|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.57M | 28.77M | 24.88M | 21.63M | 15.69M | 10.58M | 3.92M | -2.03M | -14.63M | -15.77M | -18.06M | -45.58M | -30.80M | -16.88M | -4.10M | 72.82M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 3.51M | 3.71M | 3.05M | 3.42M | 3.93M | 3.74M | 3.82M | 3.91M | 4.43M | 4.33M | 4.56M | 4.63M | 5.58M | 5.25M | 5.28M | 6.23M | 5.67M | 5.66M | 5.48M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.18M | 3.34M | -3.80M | 0.40M | 0.66M | 0.92M | -1.99M | 0.87M | -2.36M | 0.97M | -4.26M | 0.82M | -2.06M | 0.42M | 0.81M | -0.89M | -1.68M | -2.09M | 2.86M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | | 0.41M | | 0.06M | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 3.67M | | | -4.34M | 0.02M | | | 12.93M | | | | -4.30M | | | | -0.43M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.19M | 29.52M | 34.39M | 27.81M | 1.99M | 43.81M | 39.50M | 27.57M | 16.48M | 53.15M | 29.14M | 2.70M | -13.96M | 1.10M | 17.36M | -1.72M | -10.18M | 16.05M | -14.01M | 39.84M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.30M | 0.40M | -1.16M | | 0.50M | 0.40M | 0.63M | 0.29M | 0.70M | 0.70M | 0.70M | 0.71M | 0.70M | 0.70M | -1.46M | 0.24M | 0.70M | 0.70M | 7.66M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.20M | 0.10M | 0.14M | 0.10M | 0.10M | 0.10M | 0.05M | 0.05M | 0.03M | 0.03M | 0.03M | 0.01M | | | | | | | 0.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.57M | 12.43M | 12.11M | 11.47M | 11.67M | 11.53M | 11.45M | 11.37M | 12.09M | 12.37M | 12.18M | 13.11M | 13.22M | 13.16M | 13.15M | 12.95M | 13.08M | 13.46M | 13.59M | 10.55M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.24M | 32.88M | -14.58M | -6.42M | 19.87M | 5.04M | -19.13M | -18.23M | -5.36M | -32.78M | -12.11M | -11.65M | -6.82M | -12.73M | -12.91M | -2.40M | 0.78M | -5.36M | 33.11M | -14.05M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.80M | 4.83M | 1.90M | 8.33M | 1.12M | 4.90M | 6.65M | 5.83M | 5.16M | -0.46M | -5.56M | -11.98M | -1.52M | -4.50M | -2.05M | 1.70M | -0.69M | -0.47M | -2.44M | -0.69M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.37M | 11.24M | -21.33M | -0.97M | -0.36M | -3.83M | -10.27M | -18.67M | 0.07M | -8.86M | -8.75M | -3.82M | -3.49M | -8.51M | 1.16M | 7.28M | 1.69M | 12.95M | 3.34M | -7.69M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.01M | 0.12M | -0.47M | -0.33M | -0.22M | -0.27M | -0.12M | -0.13M | -0.10M | -0.19M | -0.29M | -0.04M | -0.47M | -0.57M | -0.24M | -0.12M | -0.05M | 0.06M | -0.06M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.13M | 10.60M | 0.46M | -12.74M | 2.26M | 4.69M | 1.81M | 12.14M | -8.18M | 5.44M | -1.16M | -20.88M | -3.45M | 0.35M | -0.74M | 1.61M | 1.05M | 2.40M | -3.51M | 1.51M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | -4.66M | 5.71M | -8.60M | 6.10M | -8.64M | 4.78M | 13.96M | 6.19M | -7.61M | 1.22M | -2.11M | 11.42M | -13.22M | 1.20M | 1.67M | -0.39M | 9.19M | -8.55M | -15.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.85M | -4.92M | -0.01M | 2.67M | 3.06M | -5.08M | 14.13M | 0.23M | 7.91M | -7.89M | 15.81M | 0.23M | 5.11M | -4.49M | -0.40M | 0.94M | 12.69M | 3.96M | -17.28M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.01M | | 0.05M | 0.06M | 0.03M | 0.21M | 0.05M | 0.12M | 0.07M | | 0.02M | | 0.06M | 0.04M | 0.02M | 0.00M | 0.03M | 0.04M | 0.42M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.93M | -0.60M | | -26.33M | | | | | 34.94M | | | -34.94M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.14M | 0.75M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 74.53M | 36.55M | 21.98M | 43.25M | 30.90M | 32.38M | 48.88M | 62.99M | 27.78M | 33.09M | 28.79M | 32.00M | 25.72M | 19.09M | 37.42M | 23.90M | 12.73M | 11.74M | 15.38M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -129.86M | 185.04M | 1.53M | -16.82M | -4.78M | 0.85M | -54.40M | -9.55M | 14.29M | -1.53M | -0.50M | -42.47M | 6.82M | 19.20M | -22.34M | 18.24M | -34.00M | -0.74M | -12.69M | -209.58M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.55M | -3.13M | -100.84M | -6.04M | -19.13M | -29.77M | -29.78M | -12.38M | -47.37M | -2.64M | -6.00M | -12.13M | -44.43M | -7.26M | -8.21M | 0.86M | -2.15M | 1.10M | -0.48M | 247.85M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | -0.65M | -0.19M | -3.53M | -1.22M | -1.37M | -3.50M | 4.31M | 0.91M | -0.34M | -4.54M | 4.03M | -2.88M | -1.03M | -0.62M | -0.24M | -8.20M | -3.85M | 12.69M | -1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.24M | 210.78M | -65.11M | 1.42M | -23.13M | 13.52M | -48.19M | 9.94M | -15.69M | 48.64M | 18.10M | -47.86M | -54.46M | 12.00M | -13.81M | 17.14M | -54.53M | 12.56M | -14.49M | 77.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 26.68M | 39.31M | 27.82M | -0.68M | 40.75M | 44.58M | 13.44M | 16.25M | 45.24M | 37.03M | -13.11M | -14.20M | -4.01M | 21.85M | -1.32M | -11.12M | 3.36M | -17.97M | 57.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.12M | 211.43M | -64.92M | 4.95M | -21.91M | 14.89M | -44.69M | 5.64M | -16.60M | 48.98M | 22.64M | -51.89M | -51.57M | 13.04M | -13.19M | 17.38M | -46.34M | 16.41M | -27.18M | 78.11M |