|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | -0.08M | -2.55M | -2.16M | -9.23M | | | 20.56M | 0.01M | 8.54M | 22.26M | 9.38M | 29.52M | 11.88M | 43.40M | 8.79M | 8.77M | | 13.12M | | 12.93M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | 0.38M | | 0.34M | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | -0.42M | 2.54M | 0.85M | -2.41M | -4.95M | -4.42M | | | | 6.80M | | | | 3.86M | | 0.93M | | | | -1.56M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 5.03M | | | | | | 0.80M | 0.01M | 20.06M | 2.79M | | | | -2.00M | | -1.54M | | 10.96M | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | -62.83M | | | | | | | | | | | | | -28.25M | | -4.19M | | | | -1.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | -7.08M | 47.77M | | | -48.38M | | | | | 3.88M | | | | 8.60M | | 0.72M | | | | 8.27M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | -1.07M | 0.22M | | | | | 0.49M | | | -0.23M | | | | 0.24M | | 0.34M | | | | 0.42M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | 244.81M | 17.20M | -2.89M | -8.66M | -10.48M | -6.50M | 208.22M | | | -8.33M | 210.81M | 140.31M | | 148.05M | 140.09M | 11.11M | 136.02M | 186.30M | -254.29M | 3.24M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | 1.28M | 1.27M | | | 8.48M | | | | | -2.99M | | | | 10.13M | | 2.45M | | | | 3.64M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | -5.02M | 2.97M | | | -1.10M | | | | | -2.53M | | | | -13.96M | | 1.17M | | | | 2.52M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | -1.35M | 0.50M | | | 0.25M | | | | | 2.92M | | | | 6.71M | | 0.17M | | | | 0.03M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | -0.05M | -0.37M | | | -0.30M | | | | | -0.14M | | | | 0.92M | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | -3.87M | -2.71M | | | 0.13M | | | | | -0.54M | | | | -1.43M | | 1.89M | | | | 0.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | 3.72M | -1.19M | -47.48M | 46.58M | -0.52M | 49.24M | | | | -1.49M | | | | -5.47M | | -0.99M | | | | 0.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 12.08M | 8.29M | -2.91M | -16.26M | 11.14M | -5.40M | 0.44M | | | -7.19M | | | | -9.94M | | 12.21M | | | | 24.13M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | 3.33M | 1.71M | | | 2.79M | | | | | 5.66M | | | | 5.54M | | 3.02M | | | | 5.53M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | 9.59M | -0.22M | -5.58M | 3.84M | | -3.78M | 2.87M | -0.03M | -36.74M | -4.59M | | | | -2.09M | | -5.62M | | -0.85M | | 0.58M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | 0.28M | 858.41 | | | | | | | | | -11.10M | | | -26.80M | -36.46M | -26.84M | | -3.76M | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -7.14M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 29.09M | 4.25M | | | 27.22M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 26.16M | 1.58M | | | | | -60.43M | 0.04M | 38.57M | 1.72M | | | | 6.29M | | 5.07M | | 0.08M | | 1.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | -5.90M | 35.95M | 5.19M | 15.01M | -15.48M | 48.90M | 4.42M | | | -14.50M | | | | -1.86M | | -2.46M | | | | -2.09M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | 16.09M | -9.55M | 19.67M | -12.34M | 17.12M | 16.45M | | | | | | | | | | 0.17M | | | | -0.03M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | 5.45M | | | | 9.59M | | | | | 40.12M | | | | 14.69M | | 3.19M | | | | 1.46M |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -4.56M | -0.01M | | -5.17M | | | | -9.70M | | | | 1.32M | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -0.15M | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | 13.33M | 35.58M | | | 46.02M | | 2.02M | | | -4.00M | 3.07M | | | -10.90M | 2.03M | 28.41M | | | 2.54M | 41.73M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | -8.70M | 17.20M | -5.18M | -47.14M | | -50.01M | 25.36M | -0.02M | -19.09M | -8.33M | | | | -16.77M | | -10.36M | | -7.76M | | -12.17M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 0.37M | | | | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | 13.33M | 17.20M | -2.89M | -8.66M | -10.48M | -6.50M | | | | -8.33M | | | | -16.85M | | 1.11M | | | | 0.01M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | 21.64M | | | | | | | | 13.50M | | | | 27.73M | | 26.93M | | | | 31.84M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | 2.49M | 8.50M | 2.68M | -20.09M | 11.14M | -1.62M | -2.43M | 0.03M | 36.74M | -2.60M | | | | -7.85M | | 17.83M | | 0.85M | | 23.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -2.53M | 61.44M | -2.89M | -48.38M | -4.34M | -6.50M | 30.22M | -0.02M | -19.09M | -30.02M | | | | -28.58M | | -0.61M | | -7.76M | | 9.88M |