|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.59M | 57.73M | 28.35M | -10.46M | -22.98M | 20.12M | 0.69M | -56.38M | 6.38M | 19.61M | 13.50M | -2.73M | 19.75M | 31.44M | 17.70M | 22.95M | 39.19M | 38.35M | 30.05M | 33.37M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.37M | 0.98M | 0.78M | 0.83M | 0.24M | 1.08M | 1.10M | 0.95M | 0.12M | 1.16M | 1.55M | 1.09M | 1.72M | 1.76M | 1.94M | 2.32M | 3.01M | 2.62M | 2.68M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.33M | 0.22M | -1.23M | -5.37M | -2.62M | 9.88M | -2.18M | -4.25M | -5.20M | 3.33M | -7.17M | -2.56M | 1.12M | 0.22M | -2.06M | -4.31M | 1.14M | -0.42M | 5.51M | -4.44M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.05M | -46.01M | -26.75M | -7.01M | 9.06M | 8.42M | -7.48M | 101.03M | 105.26M | 2.62M | 22.66M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.64M | 11.73M | 1.59M | -17.47M | -13.92M | 28.54M | -6.79M | 44.65M | 111.64M | 22.23M | 36.16M | 91.35M | 56.50M | 156.29M | 35.67M | 53.39M | 60.85M | 119.83M | 56.63M | 34.25M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.34M | -3.05M | -2.91M | -2.19M | -1.87M | -2.03M | -1.80M | -1.69M | -1.75M | -1.85M | -1.67M | -1.40M | -0.86M | -0.61M | -0.26M | -0.54M | -0.35M | -0.41M | -0.22M | 0.11M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.68M | 1.67M | 1.74M | 4.67M | -0.41M | 2.65M | 2.54M | 2.66M | 2.67M | 2.67M | 3.16M | 2.54M | 2.53M | 2.50M | 2.50M | 2.82M | 2.96M | 2.93M | 2.67M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.20M | -8.30M | 18.12M | 38.12M | 1.33M | -8.61M | 32.66M | 65.30M | 11.95M | -10.84M | 53.45M | 66.28M | 24.36M | -158.08M | 1.84M | 60.02M | 8.18M | -22.92M | 48.46M | 53.31M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.48M | 3.91M | 18.39M | 10.77M | 0.56M | | 8.52M | 31.03M | 76.53M | | 56.38M | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.81M | -53.38M | -26.27M | -28.16M | 4.68M | 84.41M | 16.41M | 101.15M | 22.09M | -64.65M | 37.36M | 79.63M | 39.20M | -84.12M | 22.78M | 40.57M | 6.63M | -31.22M | 45.43M | 43.87M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.06M | 23.78M | -3.47M | 10.28M | -5.41M | 11.57M | -14.86M | 31.86M | 19.45M | 34.51M | 1.21M | 0.79M | -2.15M | 1.59M | -39.57M | 4.97M | -3.65M | 42.06M | -19.58M | -1.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 0.62M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92M | 35.41M | 14.77M | -12.32M | -9.20M | 14.89M | 0.11M | 0.14M | 1.35M | 32.81M | 65.03M | -77.15M | 4.45M | 9.95M | -11.77M | -2.65M | 11.82M | -2.49M | 2.29M | -0.19M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.34M | 3.04M | 2.51M | -3.21M | 3.37M | -0.54M | 2.62M | 3.00M | 2.42M | 2.85M | 2.60M | 3.24M | 3.09M | 2.94M | 2.50M | 1.74M | 1.56M | 0.66M | 0.38M | 0.52M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.97M | -164.25M | | 65.01M | 18.40M | 100.80M | 9.87M | 33.94M | 4.94M | -44.13M | 88.38M | 145.62M | 163.38M | 42.58M | 3.15M | | 95.62M | -56.33M | 0.15M | 76.97M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.66M | -8.63M | -20.06M | 2.53M | -20.79M | 19.14M | -32.50M | -14.01M | -118.15M | 14.78M | 83.88M | -218.48M | -8.47M | -149.41M | -48.15M | -30.35M | -55.06M | -192.39M | -43.38M | -51.89M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.76M | -3.77M | -4.12M | -2.65M | -4.21M | -4.05M | -4.13M | -4.16M | -4.05M | -4.11M | -4.30M | 62.78M | -4.09M | -3.30M | -4.79M | -4.57M | 25.80M | -4.84M | -7.55M | -4.94M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.35M | 1.38M | -0.18M | -0.02M | -0.10M | -0.12M | -0.01M | -0.07M | -0.26M | -0.11M | -0.04M | 0.76M | -0.73M | -0.49M | 0.98M | -0.76M | -2.44M | 0.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 3.76M | 3.77M | 4.03M | 4.03M | 4.03M | 4.04M | 4.04M | 4.04M | 4.04M | 4.05M | 4.05M | 4.05M | 4.06M | 4.06M | 4.08M | 4.08M | 4.08M | 5.11M | 5.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.25M | -0.67M | -22.58M | -17.59M | -38.92M | 43.63M | -43.42M | 26.47M | -10.55M | 32.90M | 115.74M | -64.36M | 43.94M | 3.58M | -17.27M | 18.47M | 31.59M | -77.41M | 5.70M | -22.58M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.98M | 8.69M | -0.92M | -14.26M | -17.29M | 29.08M | -9.40M | 41.65M | 109.22M | 19.38M | 33.56M | 88.11M | 53.41M | 153.35M | 33.18M | 51.65M | 59.29M | 119.18M | 56.24M | 33.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.25M | -0.67M | -22.58M | -17.59M | -38.92M | 43.63M | -43.42M | 26.47M | -10.55M | 32.90M | 115.74M | -64.36M | 43.94M | 3.58M | -17.27M | 18.47M | 31.59M | -77.41M | 5.70M | -22.58M |