|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | -0.20M | -0.39M | | | | | 21.10M | 30.72M | 39.28M | 0.29M | 24.95M | 1.49M | 0.23M | -1.63M | -2.00M | -3.43M | -163.18M | -20.63M | -59.87M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 1.83M | 1.88M | 1.35M | 2.77M | 1.76M | 2.44M | 1.59M | 3.46M | 2.20M | 1.61M | 2.64M | 3.27M | 2.09M | 2.04M | 2.86M | 3.38M | 1.23M | 0.87M | 1.86M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.65M | 3.66M | 0.02M | 0.01M | 0.15M | 6.16M | -0.05M | 0.23M | | 11.45M | | | -0.61M | 0.34M | | | | -1.98M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | 23.54M | -18.41M | 8.60M | 1.33M | 16.24M | 3.73M | -6.61M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.11M | 1.20M | | 0.23M | -1.43M | -0.06M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.99M | -27.30M | 39.59M | -7.75M | 8.30M | 38.02M | 64.13M | 38.05M | 76.05M | 92.56M | -26.95M | 53.18M | 36.47M | 41.90M | 38.34M | 13.68M | 44.87M | 46.82M | 31.73M | -34.55M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04M | 7.94M | 8.01M | 6.34M | 6.34M | 6.51M | 6.97M | 6.83M | 6.83M | 6.91M | -1.87M | 6.66M | 4.70M | 4.72M | 4.93M | 6.81M | 9.29M | 7.00M | 6.75M | 15.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.63M | 36.15M | -23.41M | 11.10M | 29.37M | -14.94M | -58.29M | 18.00M | 36.98M | -10.65M | -44.73M | 6.95M | 23.96M | 2.80M | -30.98M | 24.04M | 1.20M | 3.46M | -40.91M | 56.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.42M | 23.22M | 19.86M | 20.94M | 12.68M | -13.78M | -34.22M | 1.59M | -13.72M | -18.30M | -11.00M | 17.23M | -9.09M | -5.54M | -4.43M | 8.23M | 4.63M | -4.96M | -2.97M | 20.46M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.70M | -3.15M | 6.34M | -11.96M | 1.46M | -14.26M | -51.50M | 23.08M | 25.25M | 4.87M | -69.61M | 35.45M | 11.26M | 2.78M | -21.08M | 18.20M | 0.08M | 7.69M | -18.77M | 47.61M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.94M | -2.99M | -2.12M | 9.76M | 11.53M | -22.35M | -10.19M | 1.59M | 29.58M | 14.99M | -36.25M | 5.59M | 4.18M | -5.62M | -4.23M | -7.91M | 7.19M | -5.73M | -7.58M | -10.44M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | -0.29M | 0.11M | 1.40M | 0.22M | 2.01M | -5.68M | -2.54M | 5.22M | 0.27M | 7.24M | -0.45M | -0.12M | 4.73M | 0.27M | -0.14M | 6.31M | -11.15M | 7.34M | 3.33M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08M | 3.78M | 4.45M | 4.40M | 6.80M | 4.50M | 4.36M | 2.19M | 3.09M | 2.69M | 5.91M | 4.37M | 2.96M | 4.18M | 5.87M | 10.76M | 18.20M | 8.22M | 8.95M | 6.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.15M | 0.01M | 0.08M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.14M | | | | 51.62M | | -0.55M | | 10.42M | | | | | | 184.59M | 8.36M | 17.51M | 0.20M | 1,340.03M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | -1.93M | | | | | | | | | 6.99M | | | -2.47M | 30.59M | -0.67M | -0.30M | -0.04M | 0.04M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.74M | -1.56M | -4.24M | -4.40M | -6.80M | -56.12M | -4.36M | -1.64M | -3.09M | -13.11M | -4.87M | -4.37M | -2.96M | -6.65M | 22.52M | -195.66M | -26.86M | -25.77M | -9.11M | -1271.08M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.25M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.90M | 26.02M | -36.34M | 15.04M | 0.99M | 23.64M | -64.68M | -46.51M | -61.46M | -12.21M | -0.15M | -1.43M | -0.01M | -9.49M | -1.25M | -62.39M | -0.10M | -1.04M | -0.13M | 1,216.89M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | -0.18M | -0.10M | -0.16M | -0.92M | -0.77M | 0.60M | -0.01M | -0.37M | -0.40M | 0.17M | -0.14M | -0.03M | 0.21M | -0.60M | 0.01M | 0.27M | -0.07M | 0.10M | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.77M | -3.03M | -1.08M | 2.72M | 1.58M | 4.77M | -4.31M | -10.11M | 11.12M | 66.84M | 13.96M | 47.24M | 32.44M | 49.78M | 40.60M | -244.37M | 18.18M | 46.11M | 26.32M | -95.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.91M | -31.08M | 35.14M | -12.16M | 1.50M | 33.52M | 59.77M | 35.85M | 72.95M | 89.87M | -32.86M | 48.81M | 33.51M | 37.72M | 32.47M | 2.93M | 26.67M | 38.61M | 22.77M | -40.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.17M | -2.85M | -0.98M | 2.88M | 2.49M | 5.54M | -4.91M | -10.10M | 11.49M | 67.24M | -31.97M | 47.38M | 33.50M | 25.75M | 59.61M | -244.37M | 17.91M | 20.01M | 22.49M | -88.74M |