|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.08M | 3.55M | 0.54M | -14.29M | 1.48M | 4.20M | -7.19M | -140.14M | -10.48M | -0.92M | -0.90M | | -4.11M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97M | 4.37M | 1.25M | | 1.63M | 3.97M | 4.09M | 4.14M | 3.89M | 2.03M | 3.07M | 3.44M | 4.64M | 2.44M | 2.53M | 1.57M | 1.54M | 2.19M | 1.58M | 2.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -10.78M | 3.19M | 1.38M | -0.18M | 2.34M | 7.59M | -3.19M | -4.85M | 8.83M | 0.28M | -0.28M | | -0.37M | 0.26M | -0.07M | | | | -0.08M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.39M | | | 10.63M | 20.19M | -2.80M | 5.07M | 16.52M | -7.53M | -2.13M | -0.18M | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | 0.17M | 1.58M | -1.70M | 0.09M | 0.88M | 0.63M | 3.45M | -0.60M | 8.76M | 0.11M | 9.81M | 0.10M | 2.56M | 0.14M | -2.56M | 0.36M | -0.12M | 0.05M | 0.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | | 3.20M | | | | -2.96M | | | | | | | | | | | | 0.59M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.01M | -39.15M | 5.07M | 19.66M | 15.54M | -2.45M | 19.97M | 27.51M | 3.87M | 15.88M | -25.85M | 23.23M | 5.27M | -5.57M | 17.21M | 35.43M | 22.28M | -4.50M | 16.35M | 15.54M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.35M | 0.36M | -1.67M | 0.38M | 0.40M | 0.41M | 0.42M | 0.41M | 0.39M | 0.30M | 0.30M | 0.23M | 0.23M | 0.23M | 0.23M | 0.25M | 0.23M | 0.26M | 0.39M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04M | 8.91M | 8.84M | -4.27M | 9.41M | 9.37M | 5.84M | 6.22M | 7.05M | 10.79M | 7.98M | 8.17M | 8.58M | 9.11M | 9.32M | 9.49M | 9.73M | 9.96M | 9.99M | 9.86M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.66M | 50.32M | 5.49M | -13.81M | -3.19M | 22.45M | 10.88M | -15.85M | -2.39M | -12.78M | 31.71M | -3.47M | 7.95M | 12.27M | -11.14M | -26.79M | -6.05M | 20.89M | -1.24M | 2.98M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | 7.31M | 18.39M | 28.39M | 25.72M | 37.04M | 37.37M | 26.40M | 25.39M | 8.06M | 4.72M | 8.85M | 7.55M | 9.71M | 5.54M | 9.13M | 12.73M | 4.70M | 4.29M | 6.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | | 0.95M | 2.30M | 1.20M | 2.98M | 0.09M | | | | | | 3.34M | | -3.34M | 6.34M | | | 1.28M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.07M | | 25.07M | | | | -25.07M | | | | | | | | | 2.42M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.38M | | | -15.45M | | -6.32M | 15.37M | 6.38M | | | -0.13M | 91.64M | 6.30M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.95M | -32.38M | -17.44M | -68.26M | -24.52M | -40.38M | -21.91M | -34.15M | -25.39M | -8.06M | -4.84M | 81.30M | -4.21M | -9.71M | -2.54M | -8.52M | -15.15M | -3.42M | -4.29M | -6.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | | | -2.20M | | | 0.11M | -50.51M | 3.09M | | 0.07M | 12.39M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.05M | 71.25M | 12.18M | 146.21M | 9.24M | 42.90M | 27.94M | -30.77M | 21.82M | -7.75M | 30.57M | -96.46M | -5.56M | 16.14M | -15.45M | -26.23M | -6.40M | 8.35M | -11.77M | -19.12M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.42M | 0.61M | 0.61M | | 0.61M | 0.61M | 0.61M | 0.61M | 0.82M | 0.30M | 0.30M | 0.30M | 0.30M | | | | | | | |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -0.28M | -0.20M | 0.55M | 0.27M | 0.06M | -0.09M | 0.22M | 0.23M | 0.07M | 2.56M | 5.21M | 1.80M | 0.86M | -0.78M | -1.62M | 0.73M | 0.42M | 0.29M | -10.28M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.31M | -46.45M | -13.32M | -8.72M | -10.18M | -39.49M | -17.40M | 1.12M | -21.53M | 7.82M | -30.57M | 14.38M | -2.28M | -15.28M | 11.67M | 26.30M | 9.55M | -9.21M | 12.05M | 8.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.08M | -0.28M | -0.20M | 97.61M | 0.27M | 0.06M | 26.01M | -37.40M | 0.29M | 0.07M | -0.12M | 8.07M | -4.50M | 0.86M | -0.78M | 0.69M | 0.73M | 0.42M | 0.29M | -10.28M |