.86M | 24.55M | -24.02M | -36.97M | -45.56M | -9.12M | -16.96M | -49.05M | -6.41M | 35.96M | -9.97M | -39.88M | -21.15M | 42.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.49M | 16.44M | 17.23M | 17.21M | 17.23M | 17.23M | 17.23M | 17.25M | 17.32M | 17.32M | 17.32M | 17.31M | 17.37M | 17.35M | 17.36M | 17.38M | 17.32M | 17.50M | 17.42M | 17.43M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | -2.73M | 0.45M | 4.61M | 1.56M | 5.16M | -15.95M | 4.47M | 1.95M | -0.18M | 1.70M | 1.41M | -9.97M | -6.83M | -3.31M | 0.25M | 6.01M | 1.41M | 2.13M | 0.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.31M | -0.37M | -7.20M | 6.43M | -6.90M | 21.31M | -25.66M | 3.10M | 12.53M | -4.56M | -3.05M | -3.52M | 4.92M | 6.63M | -10.34M | 5.95M | 24.11M | -14.02M | -6.14M | 2.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.99M | 14.83M | 5.89M | -13.63M | 3.95M | -27.13M | -30.45M | -25.32M | 31.89M | 32.54M | 42.73M | 4.10M | 31.99M | 63.58M | -1.73M | -25.83M | 27.10M | 24.21M | 12.94M | -42.35M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.95M | 2.36M | -7.64M | 1.83M | -8.47M | 16.15M | -9.71M | -1.37M | 10.58M | -4.38M | -4.75M | -4.92M | 14.89M | 13.46M | -7.03M | 5.70M | 18.10M | -15.42M | -8.27M | 1.86M |