|
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 | -24.45M | -12.99M | -18.75M | -18.09M | -87.94M | -21.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.39M | 0.46M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.52M | | | -0.01M | 0.01M | | | -0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.66M | 5.80M |
|
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 | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.49M | 1.17M | 1.95M | -11.14M | -2.78M | 3.11M | 13.42M | -3.71M | 8.26M | -1.82M | 9.04M | 0.63M | 2.74M | 5.67M | -2.18M | -8.77M | 2.99M | -0.55M | 6.41M | -0.86M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.67M | 57.94M | -41.21M | 60.93M | 63.75M | 64.01M | -16.82M | -7.06M | 59.32M | 58.50M | -1.38M | -6.04M | 57.29M | 57.35M | -1.40M | 55.53M | 56.57M | 57.00M | -5.96M | -1.73M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.36M | | | | 2.88M | |
|
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 | | | | | | | | | |
|
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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 |