|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.38M | -3.15M | -3.89M | 26.24M | 30.65M | 38.09M | -5.30M | 6.18M | 48.12M | -10.87M | -14.25M | 5.27M | 52.30M | -11.34M | -2.38M | -2.33M | 19.92M | -5.32M | -4.28M | 5.86M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 4.59M | 0.87M | 1.16M | 1.41M | 4.51M | 2.09M | 1.86M | 2.02M | 6.57M | 3.53M | 2.52M | 2.19M | -0.36M | 2.55M | 15.90M | 14.00M | 2.78M | 26.20M | 29.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | | | | -57.86M | | | | -10.29M | 0.00M | | | -2.34M | -0.01M | | | -1.66M | -0.01M | -0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -0.04M | 0.30M | | | 0.38M | | | -0.26M | 1.13M | 0.38M | 0.18M | -0.29M | -0.01M | 0.43M | 0.36M | -0.48M | -0.02M | 0.16M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.79M | 24.22M | 1.17M | 13.08M | 8.04M | -27.27M | 1.20M | 18.74M | 18.74M | -10.39M | 1.36M | -20.07M | -39.79M | 63.24M | 0.68M | -11.91M | -28.71M | 38.56M | 26.07M | -1.51M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.41M | 21.06M | -2.74M | 39.28M | 38.71M | 10.84M | -4.12M | 24.92M | 66.86M | -21.27M | -12.86M | -14.80M | 12.48M | 54.13M | -1.70M | -14.23M | -8.82M | 33.24M | 21.80M | 4.35M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.24M | 0.09M | 0.10M | 0.60M | -0.07M | 0.69M | -0.20M | 0.23M | | 0.08M | 0.08M | 0.08M | -0.24M | 0.08M | 0.37M | 0.01M | -0.41M | 0.02M | 0.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.10 | 0.10M | 0.08M | 0.10M | 0.10M | 0.10 | 0.10M | | 0.10M | | 0.10M | 0.10M | 0.10M | 0.90M | 13.70M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 1.39M | 1.81M | 2.56M | 4.26M | 1.95M | 1.19M | 2.39M | 2.65M | 2.35M | 1.51M | 2.13M | 4.09M | 2.31M | 1.56M | 1.90M | 4.77M | 2.00M | 2.12M | 2.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.90M | -62.31M | -43.70M | 60.54M | 40.99M | -102.21M | -17.22M | 47.12M | 75.07M | -83.21M | -42.80M | 60.51M | 150.60M | -159.09M | -36.03M | 29.31M | 71.65M | -57.91M | -45.12M | 48.18M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.22M | -5.84M | 1.35M | 38.36M | -14.49M | -28.55M | -16.63M | 1.07M | 3.77M | -16.18M | -6.31M | 4.99M | 12.18M | -10.73M | 0.38M | 18.65M | -0.31M | -11.69M | -6.95M | 5.42M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.51M | -12.09M | -0.39M | 26.78M | -1.72M | -42.72M | -2.07M | 25.66M | -5.96M | -15.70M | -10.49M | 16.74M | 49.83M | -54.97M | -13.28M | 0.57M | 40.46M | -19.57M | -14.53M | 29.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.61M | -19.73M | -0.24M | -0.26M | 27.16M | -35.73M | -0.23M | 8.68M | -5.44M | 4.09M | 0.22M | -0.15M | 0.26M | 1.31M | -11.26M | 8.38M | 5.95M | -9.10M | -0.34M | 11.44M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.37M | 0.20M | 1.13M | 11.60M | -3.06M | -1.91M | -0.40M | 11.64M | -13.39M | -3.73M | 0.15M | 0.08M | 1.13M | -1.55M | -1.06M | 5.08M | -4.06M | -1.59M | -0.49M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.15M | -1.50M | 6.54M | -3.00M | -3.53M | -4.76M | 6.51M | -1.60M | -4.54M | -0.37M | 11.20M | 7.25M | -18.33M | 5.96M | 4.73M | 2.10M | -2.99M | -2.88M | 0.67M | -1.08M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | 1.85M | 1.82M | 3.46M | 2.81M | 2.30M | 3.49M | 1.43M | 0.80M | 3.19M | 2.23M | 2.40M | 2.72M | 3.90M | 2.07M | 2.40M | 3.38M | 1.71M | 5.59M | 4.51M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.65M | -1.85M | -1.82M | -3.46M | -2.81M | -2.30M | -3.47M | -1.42M | -0.78M | -3.23M | -3.63M | -2.54M | -2.81M | -3.90M | -3.06M | -2.95M | -3.65M | -2.67M | -5.81M | -4.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | -0.01M | 0.15M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.25M | -0.89M | -10.62M | -18.76M | -0.76M | -39.93M | -30.50M | -1.28M | -0.58M | -20.00M | -0.13M | -6.33M | -0.46M | -6.61M | -2.79M | -3.42M | -4.29M | -4.27M | -2.87M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.40M | 2.79M | 2.79M | 2.80M | | 2.86M | 2.86M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -0.34M | -0.66M | -2.15M | -2.83M | 1.11M | 0.33M | 1.13M | -0.79M | 1.18M | -0.56M | -0.12M | 1.04M | -1.92M | 0.63M | 3.64M | 0.60M | 0.03M | -1.80M | -0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.15M | 18.97M | -5.45M | 25.21M | 17.14M | 7.78M | -47.52M | -7.00M | 64.80M | -25.07M | -36.50M | -17.47M | 3.34M | 49.77M | -11.37M | -19.98M | -15.90M | 26.28M | 11.72M | -3.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.06M | 19.22M | -4.55M | 35.83M | 35.90M | 8.54M | -7.61M | 23.49M | 66.07M | -24.46M | -15.09M | -17.20M | 9.77M | 50.23M | -3.77M | -16.63M | -12.20M | 31.53M | 16.21M | -0.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.15M | 18.97M | -5.45M | 25.21M | 17.14M | 7.78M | -47.52M | -7.00M | 64.80M | -25.07M | -36.50M | -17.47M | 3.34M | 49.77M | -11.37M | -19.98M | -15.90M | 26.28M | 11.72M | -3.24M |