|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 10.48M | 13.88M | -32.06M | 1.89M | 8.47M | 9.09M | -6.04M | 1.70M | 3.84M | 8.82M | -5.01M | -41.38M | -35.41M | -1.14M | -0.69M | -0.19M | 0.16M | | -0.74M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 0.80M | 1.10M | 11.04M | 2.60M | 2.60M | 2.80M | 12.04M | 4.05M | 2.16M | 0.30M | 6.64M | 5.45M | 2.73M | 2.13M | 1.43M | 2.61M | 0.50M | 1.08M | 2.88M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99M | 0.71M | 4.65M | 6.21M | -0.36M | -2.85M | 0.06M | -0.56M | -0.20M | 0.08M | -0.04M | -10.80M | -4.22M | 4.44M | -3.50M | -7.00M | -1.47M | -5.41M | -5.42M | -12.78M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | | | | 3.49M | | | | 2.69M | | 0.90M | 0.90M | 2.62M | | | | 1.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.09M | 0.09M | 4.67M | 1.21M | 0.02M | 0.17M | 0.11M | -0.07M | -0.03M | -0.03M | 12.99M | -1.42M | 0.60M | -0.00M | -0.14M | 3.07M | 3.59M | 0.00M | 6.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 0.11M | 0.17M | 1.42M | | | | | | | 0.99M | 12.28M | 49.44M | | | 61.22M | 23.67M | | 5.71M | 26.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | | | | 0.60M | | | | 0.93M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.45M | 20.93M | 9.39M | 11.47M | 53.22M | 9.69M | 15.24M | 0.78M | 36.70M | 10.40M | 22.03M | 6.08M | 33.38M | 17.70M | 10.85M | 12.78M | -15.24M | 7.83M | 8.28M | 9.79M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.18M | 5.07M | 5.90M | 6.26M | 6.39M | 6.26M | 6.55M | 6.49M | 6.47M | 6.51M | 7.36M | 7.67M | 7.13M | 5.99M | 3.88M | 3.77M | 3.48M | 3.03M | 3.13M | 2.71M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.93M | 9.46M | 16.36M | 33.22M | -29.38M | 11.79M | -4.71M | 31.98M | -33.16M | 15.68M | 1.22M | 25.51M | -29.47M | 19.89M | -1.02M | 0.52M | 10.46M | -0.48M | 10.57M | 5.64M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.36M | 10.99M | 3.17M | 9.76M | 10.52M | 4.89M | -10.69M | 2.65M | -7.15M | 18.62M | 14.99M | 11.58M | 6.01M | 33.90M | 0.51M | -1.75M | -0.96M | 1.76M | 17.95M | 8.48M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.18M | -1.73M | 0.64M | -4.51M | 2.40M | -1.15M | -1.07M | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 1.00M | -2.01M | 5.00M | 1.55M | 1.66M | 4.67M | 3.59M | 6.75M | 8.11M | 5.02M | 7.45M | 2.74M | 1.99M | 1.55M | -5.19M | 0.84M | 0.11M | 5.07M | 1.11M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 0.16M | 2.51M | | 0.04M | | | 0.03M | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | 2.49M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.12M | 5.68M | 10.00M | | | | 36.37M | 12.95M | 15.70M | 12.39M | 10.00M | 5.24M | 8.84M | 1.18M | 0.36M | 0.41M | 0.39M | 0.56M | 0.67M | 0.93M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.28M | 4.68M | 4.35M | -2.05M | -86.90M | 9.62M | 21.29M | -4.50M | -0.56M | -11.54M | -1.82M | -2.03M | 6.10M | -33.04M | -1.19M | 1.30M | -2.48M | -2.35M | -1.12M | -0.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 0.49M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.88M | -3.76M | -2.71M | -7.21M | -24.84M | -35.93M | -24.89M | -7.16M | -5.37M | -40.73M | -9.15M | -8.93M | -16.80M | -27.93M | -4.54M | -8.43M | -4.58M | -14.58M | -9.91M | -11.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 2.13M | 2.14M | 2.14M | 2.17M | 2.12M | 2.12M | 2.12M | 4.39M | 4.40M | 4.40M | -9.80M | 1.08M | 4.50M | | | 4.55M | 4.55M | 4.55M | 4.55M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | -0.01M | -0.00M | -0.01M | 0.01M | -0.00M | 0.00M | | -0.00M | -0.00M | -0.00M | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.82M | 21.88M | 11.03M | 2.20M | -58.52M | -16.62M | 11.64M | -10.90M | 30.77M | -41.87M | 11.05M | -4.88M | 22.68M | -43.27M | 5.13M | 5.66M | -22.30M | -9.10M | -2.75M | -2.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.61M | 19.93M | 11.41M | 6.48M | 51.67M | 8.03M | 10.56M | -2.81M | 29.95M | 2.29M | 17.00M | -1.37M | 30.63M | 15.70M | 9.30M | 17.98M | -16.08M | 7.72M | 3.20M | 8.67M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.85M | 21.85M | 11.03M | 2.22M | -58.52M | -16.62M | 11.63M | -10.89M | 30.77M | -41.87M | 11.05M | -4.88M | 22.68M | -43.27M | 5.13M | 5.66M | -22.30M | -9.10M | -2.75M | -2.31M |