|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.48M | 42.57M | -1.42M | 6.88M | -27.81M | -9.86M | -44.83M | 17.83M | 9.43M | 0.68M | -1.16M | 12.62M | 15.41M | 23.36M | 26.71M | 10.89M | 44.67M | 14.42M | 76.84M | -8.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.02M | 0.07M | 0.02M | 0.03M | 0.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 15.33M | -6.66M | -7.97M | -1.15M | -3.23M | -18.48M | 6.10M | 3.52M | -0.89M | -3.40M | 2.95M | 2.10M | 7.80M | 9.20M | 4.04M | 16.25M | 2.50M | 11.91M | -2.19M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00 | | 400.00 | 400.00 | 230.00 | 66.00 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.48M | 18.92M | -16.53M | 14.25M | 14.25M | -12.79M | 11.14M | 0.42M | 2.98M | -3.31M | 2.89M | 1.26M | 0.54M | 1.40M | 1.92M | 132.00 | 0.00M | 0.00M | 2.27M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 3.20M | 3.26M | 0.33M | -13.45M | 3.26M | 4.60M | 2.40M | -0.67M | 6.69M | 6.66M | -1.16M | -3.65M | 1.60M | 3.12M | 2.21M | -0.57M | 7.17M | 4.52M | -1.94M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.11M | 0.14M | 0.10M | 0.12M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 0.59M | -0.49M | -2.35M | 0.16M | 3.36M | 6.24M | -5.55M | 2.14M | 3.69M | 1.48M | -5.95M | 2.88M | 6.47M | -2.87M | -6.59M | -0.84M | 7.78M | 1.45M | -3.89M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | -0.01M | 0.01M | -0.00M | 0.02M | -0.01M | 0.03M | 0.02M | -0.04M | 0.01M | -0.01M | 0.01M | -0.03M | -0.02M | 0.02M | -0.02M | 0.02M | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.34M | 0.22M | -0.54M | 0.26M | 0.45M | 0.66M | 0.21M | -0.85M | 1.70M | 0.53M | -0.62M | 0.05M | 0.71M | -0.73M | 0.44M | -0.68M | 2.49M | -1.23M | 0.57M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 1.09M | 0.82M | -2.42M | -1.17M | 2.79M | 2.97M | -3.41M | 0.41M | 0.61M | 4.03M | -4.00M | 0.72M | 1.24M | 1.85M | -2.80M | 0.26M | 3.41M | 5.08M | -7.59M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | | | 12.53M | -9.03M | 0.45M | -10.19M | -0.00M | -0.27M | -0.61M | 1.95M | -1.07M | 2.55M | -0.63M | -1.92M | | 0.23M | 1.38M | -0.74M | 0.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.14M | -0.07M | -0.00M | 0.07M | -0.16M | -0.13M | -0.07M | 0.04M | 0.07M | -0.12M | -0.02M | 0.13M | 0.09M | 0.04M | -0.11M | 0.05M | 0.30M | -0.03M | 0.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.00M | 0.01M | 0.02M | 0.04M | 0.04M | 0.01M | | 0.01M | 0.02M | -0.01M | 0.04M | | | | 0.01M | 0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.03M | | 25.03M | 80.57M | 80.57M | | | 2.83M | | | | | 40.60M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.02M | | 0.04M | -37.10M | -0.01M | 0.37M | -0.02M | -7.21M | -0.04M | -0.01M | | -0.01M | 40.56M | 0.01M | -0.03M | | | | -0.01M | -0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.96M | -0.04M | -0.04M | 36.98M | 5.95M | -0.04M | -0.04M | 5.99M | -0.07M | -0.04M | -6.04M | -5.04M | -40.62M | -1.96M | -0.04M | -0.04M | -2.54M | -0.04M | -3.04M | -2.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.45M | 3.17M | 3.26M | 0.20M | -7.51M | 3.59M | 4.54M | 1.18M | -0.77M | 6.64M | 0.62M | -6.21M | -3.71M | -0.35M | 3.05M | 2.16M | -3.11M | 7.13M | 1.47M | -3.99M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | 3.20M | 3.26M | 0.33M | -13.45M | 3.25M | 4.58M | 2.36M | -0.71M | 6.68M | 6.66M | -1.17M | -3.67M | 1.61M | 3.08M | 2.21M | -0.57M | 7.17M | 4.51M | -1.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.45M | 3.17M | 3.26M | 0.20M | -7.51M | 3.59M | 4.54M | 1.18M | -0.77M | 6.64M | 0.62M | -6.21M | -3.71M | -0.35M | 3.05M | 2.16M | -3.11M | 7.13M | 1.47M | -3.99M |