|
Net Income (Quarter)
|
-4.24M | -5.98M | -5.39M | 9.09M | 49.29M | 5.71M | -7.16M | -3.31M | 4.62M | 5.31M | 2.72M | 9.84M | -4.50M | 4.28M | 4.96M | 3.78M |
|
Share-based Compensation (Quarter)
|
0.36M | 0.37M | 0.64M | 0.54M | 46.72M | 0.16M | 3.38M | 0.92M | 0.84M | | | 0.00M | 0.70M | 0.06M | 0.41M | 0.73M |
|
Gains from Investment Securities (Quarter)
|
0.13M | -0.26M | -0.10M | -0.81M | -0.26M | -0.65M | 0.11M | -0.92M | -0.28M | | | 1.41M | 0.22M | | | |
|
Non-cash Items (Quarter)
|
0.94M | 1.50M | 1.37M | 3.07M | 39.27M | -1.22M | 2.15M | -0.50M | 1.53M | 1.71M | -0.35M | 3.12M | 1.70M | 1.14M | | 2.67M |
|
Cash from Operations (Quarter)
|
-3.39M | -3.61M | -2.73M | -5.17M | -12.36M | -6.45M | -5.29M | -2.99M | -1.74M | -2.76M | -3.07M | -4.53M | 0.29M | -2.82M | | |
|
Amortization of Goodwill (Quarter)
|
7.61M | | | | | | | | | | 2.55M | 3.00M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.52M | 0.61M | 0.64M | 0.64M | 0.64M | 0.72M | 0.72M | 0.71M | 0.70M | | | 0.87M | 0.94M | | | |
|
Change in Receivables (Quarter)
|
0.07M | -0.40M | 0.07M | 0.32M | -0.45M | 0.21M | -0.10M | 0.48M | -0.18M | -0.31M | -0.24M | -0.18M | -0.70M | -0.08M | | |
|
Change in Account Payables (Quarter)
|
-0.24M | 0.38M | 0.91M | 0.10M | -0.03M | -0.62M | -0.24M | -1.19M | 0.81M | -0.51M | -0.06M | 0.07M | -1.17M | -0.09M | | |
|
Change in Accured Expenses (Quarter)
|
-0.21M | 1.24M | 0.53M | 0.28M | -3.24M | 0.34M | -0.49M | -0.32M | -0.02M | 0.72M | -0.17M | -0.19M | -0.35M | 0.51M | | |
|
Change in Taxes (Quarter)
|
| 0.05M | 0.05M | 0.08M | | -0.05M | -0.04M | -0.34M | -0.01M | -0.17M | -0.02M | -0.14M | | | | |
|
Other Working Capital Changes (Quarter)
|
-0.34M | 0.18M | -0.13M | 0.15M | 0.07M | -1.16M | 0.75M | | 0.07M | -0.84M | 0.42M | | -0.23M | -0.26M | | |
|
Capital Expenditures (Quarter)
|
-0.08M | -0.09M | -0.04M | 0.57M | -0.05M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.06M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | 0.01M | | 0.00M | | 0.05M | | 0.03M | | | |
|
Change in Intangibles (Quarter)
|
5.73M | | | | | | | | | | 3.54M | | | | | |
|
Acquisitions (Quarter)
|
-4.18M | 8.37M | | | | | | | | | 3.35M | | | | | |
|
Divestments (Quarter)
|
| | | | -0.14M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | -20.00M | -30.92M | 1.25M | 18.15M | | | 11.55M | -17.52M | | | | |
|
Cash from Investing Activities (Quarter)
|
-4.60M | -0.39M | -0.06M | 0.07M | -20.63M | -30.84M | 1.23M | 18.08M | -6.00M | 11.51M | -3.36M | -0.07M | 25.89M | -13.95M | | |
|
Other financing activities (Quarter)
|
0.02M | 0.01M | 0.02M | -0.01M | 0.02M | | 0.03M | 0.14M | 0.02M | 0.17M | 0.11M | 0.41M | 0.26M | 0.23M | | |
|
Cash from Financing Activities (Quarter)
|
-0.11M | -0.17M | -0.11M | 2.29M | 73.42M | -0.15M | -0.05M | -0.04M | -0.13M | 0.02M | -0.01M | 0.20M | 0.11M | 0.08M | | |
|
Current Debt (Quarter)
|
| | | | -2.50M | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
16.90M | -4.47M | 9.35M | -2.86M | 46.78M | -37.48M | 5.08M | 20.16M | 12.27M | 8.73M | 14.55M | 10.12M | 36.44M | -16.46M | 16.29M | 13.35M |
|
Exchange Rate Effect (Quarter)
|
-0.08M | -0.29M | -0.18M | -0.04M | -0.14M | -0.06M | -0.09M | 0.04M | -0.03M | -0.03M | -0.01M | -0.02M | 0.02M | 0.22M | | |
|
Change in Cash (Quarter)
|
-8.18M | 2.46M | 0.55M | -21.82M | 0.03M | -0.21M | 1.21M | 1.19M | -0.81M | 0.51M | -0.60M | -0.07M | 1.17M | 0.09M | | |
|
Free Cash Flow (Quarter)
|
-3.31M | -3.52M | -2.69M | -5.74M | -12.32M | -6.42M | -5.29M | -2.99M | -1.73M | -2.75M | -3.05M | -4.51M | 0.31M | -2.76M | | |
|
Net Cash Flow (Quarter)
|
-8.10M | -4.18M | -2.90M | -2.82M | 40.42M | -37.43M | -4.12M | 15.05M | -7.87M | 8.76M | -6.44M | -4.39M | 26.29M | -16.69M | | |