|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | 6.10M | 7.43M | 10.39M | 9.24M | 12.74M | 16.65M | 14.26M | 10.36M | 5.22M | 1.89M | -5.27M | -5.91M | -0.45M | -0.41M | -1.55M | 1.33M | 1.61M | 7.56M | -0.34M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.34M | 0.31M | 0.44M | 0.57M | 0.64M | 0.69M | 0.66M | 0.78M | 1.06M | 1.07M | 1.27M | 1.01M | 1.15M | 0.94M | 1.08M | 1.29M | 1.31M | 0.85M | 1.27M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.04M | 0.04M | -2.00M | -0.32M | 0.12M | -3.33M | 0.17M | -0.14M | -0.76M | 0.73M | -4.09M | -0.38M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | | | 16.59M | 1.38M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.01M | 0.04M | 0.02M | 0.03M | 0.03M | 0.05M | | 0.04M | 0.04M | 0.06M | | | 0.07M | 0.07M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | -2.25M | 0.06M | 0.06M | 0.06M | 11.01M | | 0.02M | 0.04M | 0.65M | 0.24M | 0.11M | 0.12M | 0.25M | 0.49M | 0.40M | 0.12M | -0.49M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 1.29M | 0.05M | 10.91M | 7.48M | 6.82M | 0.04M | 7.06M | 2.18M | 2.19M | 0.10M | 1.26M | 1.45M | 2.47M | 12.41M | 5.66M | 6.30M | 3.94M | 10.80M | 4.18M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 1.42M | 2.79M | -0.03M | -11.25M | 1.99M | 11.55M | 1.10M | 9.04M | 3.34M | 11.12M | 10.80M | -5.71M | 4.04M | 8.64M | 8.04M | 2.16M | 7.92M | 8.44M | -1.44M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 876.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.22M | 0.92M | 1.29M | 1.08M | 1.16M | 1.03M | 1.11M | 1.10M | 0.77M | 0.44M | 0.35M | 0.22M | 0.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.59M | 0.58M | 0.64M | 0.72M | 0.84M | 1.22M | 1.35M | 1.46M | 1.58M | 0.18M | 1.65M | 1.92M | 1.91M | 0.44M | 1.51M | 1.88M | 1.92M | 0.35M | 1.61M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61M | 2.99M | 3.25M | -3.11M | 5.51M | 9.76M | 12.08M | 0.55M | -16.90M | -8.17M | -2.57M | -11.75M | 5.15M | 5.65M | -5.53M | -3.58M | 7.02M | 1.50M | -1.40M | -3.02M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 6.35M | 6.54M | 16.05M | 17.34M | 8.42M | 1.93M | 6.50M | 10.74M | 4.27M | -10.37M | -4.17M | -10.24M | -9.03M | -3.02M | -6.28M | -4.20M | -3.27M | 0.11M | -1.83M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 3.80M | 4.73M | 1.75M | 1.59M | 5.33M | 7.08M | -7.64M | -6.64M | -6.05M | -7.10M | -2.11M | -0.15M | 4.57M | -2.05M | -2.22M | 4.08M | 1.18M | 2.52M | -5.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.07M | 0.27M | 0.30M | 0.51M | -0.63M | 0.10M | 0.18M | 2.23M | 1.12M | -3.22M | -0.81M | 6.77M | 2.08M | 1.43M | 0.90M | 1.25M | 0.40M | -2.73M | 2.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.59M | 0.77M | 2.05M | 2.79M | 1.92M | 2.38M | 2.21M | 2.58M | 1.73M | 0.91M | 2.41M | 1.98M | 1.22M | 2.38M | 1.75M | 2.97M | 0.50M | -0.48M | 0.99M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 3.39M | 3.21M | 1.98M | 15.41M | | | | 100.74M | 4.33M | 1.98M | 51.07M | 2.23M | 88.77M | 20.00M | 54.48M | 20.70M | 20.80M | 19.89M | 21.66M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | -2.66M | -10.46M | -0.32M | 12.62M | -1.92M | -18.57M | -101.09M | 97.91M | -109.19M | 1.07M | 0.91M | 0.25M | 11.17M | -17.59M | 13.71M | -2.49M | 0.84M | -19.11M | -0.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 208.00 | 0.41M | 0.27M | 0.13M | | 1.13M | 0.95M | | | 0.27M | 0.24M | 0.00M | | -3.86M | 0.49M | 0.00M | | | 1.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | 0.20M | -0.41M | -0.18M | -0.13M | 0.20M | 9.51M | 113.52M | -0.13M | 0.29M | -0.27M | -15.14M | -13.17M | -5.39M | 0.41M | -6.46M | -2.29M | -3.60M | -4.88M | -6.09M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.14M | -0.06M | -0.13M | 0.05M | 0.09M | -0.04M | -0.00M | -0.13M | 0.13M | -0.11M | -0.13M | 0.01M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | -1.03M | -8.09M | -0.53M | 1.24M | 0.27M | 2.46M | 13.66M | 106.77M | -105.70M | 6.44M | -3.34M | -18.67M | 9.81M | -9.46M | 14.29M | -1.60M | 5.02M | -11.44M | -7.66M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 0.82M | 2.02M | -2.08M | -14.04M | 0.07M | 9.16M | -1.11M | 6.45M | 1.61M | 10.21M | 8.39M | -7.68M | 2.82M | 6.26M | 6.29M | -0.81M | 7.42M | 8.91M | -2.43M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | -1.03M | -8.09M | -0.53M | 1.24M | 0.27M | 2.48M | 13.53M | 106.82M | -105.56M | 11.92M | -3.43M | -18.63M | 9.81M | -8.54M | 15.28M | -2.62M | 5.15M | -15.55M | -7.83M |