|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.55M | 11.25M | 21.82M | 22.43M | 17.54M | 24.96M | 41.26M | 18.11M | 26.96M | 31.32M | 30.19M | 23.96M | 9.44M | -4.30M | 1.71M | -43.76M | -13.20M | -6.00M | 1.20M | -36.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.58M | 0.66M | 0.70M | 0.62M | 0.80M | 0.89M | 0.92M | 0.66M | 0.78M | 0.90M | 0.78M | 0.84M | 1.26M | 1.10M | 1.09M | 1.59M | 1.40M | 1.23M | 1.34M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | -0.64M | -1.47M | 7.43M | -1.00M | -0.01M | -0.83M | 9.47M | -0.90M | -1.59M | -1.24M | 6.64M | -0.38M | -0.27M | -2.35M | -12.81M | -5.08M | -3.75M | 0.66M | 10.73M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 17.39M | 4.75M | 0.82M | 0.10M | 0.08M | -0.01M | 0.04M | 0.08M | 0.71M | 0.58M | 38.47M | -1.39M | 8.11M | -6.84M | 6.69M | 0.58M | -0.92M | 7.89M | 0.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | | | | | | | | | | | 0.10M | 0.27M | 0.32M | 0.24M | 1.46M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.96M | 1.60M | 43.71M | 86.64M | 5.32M | -26.27M | 13.82M | 17.95M | -77.70M | -44.99M | 40.63M | 49.78M | -32.35M | -15.01M | -8.83M | 126.49M | 6.20M | 43.70M | 33.99M | 53.57M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.08M | 0.09M | 0.09M | 0.41M | 0.04M | 0.53M | 0.24M | 0.25M | 0.24M | 0.25M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.21M | 5.39M | 5.73M | 5.80M | 5.22M | 5.76M | 7.37M | 6.84M | 6.95M | 7.69M | 8.23M | 8.61M | 8.71M | 9.70M | 10.27M | 9.91M | 8.91M | 9.41M | 9.85M | 9.39M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 11.36M | 6.08M | -6.06M | -9.85M | 12.76M | 7.59M | -15.77M | 32.31M | -11.68M | 11.32M | 16.14M | -20.11M | 1.62M | 5.96M | -16.26M | 3.83M | 0.37M | 14.85M | -18.55M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 15.55M | -20.35M | -2.62M | 69.32M | 68.39M | -21.97M | 65.19M | 140.11M | 123.01M | 95.72M | 117.55M | 137.76M | 104.35M | -127.63M | -280.67M | -16.43M | 19.36M | -122.95M | -115.71M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | -18.18M | 25.11M | -10.22M | -7.96M | -1.22M | 11.83M | -16.58M | -4.23M | -9.94M | 3.78M | 28.30M | -5.41M | -17.28M | 6.58M | -12.54M | 16.87M | -8.46M | 8.02M | -18.41M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.66M | 36.78M | -92.33M | 50.13M | 51.07M | 54.35M | -188.44M | 62.13M | 86.26M | -93.80M | -69.89M | 76.81M | -6.82M | 212.92M | -127.39M | -104.29M | -34.38M | 28.07M | 31.12M | -124.72M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 6.93M | 6.78M | -1.20M | 1.05M | 1.62M | 5.93M | -2.20M | 1.47M | 1.22M | 2.46M | 5.66M | 2.97M | 5.45M | -7.90M | 35.45M | 1.68M | 0.66M | -0.72M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.28M | 0.25M | 15.38M | 0.84M | 0.79M | 0.48M | 1.65M | 2.85M | 3.18M | 0.42M | 0.68M | 0.95M | 0.25M | 0.29M | 2.67M | 2.43M | 1.40M | 0.95M | 1.08M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.98M | -10.42M | -9.60M | -26.19M | -11.94M | -8.79M | -103.23M | -10.10M | -26.30M | -24.44M | -13.31M | -99.32M | -12.90M | -8.56M | -7.97M | -18.31M | -5.23M | -19.62M | 7.83M | -5.68M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | 0.97M | -1.00M | -0.03M | -0.68M | -0.01M | -0.01M | 0.71M | -0.99M | 1.00M | -1.01M | -0.00M | -0.79M | -0.16M | -0.00M | 0.11M | -0.70M | 0.70M | 0.06M | -0.82M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.83M | -15.54M | -8.94M | -4.02M | 7.99M | 31.57M | -5.23M | -12.37M | 98.20M | 83.62M | -11.55M | 18.31M | 43.08M | 19.33M | 8.56M | -94.59M | -15.78M | -14.18M | -25.77M | -67.97M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 0.21M | -0.21M | -0.82M | -0.42M | -1.55M | -1.56M | 2.58M | 0.25M | 0.21M | 1.45M | -0.68M | -0.20M | -0.22M | 0.44M | -1.11M | 0.44M | 1.26M | 0.07M | -0.54M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.74M | -24.14M | 24.96M | 55.61M | 0.95M | -5.04M | -96.20M | -1.94M | -5.56M | 14.41M | 17.22M | -31.91M | -2.38M | -4.46M | -7.80M | 12.48M | -14.38M | 11.16M | 16.11M | -20.63M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.88M | -5.33M | 36.93M | 87.84M | 4.28M | -27.89M | 7.88M | 20.15M | -79.18M | -46.21M | 38.17M | 44.12M | -35.32M | -20.46M | -0.93M | 91.04M | 4.51M | 43.04M | 34.72M | 53.57M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.14M | -24.35M | 25.17M | 56.43M | 1.37M | -3.49M | -94.64M | -4.52M | -5.81M | 14.19M | 15.77M | -31.23M | -2.18M | -4.25M | -8.24M | 13.59M | -14.82M | 9.90M | 16.05M | -20.09M |