|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.19M | -17.74M | 28.25M | -35.17M | -12.25M | 0.36M | 44.38M | -10.05M | -0.69M | -5.74M | 32.23M | 23.51M | -13.58M | 5.14M | -13.99M | 0.94M | 4.63M | 8.79M | -14.00M | 3.45M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 1.10M | 1.08M | 1.08M | 1.12M | 1.09M | 1.11M | 1.08M | 1.12M | 1.15M | 1.16M | 1.15M | 1.21M | 1.16M | 1.05M | 1.08M | 16.93M | 1.29M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.88M | -3.80M | 1.46M | -0.10M | 1.98M | 1.29M | 0.39M | 6.21M | -1.40M | 0.15M | -0.06M | 0.01M | -0.06M | 0.10M | 0.09M | 0.40M | 0.44M | -4.15M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | | | | 0.12M | | | | 0.11M | | | | 1.48M | | | | 4.19M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 8.01M | 0.01M | 0.02M | 0.02M | -8.42M | 0.74M | 0.02M | 0.02M | | 0.18M | 0.03M | 0.03M | 8.68M | -0.03M | -0.04M | -0.04M | -1.31M | 0.03M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43M | 20.75M | 21.29M | 14.35M | -8.71M | -1.39M | -27.73M | -27.71M | -7.96M | -0.51M | -3.48M | 5.14M | -4.21M | 4.11M | 4.43M | -6.37M | 13.35M | 22.43M | -2.06M | -31.21M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.22M | 0.22M | 0.20M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.24M | -0.02M | -0.01M | 0.02M | 0.05M | 0.09M | 0.13M | 0.16M | 0.18M | 0.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.11M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.14M | 0.13M | 0.12M | 0.12M | 0.14M | 0.16M | 0.17M | 0.17M | 0.18M | 0.20M | 0.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 5.73M | -11.77M | 2.24M | 1.20M | 14.10M | -11.21M | -2.89M | -0.91M | 0.21M | -0.57M | 1.41M | 1.07M | 3.23M | -4.55M | -0.50M | 3.42M | -0.98M | 0.44M | 3.94M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.50M | -65.14M | 35.18M | 24.86M | -46.80M | 69.90M | -59.99M | -13.97M | -5.05M | 0.67M | -12.15M | -15.43M | -42.92M | -19.36M | 44.72M | 12.23M | 10.39M | -18.85M | -11.53M | 13.85M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | | | | 0.44M | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.53M | 2.24M | -3.69M | 2.88M | -11.78M | 14.55M | -15.79M | 0.02M | 0.05M | -0.08M | 4.85M | -4.31M | 2.51M | 5.99M | -4.35M | -0.47M | 31.45M | 37.24M | -68.68M | -4.51M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.36M | 0.35M | 0.30M | 0.10M | 0.09M | 0.09M | 0.10M | 0.12M | 0.08M | 0.07M | 0.10M | 0.38M | 0.32M | 0.46M | 0.16M | 0.41M | 0.25M | 0.43M | 0.33M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.25M | | 0.07M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 2.09M | 0.01M | 0.85M | 0.12M | 0.05M | 1.31M | 0.00M | 0.27M | 0.01M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 31.28M | 24.40M | 7.39M | 3.91M | 4.49M | 11.30M | 3.91M | 53.23M | -5.73M | 24.49M | 22.38M | 19.16M | 22.44M | 14.85M | 14.66M | 7.78M | 21.80M | 10.98M | 7.64M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -15.16M | -17.63M | -0.15M | 2.77M | 0.55M | 10.62M | 2.71M | 20.14M | 5.70M | 9.57M | -2.86M | 9.31M | 4.34M | 5.72M | 4.19M | 1.03M | 7.61M | 13.38M | 2.52M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 0.02M | -9.17M | 0.22M | 0.02M | | 0.23M | 0.18M | 0.00M | | 0.14M | 0.18M | 0.00M | | | 0.34M | 0.00M | | | 2.67M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | | | | | 15.00M | | -12.75M | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1270.09M | 908.33M | -3756.10M | -983.00M | -397.95M | -1040.80M | -296.88M | -57.57M | 62.12M | -39.41M | -9.74M | 282.70M | -149.17M | 4.26M | -137.79M | 11.49M | 108.84M | -359.23M | -56.67M | 2.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | | | | | | | | | | | | | | | | | | 0.61M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.19M | 0.00M | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.77M | 1.05M | 0.33M | 4.96M | 1.42M | 1.36M | | 2.23M | 1.85M | 1.46M | 1.00M | 2.23M | 1.85M | 1.22M | -1.80M | 1.11M | 1.78M | 1.15M | 1.16M | 4.16M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.17M | 7.98M | 5.16M | -2.18M | -6.30M | -1.71M | -1.31M | -0.56M | -3.66M | -3.86M | -9.03M | -1.00M | -7.34M | -3.90M | -4.48M | -3.63M | -2.81M | -1.27M | -9.59M | -8.92M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.14M | -0.08M | -0.08M | -0.20M | -0.23M | 0.23M | 0.09M | 0.01M | -0.14M | 0.23M | -0.10M | -0.01M | 0.16M | -0.37M | 0.21M | 0.45M | -0.08M | 0.34M | -0.16M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93M | 13.43M | 8.74M | 11.94M | -12.44M | -2.78M | -18.19M | -25.46M | 8.53M | 1.18M | -2.70M | 1.18M | -2.25M | 4.71M | 5.30M | -5.61M | 12.01M | 28.69M | 2.07M | -37.77M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 20.39M | 20.94M | 14.05M | -8.80M | -1.48M | -27.83M | -27.80M | -8.08M | -0.59M | -3.56M | 5.04M | -4.58M | 3.80M | 3.97M | -6.53M | 12.94M | 22.18M | -2.49M | -31.54M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 13.57M | 8.82M | 12.02M | -12.24M | -2.56M | -18.42M | -25.55M | 8.52M | 1.33M | -2.93M | 1.28M | -2.24M | 4.55M | 5.67M | -5.81M | 11.56M | 28.77M | 1.74M | -37.61M |