|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 5.87M | -3.30M | 6.66M | 11.23M | -0.36M | -73.89M | -3.85M | -52.72M | -0.78M | -50.89M | -4.92M | -9.37M | -4.23M | 61.50M | 12.99M | 18.75M | 18.09M | -187.58M | -21.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.39M | 55.95M | 0.39M | 0.48M | 0.38M | 0.26M | 0.32M | 0.18M | 0.06M | 0.47M | 0.58M | 0.50M | 0.53M | 0.43M | 0.41M | 0.28M | 0.27M | 0.24M | 0.02M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.96M | 0.27M | -2.89M | -1.79M | 0.57M | -2.78M | -1.69M | -1.55M | 4.17M | 0.26M | 9.09M | 0.36M | -0.57M | -0.33M | -0.08M | 0.18M | 0.20M | -1.50M | 0.16M | -0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.08M | 0.09M | 0.07M | 0.02M | 0.03M | -0.11M | 0.03M | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.66M | 5.80M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.35M | 27.71M | | | -6.85M | 7.83M | 0.01M | 0.02M | 0.01M | 3.05M | 4.74M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.69M | 17.07M | | | 0.72M | 13.40M | | | | | | 12.13M | 2.60M | | | 69.03M | 9.63M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.93M | -1.64M | -0.76M | -23.26M | -4.49M | 3.46M | 0.98M | 7.94M | 17.21M | 28.19M | 13.19M | 8.74M | 9.96M | 16.29M | -3.11M | -15.09M | -9.88M | -2.89M | -10.18M | -7.22M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.10M | 0.11M | 0.09M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | -22.85M | 44.77M | 5.92M | 4.17M | 0.45M | 17.52M | 5.50M | -1.65M | -5.05M | 9.07M | 4.79M | 1.67M | -5.16M | 2.06M | -3.94M | 0.10M | 4.22M | 13.83M | 1.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.78M | 8.80M | 8.92M | 9.20M | 8.82M | 9.20M | 9.12M | 7.57M | 7.67M | 7.47M | 7.30M | 4.33M | 4.31M | 4.29M | 4.21M | 3.42M | 3.56M | 3.45M | 3.77M | 1.79M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.16M | 7.85M | 1.95M | 4.66M | -7.02M | 3.74M | 2.27M | 3.18M | 1.37M | 3.81M | -0.21M | 5.31M | -1.95M | -0.86M | 17.62M | 5.86M | -11.64M | 8.65M | 8.09M | 0.77M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.04M | -9.50M | -29.31M | -23.98M | -26.56M | 0.45M | 9.21M | 26.75M | 38.69M | 25.89M | 11.26M | 15.94M | 10.71M | -0.68M | -17.02M | -2.22M | 2.23M | 10.87M | 10.22M | 9.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.06M | -5.21M | 14.43M | -1.47M | 15.46M | -10.68M | -24.34M | -18.16M | -7.90M | 0.29M | -4.71M | -8.05M | 1.58M | 7.96M | -2.07M | -2.27M | 1.28M | -3.87M | -10.49M | -3.26M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | -0.34M | 3.29M | -3.37M | 1.06M | 0.18M | -5.04M | 0.35M | -5.38M | 4.67M | -1.35M | -4.93M | 4.25M | 4.68M | -9.76M | -0.74M | -3.78M | -0.45M | -13.62M | -2.36M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 1.57M | | | 0.27M | 6.98M | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | 0.05M | -0.04M | -0.04M | -0.01M | 0.03M | -0.11M | -0.01M | -0.17M | 0.02M | 0.25M | 0.07M | 0.01M | 0.06M | -0.01M | 0.47M | -0.33M | 0.06M | -0.26M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.75M | -13.55M | -5.45M | -5.45M | -3.16M | -4.16M | -5.03M | -2.94M | -1.52M | -4.26M | -2.45M | -2.80M | -1.58M | -3.87M | -2.18M | -1.68M | -3.64M | -2.93M | -0.79M | -0.12M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.16M | 0.03M | 0.01M | 0.02M | 0.00M | 0.05M | 0.11M | 0.04M | 3.53M | 0.07M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | 0.12M | -0.42M | 6.00M | 4.80M | 1.10M | 0.50M | 1.40M | 3.40M | 1.30M | 1.00M | | | -0.15M | | | | 0.07M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.65M | -13.62M | -4.04M | 0.74M | 1.59M | -5.10M | -4.52M | -1.45M | 1.77M | -3.54M | -1.32M | -2.86M | -1.55M | -6.05M | -1.40M | -1.66M | -3.65M | -2.82M | 2.58M | -0.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | | | | -0.03M | | | | 0.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.84M | -0.44M | -5.94M | -1.33M | 6.44M | 7.36M | -3.31M | -12.62M | -10.16M | -1.29M | 0.80M | -0.41M | -0.96M | -0.61M | -1.07M | -0.98M | -0.31M | -0.50M | -2.09M | -0.52M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.45M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | 0.01M | 0.07M | -0.59M | -0.65M | 0.37M | 0.04M | 0.18M | -0.27M | 0.37M | -0.45M | -0.03M | 0.88M | -2.16M | 0.20M | 0.65M | -0.10M | 0.28M | 0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.01M | 0.10M | | | 5.08M | -6.48M | -6.09M | 9.01M | 23.09M | 13.04M | 5.03M | -5.17M | -0.29M | 15.64M | -17.52M | 17.54M | 0.14M | -46.56M | -7.65M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.31M | | | | 52.08M | | | | 91.12M | | | | 106.34M | | | | 59.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.67M | 11.91M | 4.69M | -17.81M | -1.33M | 7.62M | 6.01M | 10.87M | 18.74M | 32.45M | 15.64M | 11.54M | 11.54M | 20.15M | -0.93M | -13.40M | -6.24M | 0.04M | -9.39M | -7.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | -15.71M | -10.75M | -23.85M | 3.54M | 5.72M | -6.85M | -6.13M | 8.83M | 23.36M | 12.67M | 5.48M | 7.45M | 9.63M | -5.58M | -17.73M | -13.84M | -6.21M | -9.68M | -7.76M |