|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.79M | 10.76M | -14.68M | -15.05M | -48.92M | -15.89M | -123.87M | -35.75M | -32.96M | -29.97M | -42.73M | -30.81M | -23.20M | 0.78M | -130.56M | -52.40M | -21.16M | -0.51M | -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 | 0.10M | 0.58M | -0.06M | -0.01M | -109.77M | | 1.66M | -0.44M | 1.97M | 1.51M | 3.00M | 0.15M | -0.29M | -0.72M | -2.81M | -0.06M | 29.75M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 10.74M | 4.34M | 13.73M | 6.46M | 7.84M | -28.50M | -0.92M | -1.79M | -1.86M | 9.74M | -1.65M | 1.19M | 15.76M | -9.75M | -13.71M | 1.06M | 12.85M | -0.86M | -14.74M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.27M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.95M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -195.45M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | 0.08M | | | -0.07M | | 0.18M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.16M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.08M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.69M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.77M |