|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92M | 25.67M | -0.91M | 34.17M | -11.58M | -4.44M | -4.91M | -1.78M | 0.05M | 43.44M | -0.11M | -14.75M | -11.68M | -18.89M | 109.34M | 30.34M | -53.82M | -98.07M | 274.85M | -114.88M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.55M | 0.67M | 0.73M | 0.80M | 0.75M | 0.59M | 0.77M | 0.66M | 0.56M | 0.78M | 0.68M | 0.95M | 0.89M | 0.88M | 0.97M | 0.79M | 0.82M | 0.81M | 1.92M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | -0.44M | -0.39M | -0.42M | -0.24M | -0.78M | -0.30M | -0.37M | -0.13M | -0.76M | -0.48M | -0.02M | -0.03M | -0.12M | 0.00M | -4.20M | -0.06M | -0.31M | -0.07M | -4.73M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.26M | -3.44M | 17.69M | -3.38M | 7.26M | -0.62M | 1.69M | -0.86M | 2.27M | -3.38M | 1.95M | 0.59M | 1.92M | -1.69M | 2.73M | -0.34M | -1.17M | -2.72M | 1.51M | -1.81M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.74M | -0.58M | -0.07M | 3.43M | -2.32M | 1.86M | -1.52M | -0.01M | -0.87M | 0.45M | 1.79M | 3.09M | -1.99M | -0.24M | -6.29M | 1.56M | -4.89M | 0.01M | 2.67M | -12.87M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.07M | 0.51M | | 0.03M | 1.10M | -0.01M | | 0.37M | 0.01M | 0.63M | -1.57M | 0.58M | 0.31M | 2.30M | -5.13M | 0.94M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | | | | | | | | | | | | | | | | | -0.01M | -0.28M | 0.25M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.51M | -26.99M | 10.41M | 51.54M | -6.63M | -1.49M | -2.94M | 42.50M | -8.16M | 10.70M | 51.58M | 89.27M | 0.57M | -11.09M | 1.85M | 58.25M | -20.96M | 302.81M | -3.83M | 305.17M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.83M | -1.59M | -5.08M | -2.74M | -7.73M | -5.32M | -5.81M | -5.78M | -7.00M | -6.41M | -3.57M | -5.70M | -8.99M | -9.08M | -5.74M | -11.76M | -16.58M | -14.44M | -6.05M | -35.51M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.60M | 1.82M | 1.32M | 1.87M | 1.59M | 1.87M | 1.99M | 1.64M | 1.52M | 1.80M | 1.90M | 1.95M | 1.69M | 1.72M | 1.75M | 1.97M | 3.99M | 5.05M | 5.72M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.07M | -0.62M | -2.36M | -0.51M | -1.88M | -0.57M | -0.52M | -0.48M | -0.13M | 3.50M | -1.56M | -0.69M | -1.58M | 9.22M | -4.24M | -3.78M | -5.65M | 49.90M | -14.19M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.00M | | | | | 0.05M | 0.10M | 0.01M | 0.01M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | -0.30M | -0.70M | -0.74M | -0.49M | -0.53M | | | | | -0.86M |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | -794.41 | 0.27M | -0.78M | | | | -0.51M | 0.16M | 0.15M | 0.11M | -1.03M | 10.96M | | -10.02M | -0.69M | 0.34M | 23.02M | -22.50M | -0.55M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.98M | -26.51M | 9.06M | -3.14M | 0.61M | -1.67M | -1.02M | -1.03M | -1.05M | -0.63M | 2.15M | -3.24M | 9.03M | -1.86M | -3.59M | -5.38M | -3.43M | -19.11M | -7.70M | -15.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.84M | 0.75M | 0.54M | 0.09M | 0.02M | 0.47M | 0.25M | 0.08M | 1.42M | 0.86M | 0.57M | 0.23M | 0.13M | 0.08M | 0.02M | 0.10M | 0.72M | 0.11M | 3.08M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.79M | 6.45M | 7.06M | 0.10M | 5.02M | 3.94M | 11.53M | 0.06M | 17.57M | 52.86M | 0.53M | 0.19M | 0.06M | 10.10M | -0.23M | 0.00M | 334.15M | 10.58M | 2.93M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | 0.32M | -0.02M | -0.16M | 0.40M | 0.47M | -0.05M | 0.12M | -0.17M | 0.17M | 0.14M | 0.43M | 0.34M | -0.21M | 1.08M | 58.25M | -61.28M | 2.21M | -0.66M | 0.74M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.40M | -27.31M | 10.43M | 1.18M | -7.03M | -1.96M | -2.89M | 4.72M | -7.99M | 10.53M | 51.44M | -8.42M | 0.23M | -10.88M | 0.77M | -17.37M | -20.01M | 300.60M | -3.17M | -48.17M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.52M | | | | 37.66M | | | | 97.26M | | | | 75.63M | | | | 465.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.32M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.17M |