|
Net Income (Quarter)
|
1.18M | 1.66M | -0.01M | 10.38M | 0.26M | -0.50M | -13.90M | -36.61M | -0.10M | -1.56M | -38.61M | -78.62M |
|
Share-based Compensation (Quarter)
|
| | | | | | | 1.46M | | | | 1.89M |
|
Deferred Taxes (Quarter)
|
| | | | | | | 8.40M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | 19.81M | | | | | | | 0.12M | -1.35M |
|
Non-cash Items (Quarter)
|
| | | 17.70M | | | | 77.70M | | | | 52.10M |
|
Cash from Operations (Quarter)
|
1.58M | 2.76M | 1.41M | 9.44M | -1.99M | 0.16M | -37.74M | -11.72M | -0.34M | -0.19M | -58.17M | -24.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | 0.17M | | | | 0.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | 2.11M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | 7.13M | | | | 12.89M |
|
Change in Receivables (Quarter)
|
| | | | | | | 11.89M | | | | 26.68M |
|
Change in Inventory (Quarter)
|
| | | | | | | -1.35M | | | | -0.28M |
|
Change in Accured Expenses (Quarter)
|
0.64M | 0.80M | 0.15M | 3.17M | -1.85M | 0.16M | 4.63M | 10.52M | -0.12M | -0.06M | -8.59M | 41.63M |
|
Other Working Capital Changes (Quarter)
|
-0.13M | -0.10M | 0.00M | -0.43M | 0.13M | | -0.61M | 5.31M | 0.11M | -0.16M | 2.56M | 41.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | 8.14M | | | | 8.32M |
|
Acquisitions (Quarter)
|
| | | | | | | 4.46M | | | | 31.46M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 199.52M | -194.89M | 32.70M | | -30.88M | 0.27M | | | | 0.14M |
|
Cash from Investing Activities (Quarter)
|
-1.61M | -2.31M | 197.97M | -204.01M | 32.32M | -0.29M | -31.34M | -13.53M | -0.00M | -0.00M | -15.57M | -40.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | -0.81M |
|
Cash from Financing Activities (Quarter)
|
| | | 206.75M | -31.98M | 0.10M | 56.91M | 21.12M | 0.20M | 0.17M | 129.98M | 45.44M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | -1.00 | | | | |
|
Change in Cash (Quarter)
|
-0.03M | 0.44M | 1.89M | 12.18M | -1.65M | -0.03M | -12.18M | -4.13M | -0.14M | -0.03M | 56.28M | -19.24M |
|
Free Cash Flow (Quarter)
|
1.58M | 2.76M | 1.41M | 9.44M | -1.99M | 0.16M | -37.74M | -19.86M | -0.34M | -0.19M | -58.17M | -32.92M |
|
Net Cash Flow (Quarter)
|
-0.03M | 0.44M | 199.39M | 12.18M | -1.65M | -0.03M | -12.17M | -4.13M | -0.14M | -0.03M | 56.24M | -19.17M |