|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.68M | -5.43M | -4.45M | -4.32M | -19.19M | -8.71M | -9.88M | -9.58M | 26.93M | -5.38M | -2.48M | -1.69M | -1.57M | -2.52M | 4.89M | 2.49M | -0.68M | 6.72M | 4.75M | 117.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 1.29M | 1.10M | 1.12M | 1.15M | 2.10M | 1.02M | 1.44M | 1.24M | 1.36M | 1.11M | 1.14M | 1.04M | 1.23M | 0.84M | 2.86M | 2.86M | 4.53M | 3.77M | 3.82M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | -2.21M | 0.07M | 0.00M | -2.40M | 0.06M | 0.00M | 0.00M | -0.05M | -0.00M | 0.00M | 0.00M | 0.05M | -0.00M | -5.16M | -0.01M | 0.91M | 0.01M | 0.01M | -113.78M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | 0.50M | | | | 0.46M | | | | 0.74M | | | | 0.52M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 0.05M | -2.43M | -2.11M | -5.85M | 0.02M | 0.02M | -0.22M | -0.21M | 1.35M | | 0.90M | 0.78M | 1.73M | | | -0.33M | -0.08M | 0.00M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 0.60M | 0.60M | 0.40M | 0.30M | 0.30M | 0.70M | 0.20M | 0.25M | 0.40M | 0.70M | 0.50M | 0.47M | 0.50M | 0.30M | 0.40M | 0.31M | 0.71M | 1.10M | 0.40M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.10M | | | | 0.06M | | | | 0.03M | | | | 0.04M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.68M | -5.83M | -5.91M | -4.19M | -3.05M | -5.86M | -5.71M | -5.50M | -5.42M | -2.20M | 0.90M | 1.25M | 2.23M | 3.41M | 12.71M | 5.87M | 6.30M | 4.12M | 6.49M | 3.25M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.07M | 0.34M | -0.14M | 0.19M | 0.35M | 0.21M | 0.22M | 0.24M | 0.36M | 0.22M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.02M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.35M | 1.27M | 1.36M | 1.38M | 1.33M | 1.40M | 1.40M | 1.30M | 1.26M | 1.12M | 1.11M | 1.13M | 1.13M | 1.01M | 1.39M | 1.59M | 1.58M | 1.23M | 1.30M | 1.79M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.19M | 7.39M | 1.27M | -4.13M | -0.77M | 1.43M | -1.33M | -2.83M | 13.10M | -0.55M | -2.60M | -2.79M | 1.60M | -2.79M | 0.25M | 4.19M | 1.56M | 8.51M | -14.82M | 18.77M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.11M | 0.47M | 0.01M | -0.20M | 3.03M | 9.63M | 4.12M | 2.58M | -1.53M | 6.27M | 5.66M | -3.20M | -1.90M | 3.80M | 2.87M | 4.16M | -3.13M | 1.05M | 4.94M | 2.84M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.05M | 8.56M | -5.09M | -3.71M | 4.93M | 6.34M | 0.54M | -4.32M | 6.09M | -9.72M | -0.01M | -6.01M | 1.91M | -1.73M | -2.72M | 4.57M | 3.09M | 6.32M | -3.41M | 3.06M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.06M | -2.78M | 3.06M | 0.10M | -1.31M | -0.58M | 0.37M | 11.83M | 9.24M | -6.90M | -7.44M | -6.56M | 0.69M | -0.20M | 18.38M | -16.52M | -2.20M | 5.08M | -5.37M | -1.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 0.22M | 0.29M | 0.20M | 0.23M | 0.44M | 0.12M | 0.41M | 0.27M | 0.21M | 0.22M | 0.20M | 0.30M | 0.27M | 0.59M | 0.52M | 1.04M | 0.81M | 1.39M | 0.89M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 11.48M | | | | | | | | | | | | | | | | | | 72.10M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.15M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | -11.71M | 4.88M | -0.23M | -0.11M | -0.50M | -0.16M | -0.51M | -0.35M | -0.29M | -0.15M | -0.20M | -0.32M | -0.02M | -33.47M | -0.57M | -1.14M | -0.73M | -1.39M | -73.15M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.60M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.83M | -0.05M | 0.11M | -0.01M | 0.09M | -0.02M | 0.12M | -0.02M | 0.09M | -0.02M | 0.12M | -0.02M | 65.35M | -0.14M | | | 0.15M | 124.58M | 0.24M | -0.96M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.01M | -0.04M | -0.00M | -0.00M | -0.02M | 0.02M | 0.02M | 0.00M | 0.00M | -0.01M | 0.01M | -0.02M | -0.00M | 0.02M | -0.04M | 0.04M | 0.07M | -0.00M | -0.79M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.67M | -17.59M | -0.96M | -4.43M | -3.07M | -6.40M | -5.74M | -6.00M | -5.68M | -2.55M | 0.86M | 1.04M | 67.25M | 3.24M | -20.74M | 5.25M | 5.34M | 128.04M | 5.34M | -71.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.45M | -6.05M | -6.19M | -4.39M | -3.28M | -6.30M | -5.83M | -5.91M | -5.68M | -2.41M | 0.68M | 1.05M | 1.94M | 3.14M | 12.12M | 5.35M | 5.27M | 3.31M | 5.09M | 2.36M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.62M | -17.58M | -0.92M | -4.43M | -3.07M | -6.38M | -5.76M | -6.02M | -5.68M | -2.51M | 0.87M | 1.03M | 67.27M | 3.25M | -20.76M | 5.30M | 5.31M | 127.97M | 5.34M | -70.86M |