|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.99M | -17.40M | 18.36M | -21.06M | -12.24M | -10.54M | 17.59M | -36.41M | -43.26M | -28.37M | -157.83M | -20.38M | -12.99M | -2.08M | -8.23M | -6.27M | 3.04M | -0.46M | 10.67M | 33.38M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.29M | 0.10M | 0.18M | 0.01M | 0.12M | 0.03M | 0.03M | 0.06M | 0.27M | 0.62M | 0.46M | 1.32M | 0.36M | 1.10M | 0.18M | 1.20M | 0.84M | 1.49M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | | 1.14M | 0.21M | 1.31M | 0.82M | | 0.41M | 4.34M | -4.45M | 1.34M | 0.15M | -0.42M | 14.27M | | -0.33M | 0.84M | 0.25M | 12.95M | 0.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | -11.00M | -0.99M | -15.62M | -36.72M | -10.29M | 6.04M | -19.50M | -33.97M | -2.28M | 16.11M | 3.88M | 3.61M | 23.18M | -1.21M | -1.93M | 0.48M | 5.21M | 3.10M | 12.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.25M | 13.99M | 9.94M | 3.61M | -0.53M | 9.09M | 7.37M | 7.26M | -5.73M | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.37M | 0.38M | -0.21M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | 7.37M | 7.26M | 8.52M | 8.51M | 6.07M | 7.44M | 7.65M | 8.92M | 6.85M | 6.17M | 6.85M | 7.64M | 7.18M | 7.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | -1.45M | 3.09M | -2.57M | 5.17M | 8.00M | 5.96M | -0.23M | 7.09M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.95M | -5.88M | 9.46M | 2.01M | -15.60M | 9.27M | 21.77M | -0.02M | -16.38M | 8.29M | 15.94M | 2.08M | 0.23M | -1.18M | 1.74M | -1.44M | 6.90M | 2.32M | -10.56M | -0.57M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | -0.84M | -3.44M | -0.81M | -0.00M | -0.52M | -0.52M | -0.54M | -2.05M | -0.24M | 39.85M | -3.09M | -2.73M | -0.48M | -0.68M | -1.49M | -4.16M | -2.10M | -14.54M | 0.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.21M | -3.83M | -0.41M | 0.76M | 4.49M | 9.34M | -1.72M | 2.73M | -2.35M | 4.31M | -4.61M | 0.64M | 2.67M | -11.77M | 5.40M | -1.36M | 2.48M | 4.69M | -1.80M | -5.71M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 1.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | | 2.27M | | | | | | | | | | | | 0.00M | 2.25M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.07M | 0.03M | 1.38M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.22M | -8.11M | -4.13M | -4.04M | -3.92M | -8.89M | -7.05M | -4.95M | -30.86M | -16.37M | -47.45M | -4.58M | -6.55M | -34.02M | -12.90M | -13.59M | -15.23M | -10.96M | -8.25M | -21.04M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | -0.05M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 42.58M | -3.40M | 29.46M | 10.04M | 25.95M | 0.00M | 184.98M | -25.54M | -0.56M | 13.30M | -0.14M | 20.18M | -0.50M | -0.33M | 70.51M | -0.26M | 3.45M | 5.03M | 14.54M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | -14.10M | -9.11M | -15.58M | -16.50M | -7.79M | -0.26M | -0.45M | 0.42M | -0.38M | 0.00M | 0.11M | -0.01M | 0.13M | 0.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.17M | 23.46M | -8.69M | 9.80M | -22.61M | 10.86M | -15.10M | 151.42M | -105.95M | -35.71M | -25.83M | -1.09M | 16.79M | -10.92M | -14.82M | 54.99M | -14.91M | -2.30M | 0.01M | 5.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | -11.00M | -0.99M | -15.62M | -36.72M | -10.29M | 6.04M | -19.50M | -33.97M | -2.28M | 16.11M | 3.88M | 3.61M | 23.18M | -1.21M | -1.93M | 0.48M | 5.21M | 3.10M | 12.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.17M | 23.46M | -8.53M | 9.80M | -30.59M | 6.77M | -1.00M | 160.54M | -90.38M | -19.21M | -18.04M | -0.84M | 17.24M | -11.34M | -14.45M | 54.99M | -15.01M | -2.29M | -0.12M | 5.60M |