|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 2,414.03M | -7.29 | 0.31M | 5.72M | 23.46M | 1.00M | 7.79M | -5.57M | -26.74M | | -12.36M | 89.70M | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | | 0.58M | 0.27M | -0.88M | 1.09M | 0.50M | -0.84M | -0.59M | 3.42M | | 4.27M | 39.03M | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.86M | -22.43M | 23.76M | | -15.48M | 0.58M | 3.73M | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | | | -2.79M | -2.53M | 6.35M | | -2.25M | 0.44M | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 1.57M | -1.04M | -0.20M | 0.94M | 1.88M | 1.93M | -4.38M | | 0.06M | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -282.34M | | 185.10M | 166.58M | 183.13M | -439.93M | 46.27M | 40.56M | 50.31M | -81.87M | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -2.14M | | -1.22M | -0.01M | -0.70M | 0.93M | -1.35M | 1.30M | -0.76M | -0.05M | | 0.54M | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 5.06M | | -42.22M | -23.41M | 46.16M | 8.31M | -2.21M | 5.43M | -1.40M | 21.70M | | 0.59M | 0.74M | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -15.21M | | 33.42M | 27.75M | 19.82M | 58.08M | 8.15M | 5.01M | 1.03M | 0.61M | | 0.72M | -0.24M | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -3.48M | | -22.92M | -17.97M | -11.16M | -41.50M | -4.86M | -4.67M | -0.20M | -10.65M | | -1.98M | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | | -0.28M | 0.12M | 0.02M | -1.04M | -0.59M | -0.71M | 1.54M | -0.14M | | 0.18M | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 62.37M | | 75.54M | -22.62M | 23.76M | -4.74M | | | 3.73M | 9.32M | | -1.07M | -1.09M | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | -0.44M | 0.09M | 0.09M | 0.07M | 0.07M | 0.09M | 0.09M | | 0.06M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | | 1.50M | 1.34M | 3.82M | 2.39M | 1.68M | 1.28M | 1.17M | 1.04M | | 1.16M | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -3.18M | | -0.49M | -0.69M | -0.11M | 1.43M | -0.13M | -0.39M | 4.46M | -0.10M | | 0.18M | 1.05M | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -1.16M | -0.11M | 8.88M | 9.54M | | 4.46M | -9.53M | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -0.13M | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -196.38M | | 137.82M | 165.63M | 126.71M | -340.54M | 46.27M | 40.56M | 50.31M | -81.87M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | | 0.06M | 0.05M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.37M | | -18.94M | -0.59M | 0.01M | 46.66M | -0.09M | -0.04M | 4.18M | -6.74M | | -1.40M | 0.00M | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.52M | | 0.21M | -0.06M | 0.01M | 0.30M | -0.35M | 0.70M | 0.37M | 0.20M | | 0.25M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -9.30M | | -5.23M | -10.41M | -7.24M | -102.89M | -27.59M | -5.45M | 0.71M | 0.20M | | | -0.04M | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | 2.45M | | -1.19M | | 2.52M | | | 1.22M | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | | -12.18M | 2.89M | 1.90M | -20.27M | -1.73M | -0.09M | -1.79M | 6.50M | | -2.15M | 2.13M | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 48.94M | | 39.51M | -30.54M | 18.43M | -81.24M | -44.88M | -5.00M | 6.82M | 9.27M | | -4.62M | 1.00M | | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.99M | 58.04M | 57.27M | | 50.64M | 56.45M | 51.70M | 43.04M | 47.43M | 57.21M | 37.35M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 65.55M | | 76.04M | -21.93M | 23.86M | -6.16M | 0.13M | 0.39M | -0.74M | 9.42M | | -1.25M | -2.14M | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 51.70M | | 51.37M | -33.63M | 16.53M | -60.97M | -27.68M | -5.49M | 8.61M | 2.78M | | -2.47M | -1.13M | | | | | | | |