|
Net Income
|
5.28M | 2.81M | 11.46M | -1.88M | -7.97M | 2.88M | 18.53M | -2.18M | 8.19M | 14.52M | 14.79M | 8.45M | 1.35M | 6.60M | 6.85M | 2.75M | -0.11M | -0.58M | 7.82M | 2.15M | 2.97M | 6.52M | 31.12M | 13.31M | -0.06M | 6.14M | 7.79M | -2.96M | -0.84M | | 4.38M | |
|
Deferred Taxes
|
-0.63M | 0.54M | 1.34M | 0.55M | 2.61M | -0.97M | 3.49M | -3.70M | 0.42M | -0.97M | -0.42M | -1.97M | -0.81M | -3.85M | 2.12M | -1.26M | 0.35M | 0.53M | -6.62M | 4.81M | -0.19M | -2.00M | 1.22M | 1.67M | -0.03M | -1.35M | -0.33M | 10.57M | -1.38M | -0.97M | 1.37M | -4.69M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.56M | 0.98M | |
|
Gains from Investment Securities
|
-0.11M | -0.14M | -0.11M | -0.11M | 0.15M | 1.22M | -0.07M | -0.07M | -0.07M | 0.36M | 0.04M | -0.61M | 0.74M | 0.13M | -0.52M | -0.92M | 16.31M | | | -0.07M | 0.08M | 0.07M | -0.29M | 24.25M | 0.12M | 15.30M | 7.64M | 12.50M | 2.16M | 4.99M | 1.23M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | 0.15M | 0.35M | | -0.16M | | | 0.89M | -0.62M | -0.08M | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | -0.95M | 0.08M | -0.03M | 0.10M | 9.85M |
|
Cash from Operations
|
26.19M | -77.07M | 17.35M | 50.49M | 31.40M | -116.56M | 37.16M | 89.88M | 48.58M | -94.71M | 45.52M | 30.94M | 34.53M | -82.89M | 60.92M | 43.06M | 35.97M | -109.85M | 58.05M | 35.26M | 45.84M | -102.71M | 44.40M | 51.62M | 19.75M | -48.17M | 18.71M | 34.03M | 20.42M | -38.21M | -8.96M | 13.56M |
|
Depreciation & Amortization (CF)
|
5.55M | 5.50M | 5.71M | 5.83M | 5.57M | 5.61M | 5.69M | 5.82M | 5.69M | 5.74M | 5.76M | 6.07M | 5.86M | 5.82M | 5.86M | 5.74M | 5.66M | 5.49M | 5.35M | 5.34M | 5.32M | 5.17M | 5.40M | 5.85M | 5.91M | 6.11M | 6.19M | 6.62M | 7.75M | 7.60M | 7.76M | 8.44M |
|
Change in Receivables
|
-26.53M | 25.34M | -20.03M | 22.88M | -17.80M | 23.33M | -9.39M | 2.43M | -21.20M | 27.60M | -13.50M | 2.61M | -29.66M | 42.82M | -23.05M | 8.62M | -23.53M | 27.55M | -9.33M | -1.06M | -15.53M | 28.98M | -14.61M | -0.14M | -10.43M | 36.37M | -35.37M | 4.72M | 0.49M | 33.68M | -46.06M | 12.56M |
|
Change in Inventory
|
-48.05M | 349.99M | -213.63M | -89.84M | -23.37M | 301.28M | -195.28M | -105.43M | 25.93M | 268.53M | -199.29M | -75.04M | 5.12M | 273.97M | -207.93M | -99.47M | 16.04M | 264.24M | -184.38M | -74.74M | 10.14M | 279.15M | -158.89M | -76.87M | 19.12M | 173.08M | -102.24M | -70.51M | 23.59M | 168.56M | -92.31M | -74.16M |
|
Change in Accured Expenses
|
14.68M | 227.50M | -239.02M | -15.52M | 5.49M | 205.71M | -208.81M | -23.37M | 35.09M | 189.07M | -187.75M | -41.54M | 13.43M | 230.58M | -193.60M | -46.17M | 18.12M | 171.66M | -149.23M | -46.25M | 17.72M | 193.94M | -188.20M | -37.44M | 31.86M | 136.28M | -143.35M | -46.45M | 38.73M | 158.17M | -162.28M | -49.55M |
|
Change in Taxes
|
-4.32M | -3.55M | 5.19M | -2.84M | -8.20M | 2.19M | 7.98M | -2.77M | 3.85M | 1.43M | -1.32M | 0.46M | -2.11M | -1.52M | -1.17M | 1.62M | -0.64M | -1.71M | 6.32M | -3.09M | -0.07M | 2.17M | 10.30M | -10.15M | -2.81M | 4.00M | 4.66M | -11.30M | 1.39M | 0.74M | -1.89M | 1.08M |
|
Other Working Capital Changes
|
-0.29M | 3.67M | 0.90M | 2.84M | 7.11M | 7.35M | -6.31M | -13.07M | -0.10M | 8.09M | -1.71M | 9.96M | 7.14M | 3.96M | -9.36M | 6.56M | -5.42M | -6.56M | 0.21M | 5.62M | -14.87M | 0.42M | -1.29M | 3.19M | 7.19M | -7.80M | -4.01M | -7.47M | -1.50M | 0.39M | 0.15M | -0.57M |
|
Capital Expenditures
|
-6.64M | -2.99M | -5.91M | -3.94M | -5.57M | -3.67M | -4.50M | -13.69M | -9.53M | -2.79M | -1.79M | -2.94M | -4.29M | -4.12M | -3.65M | 29.09M | -12.46M | 31.76M | 2.60M | 4.31M | 1.76M | 1.35M | 3.29M | 3.47M | 6.38M | 8.14M | 8.87M | 8.75M | 8.68M | 5.06M | 7.38M | 11.54M |
|
Sales of Property, Plant and Equipment
|
0.08M | 0.01M | 1.12M | 0.04M | 0.15M | 0.02M | 0.75M | 0.12M | 0.02M | 0.29M | 0.04M | 0.02M | 0.80M | 0.17M | 0.03M | 0.00M | 0.15M | 0.12M | 0.06M | 0.01M | 0.08M | 0.07M | 0.00M | 0.87M | 0.01M | -0.00M | 0.11M | 0.30M | 1.74M | 0.05M | 0.05M | 0.23M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | 15.01M | | | | | 14.42M | | | |
|
Cash from Investing Activities
|
-6.56M | -23.33M | -4.79M | -3.89M | -5.42M | -3.65M | -3.75M | -23.57M | 0.49M | -2.50M | -1.74M | -7.94M | -3.49M | -3.95M | -3.62M | -4.97M | -28.61M | -6.73M | -2.54M | -4.23M | -1.68M | -1.28M | -27.07M | -17.61M | -6.37M | -8.14M | -8.76M | -8.45M | -21.36M | -5.01M | -7.33M | -11.31M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.22M | -0.77M | 0.60M | -0.06M | -0.04M |
|
Cash from Financing Activities
|
-20.51M | 104.33M | -14.92M | -49.95M | -22.01M | 121.56M | -32.29M | -68.11M | -46.31M | 103.84M | -50.07M | -21.41M | -39.08M | 97.91M | -56.55M | -42.14M | -10.09M | 119.51M | -46.53M | -43.43M | -46.85M | 105.46M | -7.70M | -44.44M | -9.50M | 53.95M | -9.81M | -23.86M | 4.73M | 42.38M | 14.47M | -0.27M |
|
Dividends Paid - Common
|
0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | | 0.01M | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M |
|
Change in Cash
|
-0.88M | 3.93M | -2.35M | -3.35M | 3.98M | 1.35M | 1.13M | -1.80M | 2.75M | 6.63M | -6.29M | 1.60M | -8.04M | 11.07M | 0.75M | -4.05M | -2.73M | 2.93M | 8.97M | -12.40M | -2.68M | 1.47M | 9.63M | -10.43M | 3.88M | -2.36M | 0.14M | 1.73M | 3.79M | -0.84M | -1.82M | 1.98M |
|
Free Cash Flow
|
32.83M | -74.08M | 23.26M | 54.42M | 36.97M | -112.89M | 41.66M | 103.56M | 58.11M | -91.93M | 47.30M | 33.89M | 38.82M | -78.76M | 64.57M | 13.97M | 48.42M | -141.61M | 55.45M | 30.96M | 44.08M | -104.06M | 41.12M | 48.16M | 13.37M | -56.31M | 9.84M | 25.28M | 11.74M | -43.27M | -16.34M | 2.02M |
|
Net Cash Flow
|
-0.88M | 3.93M | -2.35M | -3.35M | 3.98M | 1.35M | 1.13M | -1.80M | 2.75M | 6.63M | -6.29M | 1.60M | -8.04M | 11.07M | 0.75M | -4.05M | -2.73M | 2.93M | 8.97M | -12.40M | -2.68M | 1.47M | 9.63M | -10.43M | 3.88M | -2.36M | 0.14M | 1.73M | 3.79M | -0.84M | -1.82M | 1.98M |