|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.34M | -0.77M | 31.92M | 118.81M | -21.35M | -18.93M | 6.28M | -9.53M | -41.18M | -26.29M | -60.81M | -28.38M | -24.31M | -38.84M | -31.93M | -11.19M | -17.85M | -2.10M | -40.04M | -17.85M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | | | 0.34M | 2.24M | 3.84M | -0.26M | 2.24M | 1.36M | 1.69M | 1.53M | 1.11M | 1.01M | 0.61M | 0.55M | 0.72M | 0.59M | 0.60M | 0.58M | 0.54M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | | | -19.32M | 10.00M | 2.43M | -22.40M | 12.34M | 0.01M | 3.46M | -4.86M | 7.78M | -0.62M | 0.74M | -2.61M | 6.83M | 0.78M | -1.29M | 13.04M | -21.16M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 1.70M | 2.20M | -15.67M | 2.09M | 0.20M | | 5.25M | 0.06M | -0.07M | 3.00M | 0.55M | 0.37M | 4.03M | 1.11M | -2.98M | 0.15M | -0.16M | 0.95M | 0.60M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | -1.27M | 0.09M | 0.78M | | -0.10M | | | 5.05M | 2.52M | 0.10M | 0.40M | | 14.30M | 0.06M | | 0.01M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.85M | | | -45.83M | -115.05M | -50.73M | -49.00M | 103.93M | -85.86M | 2.81M | -24.91M | 48.50M | 0.62M | 38.36M | -22.82M | 30.51M | -60.36M | 9.42M | -22.16M | 15.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93M | | | -3.52M | 6.18M | 5.76M | 5.64M | 5.75M | 5.07M | 4.80M | 4.62M | 4.61M | 4.47M | 3.93M | 3.83M | 3.76M | 3.44M | 2.97M | 3.31M | 3.33M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.96M | | | 137.39M | -51.07M | -19.68M | 48.07M | -18.94M | -39.64M | -8.69M | 37.11M | -8.72M | -49.09M | 0.24M | 40.60M | -3.49M | -40.51M | -7.17M | 40.82M | -15.45M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.61M | | | 156.65M | 41.95M | 65.50M | 29.80M | -91.21M | -41.96M | -10.86M | 6.93M | -79.89M | -25.02M | -20.81M | 19.22M | -32.04M | 0.33M | -9.46M | -10.21M | -15.40M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.72M | | | 13.17M | -30.10M | 12.76M | -1.81M | -16.27M | -71.55M | 21.66M | 18.77M | -11.77M | -3.27M | -9.27M | 25.82M | 1.10M | -41.12M | 2.58M | 8.74M | -6.53M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.47M | | | -20.47M | -57.85M | -4.82M | 5.73M | 1.89M | -29.85M | 5.89M | 0.23M | -0.74M | -25.54M | 1.21M | 6.56M | 13.22M | -30.46M | -4.95M | 21.69M | 5.75M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.21M | | | 70.00M | -0.93M | -3.05M | 6.45M | -6.97M | -9.76M | -7.96M | 2.19M | 5.68M | -8.73M | 0.45M | 2.12M | -16.01M | 1.01M | 3.47M | 4.44M | -4.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.24M | | | 75.80M | -24.75M | -23.09M | -20.69M | 72.49M | 10.17M | -53.95M | -21.46M | -21.23M | -19.94M | -18.88M | -40.80M | 13.25M | -19.38M | 20.34M | -52.07M | 52.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | | | 3.20M | 2.53M | 1.94M | 4.23M | 4.57M | 2.61M | 1.96M | 2.60M | 1.36M | 1.68M | 1.75M | 1.29M | 2.03M | 0.28M | 0.80M | 0.34M | 1.13M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.93M | 0.13M | 0.30M | 11.29M | 0.00M | | | -8.37M | | | | | | | 7.82M | 1.56M | | | 0.02M | 1.59M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.06M | | | 16.28M | -2.27M | -1.55M | -3.87M | -0.86M | -2.72M | -2.03M | -3.65M | -1.47M | -1.33M | -1.76M | 7.23M | -0.10M | 0.70M | 20.23M | 0.90M | 0.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -0.48M | | | | -0.51M | | | | | | | | | | | | -43.13M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.18M | | | -138.24M | 32.07M | 56.12M | 44.05M | -79.24M | 16.46M | 6.84M | 12.46M | -49.38M | -4.70M | -44.77M | 15.67M | -16.40M | 10.24M | -1.53M | -10.77M | -2.95M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | -6.07M | 1.66M | 0.66M | | | | 0.42M | | | | 4.30M | -4.30M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.55M | | | -15.22M | -3.50M | -0.30M | 3.15M | 6.57M | 0.30M | -2.95M | -0.10M | 3.21M | 0.69M | 0.39M | 1.57M | 1.85M | 4.09M | 4.00M | 4.40M | 1.18M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.52M | | | -183.01M | -88.75M | 3.54M | -5.67M | 30.39M | -71.82M | 4.68M | -16.21M | 0.86M | -4.72M | -7.78M | 1.66M | 15.86M | -45.33M | 32.12M | -27.63M | 13.67M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.98M | | | -49.03M | -117.57M | -52.67M | -53.23M | 99.35M | -88.47M | 0.85M | -27.52M | 47.15M | -1.06M | 36.61M | -24.11M | 28.48M | -60.64M | 8.62M | -22.51M | 14.07M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.97M | | | -167.79M | -85.25M | 3.83M | -8.83M | 23.83M | -72.12M | 7.63M | -16.11M | -2.35M | -5.41M | -8.17M | 0.09M | 14.00M | -49.41M | 28.13M | -32.03M | 12.49M |