|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.18M | 10.58M | -20.10M | -3.39M | -4.26M | -13.71M | 2.17M | -13.53M | -3.38M | -9.80M | -3.98M | 7.53M | -2.12M | -2.29M | -16.48M | -0.51M | 1.34M | 6.50M | 2.43M | 1.42M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 2.88M | 3.24M | 3.17M | 2.93M | 3.09M | 3.15M | 3.34M | 3.94M | 3.19M | 3.96M | 3.48M | 4.25M | 3.77M | 2.74M | 8.04M | 6.12M | 6.13M | 4.08M | 8.41M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 3.86M | -3.66M | 2.97M | -1.35M | -6.71M | 3.38M | 2.17M | 5.91M | -15.32M | 5.87M | 4.30M | -3.31M | -5.18M | 2.68M | | -0.23M | -1.25M | 1.52M | -0.52M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 8.19M | 0.45M | -3.20M | 0.40M | 0.48M | 4.80M | 10.90M | 6.20M | -21.34M | -17.47M | 1.80M | 3.50M | 12.17M | -2.83M | 2.60M | 2.60M | -2.39M | 1.74M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | -2.91M | 0.72M | -0.60M | -8.31M | 3.98M | -0.22M | -6.15M | 6.91M | 7.23M | 10.84M | -5.49M | 6.13M | 11.46M | 10.14M | -16.95M | 15.01M | 22.26M | 19.56M | 1.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 6.01M | 5.97M | 5.88M | 5.62M | 5.52M | 5.43M | 5.73M | 5.77M | 5.76M | 5.82M | 5.91M | 5.89M | 6.11M | 6.29M | 5.45M | 5.54M | 5.72M | 5.76M | 6.34M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 2.58M | 3.53M | 1.71M | 7.92M | 1.26M | 2.44M | -3.54M | 2.88M | -0.11M | 4.82M | 3.33M | 3.11M | -3.09M | 12.04M | 7.92M | 1.74M | -8.74M | 6.34M | 2.76M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.76M | 1.23M | -1.96M | -3.32M | -2.36M | 3.57M | 2.91M | -6.31M | 7.92M | -1.20M | 4.08M | -9.22M | 3.19M | 0.79M | 14.73M | -16.05M | 9.83M | -0.97M | 9.38M | -8.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.19M | -0.86M | -1.49M | 1.70M | 1.58M | 0.45M | 2.01M | 0.30M | -1.79M | 0.83M | 2.27M | -1.09M | 0.45M | 4.08M | -2.89M | -4.53M | 12.13M | -2.90M | 0.54M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.75M | 3.27M | 2.57M | 2.24M | 1.82M | 2.87M | 3.79M | 2.84M | 2.17M | 2.07M | 2.67M | 3.61M | 2.51M | 3.64M | 1.43M | 3.64M | 3.29M | 4.61M | 27.51M | 8.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.47M | | | 0.58M | 0.60M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.23M | 15.52M | -2.81M | -2.71M | -2.29M | -3.05M | -2.67M | -2.84M | 7.08M | -2.07M | -2.67M | -3.61M | -2.51M | -10.64M | -11.43M | -3.64M | -3.29M | -4.61M | -30.51M | -10.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.99M | | -0.13M | -0.11M | -0.06M | 0.30M | -0.72M | 0.72M | | -0.54M | 10.00M | -10.27M | 10.32M | -10.67M | -0.18M | 0.18M | 1.75M | -2.45M | -0.21M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.64M | 0.32M | -8.80M | -0.23M | -0.80M | 0.25M | -0.86M | 1.17M | 2.23M | -0.91M | -1.63M | 0.74M | -0.18M | 1.47M | 0.17M | 3.94M | 2.60M | 2.32M | 2.43M | 0.46M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.85M | 1.18M | 0.78M | -0.06M | 0.37M | -3.98M | 5.52M | -0.75M | 1.78M | 0.45M | -1.08M | 0.55M | 0.46M | -1.14M | -1.60M | 0.88M | 1.46M | -0.02M | -0.00M | -0.26M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.08M | 14.10M | -10.12M | -3.60M | -11.03M | -2.81M | 1.78M | -8.58M | 18.00M | 4.71M | 5.46M | -7.82M | 3.90M | 1.15M | -2.71M | -15.77M | 15.78M | 19.95M | -8.52M | -9.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.10M | -6.18M | -1.85M | -2.84M | -10.13M | 1.11M | -4.01M | -9.00M | 4.74M | 5.16M | 8.17M | -9.10M | 3.62M | 7.82M | 8.71M | -20.59M | 11.72M | 17.65M | -7.95M | -6.85M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.23M | 12.92M | -10.90M | -3.54M | -11.40M | 1.18M | -3.74M | -7.83M | 16.22M | 4.25M | 6.54M | -8.37M | 3.44M | 2.29M | -1.11M | -16.65M | 14.32M | 19.97M | -8.52M | -8.89M |