|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 5.33M | -4.30M | -3.02M | -5.86M | -4.53M | -1.06M | 0.34M | -3.77M | -2.21M | -3.58M | -0.31M | -4.36M | -3.90M | -3.20M | -2.40M | -6.12M | -5.36M | 0.76M | 0.62M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.71M | 0.87M | 0.73M | 0.81M | 0.80M | 0.84M | 1.34M | 1.34M | 1.25M | 1.26M | 1.90M | 1.49M | 1.59M | 1.46M | 1.86M | 1.89M | 1.97M | 2.02M | 2.15M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.20M | 0.15M | 0.02M | 0.05M | 0.09M | -0.26M | -0.07M | 0.16M | 0.03M | 0.11M | 0.02M | 0.23M | 0.13M | 0.50M | 0.29M | 0.84M | 0.37M | -0.85M | 0.14M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | -0.19M | -0.65M | | | | -1.25M | 0.98M | -1.05M | 1.54M | 0.17M | | | | | 0.20M | 0.53M | -0.72M | 3.80M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.25M | 0.11M | 0.50M | 0.65M | 1.22M | 0.13M | 0.04M | 0.05M | 0.06M | 0.00M | -0.07M | 0.09M | -0.07M | 1.10M | 0.00M | 0.01M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | 0.75M | 2.52M | 2.53M | 4.95M | -0.52M | 6.72M | 4.59M | 1.51M | 5.74M | 7.07M | -3.95M | 2.23M | 1.32M | 9.78M | 2.00M | 3.15M | 5.77M | 11.29M | 2.71M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | -0.95M | -0.07M | 0.43M | 0.44M | 0.40M | -1.55M | 0.01M | 0.76M | -0.71M | 0.06M | 0.08M | 0.09M | 0.85M | 0.36M | 0.37M | -0.14M | 0.90M | 0.42M | 0.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.06M | 0.19M | 0.16M | 0.18M | 0.19M | 0.19M | 0.17M | 0.19M | 0.19M | 0.27M | 0.14M | 0.16M | 0.23M | 0.20M | 0.25M | 0.28M | 0.39M | 0.33M | 0.33M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | 3.79M | 4.56M | 4.75M | 4.61M | 4.66M | 4.69M | 4.79M | 4.89M | 4.57M | 4.89M | 4.86M | 7.22M | 7.60M | 5.94M | 5.97M | 8.92M | 9.52M | 7.10M | 7.07M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | 0.41M | 0.76M | 1.25M | -0.62M | 1.19M | 5.80M | 3.29M | 3.09M | -1.36M | -0.89M | 0.92M | 1.26M | 0.96M | 0.86M | -2.26M | -2.25M | 0.02M | 1.30M | -2.38M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.02M | -0.06M | 0.04M | 0.01M | 0.03M | -0.07M | -0.03M | -0.09M | -0.04M | 0.06M | 0.05M | 0.06M | -0.03M | -0.04M | 0.02M | -0.08M | -1.22M | 0.52M | -0.18M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.03M | -0.74M | 1.07M | -0.79M | 0.46M | 0.87M | -0.45M | -0.38M | 0.33M | 0.87M | -0.96M | -0.37M | 0.08M | 0.05M | 0.90M | -0.67M | 0.50M | -0.39M | -0.17M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45M | 1.55M | 0.52M | -0.34M | 2.44M | 0.54M | 1.19M | -0.12M | 1.05M | -0.01M | -0.83M | -2.67M | 0.81M | 0.81M | -0.05M | -1.74M | 0.70M | -1.88M | -0.73M | -1.33M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.16M | 0.07M | | 0.08M | 0.38M | 0.07M | | | | 0.01M | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -3.17M | 14.06M | -2.14M | 2.76M | -3.48M | 4.88M | | -4.52M | 0.49M | 1.65M | 0.47M | -0.57M | 1.75M | 0.35M | -3.81M | 3.79M | 0.01M | 1.18M | -4.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | -2.21M | 4.04M | 0.69M | 1.11M | 0.38M | 0.13M | 0.73M | 0.29M | 0.34M | 0.22M | 0.24M | 4.80M | 2.63M | -6.99M | 2.77M | -2.38M | 9.88M | 3.46M | 0.22M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.53M | | 1.97M | 0.07M | 0.25M | | | | 0.70M | 6.95M | 0.71M | 3.39M | 0.40M | 0.86M | 6.35M | | 8.62M | 0.70M | 4.72M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89M | 0.62M | 13.45M | 0.50M | 1.95M | 4.71M | 2.91M | 5.43M | 0.51M | 4.49M | 3.96M | 2.41M | 6.21M | 4.71M | 7.20M | 3.27M | 4.43M | 14.04M | 3.88M | 6.85M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | -26.22M | -15.93M | -6.72M | -14.85M | -12.42M | -2.01M | -6.65M | -10.62M | -0.91M | -11.35M | -4.50M | -2.86M | -10.85M | -1.05M | -12.63M | -5.18M | -60.36M | -8.51M | -5.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.91M | -32.95M | 42.77M | 21.30M | -54.01M | 0.19M | 32.53M | 19.37M | -36.60M | -13.81M | 44.96M | 21.12M | -49.35M | 2.16M | -0.27M | 64.21M | -43.75M | -20.46M | 34.10M | -11.18M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.24M | -16.33M | 43.34M | 21.30M | -53.82M | -1.51M | 21.66M | 21.13M | -36.73M | -5.80M | 45.60M | 21.06M | -49.00M | 1.64M | 4.25M | 63.92M | 9.17M | -66.10M | 76.45M | -11.53M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.24M | -41.80M | 29.93M | 17.11M | -63.72M | -14.45M | 26.36M | 19.07M | -45.84M | -0.97M | 41.32M | 12.62M | -49.63M | -7.88M | 12.98M | 53.29M | 7.14M | -120.68M | 79.24M | -14.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.61M | 2.96M | -1.52M | 1.84M | 3.84M | -0.91M | 6.59M | 3.86M | 1.21M | 5.39M | 6.84M | -4.19M | -2.57M | -1.31M | 16.77M | -0.77M | 5.53M | -4.11M | 7.83M | 2.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.24M | -41.80M | 29.93M | 17.11M | -63.72M | -14.45M | 26.36M | 19.07M | -45.84M | -0.97M | 41.32M | 12.62M | -49.63M | -7.88M | 12.98M | 53.29M | 7.14M | -120.68M | 79.24M | -14.20M |