|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.96M | -31.93M | -25.64M | -15.65M | -18.85M | -21.34M | -24.23M | -15.90M | 2.14M | 3.72M | 2.89M | 2.08M | 77.78M | 0.83M | 4.24M | 0.20M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 3.79M | 5.26M | 3.54M | 3.23M | 14.20M | 6.96M | 3.06M | 3.55M | 3.94M | 3.75M | 19.17M | -8.47M | 5.89M | 116.60M | | 15.07M | 93.11M | -77.54M | 7.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.36M | -0.16M | 2.10M | | | | -0.37M | | | | 0.20M | -8.05M | 1.01M | -1.25M | -2.50M | 0.96M | -0.08M | -1.57M | 0.16M | -0.01M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 5.43M | 0.45M | -4.84M | 0.20M | 0.25M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | -5.20M | -2.30M | | -1.70M | | -0.60M | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -0.49M | -0.02M | 0.33M | 1.04M | 0.41M | -0.47M | 0.49M | -0.14M | -0.35M | -1.92M | 0.56M | 0.12M | 1.75M | 0.16M | 1.11M | -1.50M | 3.81M | 0.13M | 1.48M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.62M | -10.56M | -9.54M | -21.20M | -10.39M | -1.99M | -18.05M | -16.75M | -3.16M | -8.03M | -4.02M | -24.02M | -9.01M | 4.41M | 7.31M | -17.17M | -6.63M | 8.39M | -11.75M | -16.64M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 2.12M | -5.04M | 0.49M | 0.49M | 0.50M | 0.51M | 0.52M | 0.53M | 1.59M | 0.29M | 0.51M | 0.52M | 2.02M | -2.23M | 0.59M | 0.58M | 0.58M | -1.75M | 0.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.06M | 6.20M | 6.35M | 6.40M | 6.46M | 6.77M | 6.02M | 6.93M | 6.65M | 6.55M | 6.88M | 7.29M | 6.89M | 7.88M | 11.21M | 11.88M | 9.02M | 9.08M | 12.25M | 12.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.80M | 3.88M | 1.36M | 4.87M | 6.49M | -5.54M | -0.24M | 7.03M | -2.54M | -1.72M | -2.00M | 2.10M | 5.87M | 3.73M | -1.20M | 11.36M | 3.16M | -0.68M | 12.05M | 7.64M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.92M | 3.61M | 1.17M | 6.34M | 2.09M | -1.75M | -3.91M | -5.05M | -5.75M | -3.81M | -1.38M | 1.61M | 1.06M | -2.36M | -2.08M | 0.84M | 4.03M | -0.81M | 2.46M | 4.12M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | 2.92M | -2.94M | 1.91M | 3.40M | -1.73M | -2.88M | 4.06M | -2.30M | 0.20M | 2.45M | 5.30M | -0.64M | 0.30M | -0.68M | -2.96M | 6.36M | -6.79M | 7.37M | -3.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.92M | -7.42M | -1.90M | -4.51M | 1.67M | 2.58M | -1.90M | -7.65M | 8.26M | -0.49M | 0.65M | -4.37M | 1.40M | 6.46M | 4.61M | -10.43M | 6.12M | -0.46M | 1.60M | -1.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.71M | -3.47M | -3.58M | 1.85M | -3.44M | 1.27M | -1.50M | 2.51M | -1.19M | 0.49M | -0.67M | 2.57M | -2.02M | 3.39M | -0.55M | 2.01M | -0.38M | 7.72M | 5.88M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 3.95M | -5.45M | 0.07M | 3.17M | -3.21M | 6.20M | 0.09M | 2.94M | -2.63M | -0.26M | 0.04M | 2.62M | -1.88M | 5.02M | 0.41M | -0.85M | 2.97M | 3.08M | 0.21M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 377.26M | -2.61M | 0.05M | 1.21M | | 17.59M | | | | | 1.90M | 166.29M | | 127.28M | 15.80M | 4.32M | | | | 0.28M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -0.13M | -0.13M | 87.18M | 5.02M | 3.98M | 0.20M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.61M | 19.57M | -44.18M | | 18.98M | 18.77M | 15.52M | 11.79M | | | | 0.31M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -380.03M | 0.65M | -1.94M | -3.06M | -1.90M | -59.38M | -2.14M | -1.77M | -4.18M | 1.14M | -2.47M | -151.73M | 78.82M | -105.18M | -98.07M | -5.68M | -2.02M | -3.20M | -2.41M | -2.96M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.20M | 0.34M | 0.81M | 0.20M | 0.25M | 0.02M | 0.05M | -0.05M | | 1.07M | 1.10M | -0.58M | 1.51M | -1.05M | | 0.32M | 0.07M | 0.92M | 0.05M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.46M | 124.93M | -0.67M | -1.41M | -0.37M | -0.19M | -0.60M | -2.43M | -0.06M | 0.65M | 0.21M | 190.76M | 0.75M | 87.81M | -0.81M | 10.74M | 0.70M | 0.07M | 0.76M | 17.81M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | | | | | | | | | | 194.49M | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.05M | 0.28M | 0.46M | 0.05M | 0.46M | 0.49M | -0.51M | -2.39M | 2.40M | -3.01M | 0.48M | -0.61M | 1.06M | -0.08M | 0.28M | 1.02M | -1.16M | | -1.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.90M | 115.08M | -11.87M | -25.21M | -12.61M | -61.10M | -11.97M | -21.45M | -2.89M | -1.29M | -4.36M | 15.80M | 65.24M | -7.50M | 0.47M | -11.83M | -6.92M | 4.10M | -13.21M | -2.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.00M | -14.51M | -4.09M | -21.27M | -13.56M | 1.22M | -24.24M | -16.84M | -6.10M | -5.40M | -3.76M | -24.07M | -11.63M | 6.29M | 2.29M | -17.58M | -5.78M | 5.42M | -14.83M | -16.85M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.19M | 115.02M | -12.15M | -25.67M | -12.66M | -61.56M | -20.79M | -20.94M | -7.40M | -6.24M | -6.27M | 15.00M | 70.56M | -12.96M | -91.58M | -12.11M | -7.94M | 5.26M | -13.40M | -1.80M |