|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.58M | 6.94M | 15.51M | 10.96M | 13.29M | 16.82M | 14.06M | -13.84M | -0.71M | 15.80M | 9.88M | 19.55M | 14.20M | 22.56M | 28.44M | 21.77M | 13.00M | 32.56M | 46.15M | 24.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.92M | 1.55M | 1.68M | 2.18M | | | 4.38M | 3.00M | 2.12M | 2.21M | 2.93M | 3.92M | 2.62M | 2.63M | 3.75M | 4.14M | 2.77M | 3.62M | 3.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | 0.23M | 0.83M | 1.51M | 4.20M | 4.75M | | 7.75M | | | -8.50M | -10.52M | -0.68M | -0.36M | -0.12M | -1.87M | -0.84M | 1.09M | -10.57M | -2.64M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.44M | 0.53M | 0.59M | 0.68M | 0.48M | 0.53M | 0.53M | 0.21M | 1.17M | 2.70M | 0.55M | | 4.27M | 0.72M | 0.72M | | 0.76M | 0.78M | 0.74M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.18M | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.80M | 24.86M | 10.26M | 28.94M | -17.70M | | | -21.00M | 29.58M | 18.34M | 66.29M | 27.82M | 12.62M | 21.54M | 76.23M | 38.04M | 11.74M | 30.13M | 76.73M | 49.31M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.42M | | 1.41M | 1.34M | | 1.20M | 0.73M | 1.28M | | 1.30M | 1.31M | 1.30M | 1.29M | 1.31M | 1.30M | 1.25M | 1.35M | 0.47M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.44M | 11.93M | 11.74M | 11.42M | 10.67M | 10.17M | 9.82M | 5.25M | 9.99M | 10.15M | 10.45M | 10.18M | 9.62M | 9.73M | 9.90M | 10.09M | 9.40M | 9.83M | 9.94M | 9.75M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.48M | -9.79M | 18.61M | 8.24M | -26.14M | | | 0.43M | -35.79M | 18.02M | -19.63M | 15.60M | -13.84M | 32.74M | -8.25M | 3.22M | -10.68M | 25.41M | -6.13M | -13.23M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.46M | 19.05M | 14.81M | 2.38M | 56.46M | | | 13.42M | 5.31M | -25.25M | 5.81M | -16.91M | 20.48M | -14.82M | -3.27M | -12.86M | 16.34M | -4.24M | -1.19M | -13.01M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.21M | 28.51M | 11.60M | 4.78M | -13.80M | | | -69.11M | 1.08M | -27.04M | 21.69M | -2.18M | -3.17M | 7.84M | 19.21M | -5.70M | -9.20M | 6.63M | 17.28M | -12.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.15M | 15.85M | -1.02M | -7.81M | 4.20M | | | -14.04M | 16.15M | -12.54M | -0.77M | -1.57M | -3.71M | 10.04M | -8.51M | -6.30M | 3.44M | 0.97M | -5.15M | -3.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.07M | 5.21M | 6.90M | 5.29M | 4.78M | | | 1.03M | 5.71M | 5.62M | 5.91M | 8.87M | 4.03M | 9.57M | 6.50M | 13.68M | 7.47M | 7.35M | 10.66M | 20.71M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 6.59M | -6.59M | 1.00M | 0.04M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.62M | -5.21M | -6.90M | -5.29M | -4.78M | | | -1.03M | -5.71M | 0.97M | -5.91M | -8.87M | -1.99M | -9.57M | -5.13M | -13.68M | -7.47M | -7.35M | -10.66M | -20.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.38M | 0.04M | | | | | | 1.00M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.53M | -12.98M | -8.34M | -31.76M | 2.89M | | | 33.59M | -21.04M | -28.03M | -31.78M | -30.72M | -29.78M | -7.18M | -52.59M | -35.69M | -8.67M | -5.07M | -0.26M | -145.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | | | 0.59M | | | | 0.58M | | 1.16M | 0.58M | 0.58M | 0.01M | 1.17M | 0.58M | 0.58M | 0.05M | 1.17M | 1.17M | 1.16M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | -2.79M | 0.42M | -1.45M | -1.58M | | | -1.01M | 0.87M | 0.38M | -1.90M | 2.63M | -1.57M | -0.37M | 2.90M | -5.05M | 2.93M | 6.24M | -0.16M | 0.67M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | 6.66M | -4.97M | -11.93M | -19.58M | | | 15.38M | 2.84M | -7.47M | 26.70M | -9.13M | -20.72M | 6.36M | 19.47M | -12.28M | -1.47M | 23.94M | 65.65M | -125.71M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.74M | 19.64M | 3.37M | 23.64M | -22.48M | | | -22.03M | 23.87M | 12.72M | 60.39M | 18.95M | 8.59M | 11.96M | 69.73M | 24.36M | 4.27M | 22.77M | 66.07M | 28.59M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.35M | 6.66M | -4.97M | -8.12M | -19.58M | | | 11.56M | 2.84M | -8.71M | 28.60M | -11.77M | -19.15M | 4.78M | 18.52M | -11.33M | -4.40M | 17.70M | 65.82M | -116.70M |