|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.39M | 24.00M | 30.70M | 38.20M | -0.40M | 3.07M | 6.93M | 22.01M | -18.38M | -8.51M | -2.23M | -33.49M | -16.78M | -0.85M | 1.16M | 32.24M | 55.31M | 76.02M | 9.16M | -23.35M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 1.69M | 1.69M | 1.70M | 1.70M | 1.81M | 1.74M | 1.74M | 1.91M | 1.57M | 1.63M | 1.91M | 1.68M | 1.72M | 1.72M | 1.72M | 1.83M | 1.79M | 1.82M | 1.83M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.06M | 0.20M | -1.49M | -0.40M | 1.84M | 1.20M | 0.41M | -0.96M | -2.91M | -1.15M | 1.05M | 1.96M | -2.59M | 0.90M | 1.36M | -0.28M | -1.47M | 1.39M | 1.95M | 0.74M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.24M | 0.24M | 0.25M | 0.17M | 0.20M | 0.20M | 0.20M | 0.16M | 0.19M | 0.19M | 0.20M | 0.17M | 0.21M | 0.21M | 0.21M | 0.23M | 0.26M | 0.27M | 0.27M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.14M | 0.14M | -3.29M | 0.15M | 0.30M | 0.30M | 1.84M | 0.18M | 0.40M | 0.40M | -0.37M | 0.46M | 0.49M | 0.50M | -0.31M | 0.44M | 0.60M | 0.49M | 0.06M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | | | 0.15M | | 0.07M | 0.31M | 1.71M | 0.31M | 0.03M | 0.59M | 42.98M | 0.10M | 0.20M | 0.24M | 0.94M | 0.46M | 0.32M | 0.48M | 0.60M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.93M | 25.20M | 19.81M | 63.01M | -24.48M | 0.32M | -12.25M | 36.03M | -12.88M | -11.39M | 1.34M | 37.68M | -18.58M | 3.15M | -18.57M | 54.69M | -22.08M | 12.58M | 5.31M | 57.67M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89M | 5.75M | 5.68M | 5.61M | 5.42M | 5.18M | 5.20M | 5.82M | 5.38M | 5.50M | 5.33M | 6.55M | 5.56M | 5.49M | 5.46M | 5.65M | 5.39M | 5.32M | 5.29M | 5.12M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 3.33M | -1.67M | -6.57M | 4.17M | 1.32M | -3.18M | -0.60M | -1.03M | 2.14M | 0.65M | -8.63M | -1.08M | 8.14M | -7.55M | -1.05M | 0.76M | 6.01M | -9.44M | 0.42M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 13.60M | 26.29M | -44.29M | 14.58M | 10.09M | 27.35M | -46.74M | 13.09M | 8.63M | 21.46M | -48.99M | 18.88M | 11.79M | 28.74M | -37.71M | 0.12M | 7.42M | 23.05M | -35.68M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 4.38M | 4.10M | -28.34M | 9.67M | 7.41M | -2.51M | -30.05M | 18.87M | 11.28M | 4.12M | -35.18M | 21.76M | 12.89M | -2.69M | -20.26M | -1.36M | 20.04M | 3.45M | -24.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.21M | -1.25M | 9.27M | -1.16M | -5.01M | 0.40M | -3.76M | 2.59M | -4.93M | 0.45M | 7.16M | -1.55M | -1.46M | -2.43M | -2.55M | 4.25M | -5.86M | 4.79M | -2.73M | 9.28M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.69M | 3.39M | 4.56M | -9.35M | 4.99M | -9.12M | 2.34M | -0.53M | -0.30M | -0.74M | 1.30M | 1.84M | -0.80M | -0.55M | 0.77M | 5.28M | -0.26M | -4.52M | 1.20M | 6.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 2.08M | 0.10M | -1.45M | 0.28M | 3.67M | 1.42M | -4.28M | 0.93M | 2.88M | -3.53M | 1.54M | -1.75M | 2.69M | -0.79M | -1.71M | -0.30M | 2.13M | 1.80M | -1.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 2.59M | 3.39M | -7.82M | 3.56M | 6.69M | -8.45M | -0.37M | 2.32M | 9.56M | -9.10M | 17.57M | 2.55M | 3.72M | -4.05M | 12.79M | 2.22M | -1.04M | -0.49M | 0.12M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.25M | 32.98M | 110.88M | 91.60M | 64.04M | 3.85M | 12.16M | 1.70M | 5.57M | 6.71M | 22.22M | 15.64M | 12.51M | 11.63M | 9.93M | 16.51M | 5.09M | 11.79M | 7.83M | 3.05M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.27M | -21.80M | 69.29M | 75.42M | 58.56M | -2.84M | 4.69M | -6.21M | -1.72M | 0.27M | -8.94M | 1.83M | 8.00M | 7.92M | 6.19M | 10.50M | -4.19M | 7.71M | 1.54M | -11.46M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 0.34M | 0.41M | 0.08M | 0.38M | -0.09M | 0.33M | -0.01M | 0.28M | | 0.43M | | 0.23M | -0.00M | 0.37M | 0.01M | 0.19M | | 0.33M | 0.39M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | -10.14M | -87.63M | -95.19M | -87.48M | -0.09M | 0.33M | -0.01M | 0.28M | | 0.43M | -0.00M | 0.23M | -19.58M | -5.25M | | -25.03M | -7.47M | -5.24M | 0.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | -0.63M | -0.20M | -1.76M | -1.50M | -0.87M | -2.61M | 2.81M | -0.51M | 0.69M | -1.82M | 0.56M | -0.24M | 0.03M | -0.03M | -1.22M | 1.61M | 0.01M | -0.25M | 1.48M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.98M | -7.37M | 1.26M | 41.49M | -54.89M | -3.49M | -9.84M | 32.62M | -14.83M | -10.43M | -8.99M | 40.07M | -10.60M | -8.48M | -17.66M | 63.98M | -49.69M | 12.83M | 1.36M | 48.09M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.10M | 22.61M | 16.42M | 70.84M | -28.04M | -6.37M | -3.80M | 36.40M | -15.20M | -20.94M | 10.44M | 20.11M | -21.12M | -0.56M | -14.52M | 41.91M | -24.30M | 13.62M | 5.79M | 57.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.21M | -6.74M | 1.47M | 43.25M | -53.40M | -2.62M | -7.23M | 29.82M | -14.32M | -11.12M | -7.16M | 39.51M | -10.35M | -8.51M | -17.63M | 65.19M | -51.30M | 12.82M | 1.61M | 46.60M |