|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.38M | -2.45M | -1.81M | -1.66M | -2.38M | -2.02M | -2.92M | -4.40M | -0.42M | -0.67M | 0.29M | 0.07M | | | | | -18.27M | 25.00M | 6.66M | 3.48M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 1.48M | 0.03M | 1.26M | 1.58M | 0.82M | | 0.44M | 0.96M | 0.00M | | 0.81M | -0.86M | 1.25M | 2.56M | 2.43M | 2.54M | 1.78M | 0.87M | 1.02M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 17.51M | | | 0.17M | -0.58M | -0.10M | -0.32M | -0.33M | 0.62M | -0.02M | -0.12M | -2.83M | 3.79M | -1.43M | 1.96M | 0.52M | 0.09M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | -0.31M | -0.65M | 2.51M | -3.27M | -0.67M | 0.29M | 0.07M | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | | | | 0.46M | 12.13M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | 6.43M | 2.30M | -8.14M | -8.11M | -2.71M | 41.17M | 85.23M | 85.65M | -41.30M | 52.74M | -125.86M | 114.95M | 3.71M | 66.77M | -58.39M | 68.90M | -35.26M | 43.73M | -60.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.82M | 99.80M | 32.13M | -144.65M | -17.05M | 90.33M | 67.64M | -97.43M | 48.35M | 80.95M | 93.53M | -216.50M | 53.14M | 107.79M | 83.75M | -245.44M | 63.90M | 152.99M | 101.46M | -299.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.78M | -101.93M | 33.12M | -136.14M | 169.70M | -91.98M | 37.35M | -144.19M | 61.21M | -19.89M | -22.75M | 2.49M | 51.23M | -79.80M | 11.36M | -27.26M | 101.00M | -71.44M | 0.30M | -31.08M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.94M | -191.66M | 1.52M | -10.28M | 140.44M | 27.98M | -155.22M | 69.15M | 12.58M | -17.54M | 5.00M | 25.21M | 4.34M | 21.69M | -26.36M | -3.90M | 4.71M | 231.77M | -235.86M | 6.17M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.01M | -2.72M | 1.41M | -2.60M | 0.78M | -13.93M | -1.49M | 34.25M | 12.17M | -14.92M | 0.32M | -29.16M | -2.54M | -1.80M | 9.88M | -12.63M | 14.99M | -13.35M | 3.64M | -3.47M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.05M | -2.77M | -16.38M | -24.10M | -16.20M | 26.27M | -32.67M | 114.27M | -123.12M | 72.03M | -35.77M | 85.33M | -143.50M | 47.41M | -41.95M | 52.62M | -67.60M | 66.24M | -29.39M | 80.81M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 1.31M | 1.40M | -3.60M | 0.03M | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.36M | 0.36M | 0.39M | 0.56M | 0.65M | 0.86M | 1.07M | 1.24M | 3.16M | 3.97M | 4.77M | 2.42M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.62M | 11.95M | 12.18M | 5.37M | 10.90M | 10.26M | 10.11M | 10.90M | 10.25M | 10.18M | 10.15M | | 13.07M | 8.54M | 7.83M | 8.50M | 9.19M | 7.62M | 7.43M | 8.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.13M | -0.41M | -0.14M | | -0.26M | -0.32M | -0.02M | 4.22M | 3.98M | 3.26M | 2.61M | -0.22M | -0.57M | | 13.69M | | 8.05M | 3.73M | 4.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.22M | 0.57M | | 0.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.20M | -1.55M | -1.45M | -1.34M | 21.39M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.18M | -9.76M | -11.72M | -10.00M | -7.53M | -12.79M | -0.81M | -9.91M | -4.14M | 17.42M | -3.26M | -24.01M | -3.74M | -2.49M | -2.77M | -3.10M | -3.74M | -4.32M | -3.73M | -4.42M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | | | | | | | 1.19M | | 48.81M | -48.06M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.89M | -21.51M | 17.31M | 25.04M | 33.43M | -9.70M | 32.70M | -106.10M | 93.18M | -52.00M | 18.72M | -65.59M | 139.94M | -37.25M | 32.50M | -37.52M | 65.00M | -47.88M | 15.11M | -66.60M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | -35.41M | 68.86M | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.60M | 10.31M | -10.79M | 8.29M | -5.30M | 18.07M | -5.28M | 3.45M | -12.69M | 16.05M | -20.32M | 13.55M | -7.29M | 7.67M | -12.21M | 12.00M | -6.34M | 14.04M | -18.00M | 9.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.24M | -2.64M | -15.97M | -23.96M | -16.20M | 26.52M | -32.35M | 114.29M | -127.34M | 68.05M | -39.03M | 82.72M | -143.28M | 47.98M | -41.95M | 38.94M | -67.60M | 58.19M | -33.12M | 76.39M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.76M | -34.04M | -10.79M | -9.06M | 9.70M | 3.78M | -0.79M | -1.75M | -34.09M | 37.44M | -20.32M | -4.27M | -7.29M | 7.67M | -12.21M | 12.00M | -6.34M | 14.04M | -18.00M | 9.79M |