|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.36M | -12.44M | 45.64M | -12.28M | -8.39M | -8.52M | -14.38M | -15.64M | -13.33M | -7.29M | 36.89M | -9.69M | -5.78M | -2.93M | -3.12M | -7.72M | -5.71M | -0.02M | 15.53M | -1.65M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.81M | 5.89M | 6.54M | 6.43M | 5.01M | 5.77M | 7.25M | 5.67M | 5.72M | 3.98M | 4.90M | 5.86M | 5.68M | 5.83M | 5.50M | 6.63M | 5.68M | 5.62M | 4.93M | 4.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 2.51M | 2.54M | 2.60M | 2.79M | 2.85M | 2.88M | 2.69M | 2.92M | 3.11M | 3.19M | 3.29M | 3.68M | 3.89M | 4.03M | 5.12M | 5.59M | 5.80M | 5.90M | 7.93M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66M | 3.79M | 7.99M | -0.03M | 4.38M | 14.50M | 1.94M | -0.00M | 6.96M | 14.53M | -0.01M | -0.00M | 12.79M | 2.19M | | 10.80M | 10.83M | 10.03M | 0.01M | 9.16M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | -0.54M | | | 1.49M | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.19M | | | | 12.68M | | | | 13.16M | | | | | | | | 9.95M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.66M | -6.58M | -1.22M | -21.46M | -0.34M | -2.06M | -1.76M | -8.50M | -9.00M | -10.49M | -15.18M | 1.96M | 0.40M | 4.07M | 4.93M | -0.84M | -2.45M | 1.93M | 6.20M | -3.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.77M | 0.81M | 0.86M | 0.76M | 0.71M | 0.65M | 0.64M | 0.64M | 0.68M | 0.65M | 0.63M | 0.48M | 0.41M | 0.33M | 0.31M | 0.34M | 0.38M | 0.39M | 0.45M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | -0.45M | 2.53M | 0.56M | 1.28M | 1.32M | 6.03M | -9.16M | -3.01M | 2.48M | 10.79M | -12.84M | 1.22M | 0.49M | 5.62M | -3.66M | 4.89M | -1.44M | 0.61M | -0.87M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.97M | 4.12M | 7.48M | 0.83M | 1.89M | -0.20M | -0.75M | 6.00M | 5.35M | 8.17M | -4.57M | -1.59M | -4.68M | -1.74M | 0.99M | 6.33M | 5.88M | -0.70M | 3.18M | 5.82M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.22M | -4.89M | 9.71M | -4.12M | -1.89M | 0.64M | 0.47M | 4.83M | 1.70M | 1.56M | -15.42M | -6.14M | -0.68M | -1.00M | 6.35M | 5.04M | 2.81M | -4.48M | 2.36M | 4.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.57M | -0.81M | -8.30M | 0.83M | 0.29M | 5.91M | -6.60M | -3.31M | 1.56M | -0.72M | -3.59M | -1.53M | 0.23M | 2.69M | -2.43M | 3.28M | -0.79M | 4.21M | -7.53M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | -4.59M | -0.73M | 0.58M | -2.26M | 1.76M | -0.17M | 1.10M | -0.33M | 0.74M | -0.10M | 0.12M | -1.02M | 0.73M | 3.21M | 2.31M | -1.50M | 1.26M | -2.19M | -0.54M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.22M | 0.46M | 0.11M | 0.08M | 0.57M | 1.24M | 1.52M | 0.44M | 2.63M | -0.01M | 1.10M | 0.04M | 0.72M | 0.98M | 0.11M | 0.48M | 1.83M | 1.31M | 0.23M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 22.06M | 10.11M | 9.38M | 7.18M | 7.95M | 15.60M | 0.44M | 4.56M | 2.41M | 8.29M | 2.66M | 5.91M | 11.18M | 17.92M | 6.89M | 11.90M | 6.61M | 14.94M | 18.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.86M | 21.73M | -40.29M | 8.62M | -5.47M | -2.07M | 7.38M | -1.65M | 2.33M | -0.28M | 8.22M | 1.45M | -7.11M | 4.82M | -7.29M | -1.19M | -1.09M | -2.51M | -1.38M | 9.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.17M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 4.58M | 12.10M | 2.45M | 0.20M | 1.08M | 0.46M | 2.06M | -0.17M | 7.60M | 1.18M | 5.56M | -1.40M | 0.06M | 0.75M | 1.07M | -0.13M | 0.32M | -1.03M | 1.19M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.28M | -0.28M | -0.28M | -0.43M | -0.41M | 0.40M | 0.12M | -0.12M | -0.11M | -0.02M | -0.09M | -0.02M | 0.15M | -0.24M | 0.19M | 0.21M | -0.06M | | -0.12M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 19.45M | -29.69M | -10.67M | -6.05M | -3.45M | 6.49M | -7.97M | -6.96M | -3.27M | -5.80M | 8.88M | -8.12M | 9.10M | -1.85M | -0.78M | -3.45M | -0.32M | 3.79M | 7.88M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.70M | -6.80M | -1.69M | -21.57M | -0.42M | -2.63M | -2.99M | -10.02M | -9.44M | -13.12M | -15.18M | 0.86M | 0.36M | 3.35M | 3.95M | -0.96M | -2.92M | 0.09M | 4.89M | -3.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 19.73M | -29.41M | -10.38M | -5.62M | -3.04M | 6.08M | -8.09M | -6.84M | -3.16M | -5.78M | 8.97M | -8.11M | 8.95M | -1.61M | -0.96M | -3.66M | -0.26M | 3.79M | 8.00M |