|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.01M | 5.75M | 10.76M | -14.70M | -15.05M | -48.97M | -15.85M | -123.87M | -35.70M | -32.90M | -30.01M | -42.73M | -30.81M | -23.21M | 0.77M | -130.56M | -52.42M | -21.14M | -0.54M | -20.39M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.98M | 15.73M | 17.10M | 18.11M | 20.13M | 22.24M | 24.44M | 21.19M | 23.40M | 20.74M | 22.74M | 22.04M | 24.90M | 26.28M | 28.17M | 25.49M | 25.64M | 21.14M | 20.11M | 15.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.39M | -16.40M | 107.48M | -0.06M | -0.01M | 0.25M | 0.39M | -0.39M | 1.22M | -1.22M | 1.51M | 3.00M | -4.95M | 4.81M | -0.72M | 0.72M | -3.58M | 10.47M | 8.52M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.59M | 2.05M | 0.85M | 1.14M | 0.96M | 1.83M | 1.39M | 1.37M | 1.31M | 1.47M | 2.20M | 1.52M | 3.58M | 2.68M | 1.43M | 2.15M | 3.17M | 2.73M | 2.11M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.89M | 34.14M | 19.64M | 13.80M | 6.90M | 23.94M | 5.82M | -18.33M | -6.32M | 0.06M | -7.22M | -8.00M | -5.28M | 26.78M | 10.72M | -18.28M | -9.50M | 8.26M | 9.79M | 11.05M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | -0.22M | -0.45M | -0.56M | -1.24M | -1.58M | -0.81M | -0.31M | -1.44M | -1.42M | -0.41M | 0.43M | -0.78M | 0.94M | 1.73M | 1.15M | 0.63M | 0.30M | 1.75M | 0.75M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.43M | 0.43M | 0.44M | 0.46M | 0.50M | 0.50M | 0.50M | 0.45M | 0.70M | 0.49M | 0.65M | 0.43M | 0.50M | 0.50M | 0.51M | 0.47M | 0.44M | 0.45M | 0.58M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | 3.40M | 3.52M | 3.63M | 3.55M | 3.51M | 3.64M | 3.40M | 4.26M | 4.02M | 4.03M | 4.04M | 4.11M | 4.21M | 4.25M | 4.31M | 4.37M | 4.49M | 4.50M | 4.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.34M | 7.82M | 24.21M | -15.73M | 10.81M | 9.72M | 3.03M | -22.84M | 9.29M | 3.68M | 5.59M | -9.77M | 6.90M | 11.57M | 12.08M | 10.84M | 2.67M | 1.28M | 42.01M | -22.68M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -1.03M | 3.02M | 11.96M | 8.39M | 16.71M | 5.39M | 19.92M | 16.03M | -3.23M | 13.34M | -3.16M | 8.31M | -10.37M | -0.59M | -9.60M | -2.46M | -5.19M | -7.56M | -1.93M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.37M | 3.61M | -1.19M | -1.44M | 6.64M | -0.90M | -9.33M | 5.82M | 13.75M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.10M | -8.42M | -13.30M | -2.83M | 44.16M | -28.50M | -0.21M | 5.77M | -10.13M | 9.74M | -1.65M | 1.19M | 15.76M | 5.56M | -13.71M | 1.06M | 12.85M | -0.86M | -14.74M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 0.37M | -1.01M | 0.43M | -0.52M | 1.13M | 7.32M | 5.21M | -0.18M | -6.46M | 9.19M | -0.37M | 4.34M | 2.93M | -1.33M | -1.60M | 3.94M | 9.79M | -7.78M | 7.89M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | 0.49M | 13.23M | 2.64M | 12.12M | 13.71M | 5.63M | 4.07M | 12.13M | 5.40M | -18.66M | 4.46M | 6.47M | 5.24M | -15.65M | 2.96M | -1.89M | -0.24M | 19.12M | 6.27M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.08M | 118.65M | 142.77M | 118.56M | 137.99M | 166.36M | 146.59M | 163.11M | 140.00M | 112.38M | 130.73M | 83.65M | 96.40M | 58.98M | 67.43M | 65.06M | 81.38M | 54.14M | 56.49M | 26.95M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.76M | -39.20M | -76.82M | 5.20M | 6.36M | -14.16M | 35.78M | -26.33M | 5.70M | -48.52M | -16.58M | -5.06M | -3.54M | -19.90M | 5.01M | 9.19M | 58.13M | 20.54M | -14.98M | -195.45M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | 0.08M | | | -0.07M | | 0.18M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.62M | 18.85M | 15.89M | 3.50M | 8.05M | -0.77M | 6.10M | -0.54M | 3.95M | -1.91M | 2.62M | 13.59M | -3.00M | -4.52M | 2.30M | -4.69M | -39.71M | -1.57M | 2.60M | 274.16M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.10M | 0.00M | -0.02M | -0.19M | 1.03M | 0.44M | -0.33M | -0.76M | 0.44M | -0.42M | 0.54M | -1.02M | 2.17M | -1.88M | 1.62M | 0.60M | 1.27M | -1.08M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.21M | 13.80M | -41.19M | 22.50M | 21.29M | 8.82M | 48.73M | -44.76M | 2.99M | -51.14M | -20.74M | 0.11M | -11.28M | 1.34M | 20.20M | -15.66M | 10.54M | 27.84M | -1.31M | 88.69M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.37M | 33.65M | 6.40M | 11.16M | -5.22M | 10.23M | 0.19M | -22.40M | -18.46M | -5.34M | 11.44M | -12.45M | -11.74M | 21.54M | 26.37M | -21.24M | -7.60M | 8.51M | -9.33M | 4.79M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.24M | 13.79M | -41.30M | 22.50M | 21.31M | 9.01M | 47.70M | -45.20M | 3.32M | -50.38M | -21.18M | 0.53M | -11.82M | 2.36M | 18.03M | -13.78M | 8.92M | 27.23M | -2.58M | 89.77M |