|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.44M | 7.47M | -1.22M | -3.94M | 3.18M | 5.54M | 4.88M | -23.66M | 1.45M | 0.79M | 7.07M | 7.66M | -4.09M | -1.95M | -0.55M | -2.04M | -3.05M | -3.28M | -8.64M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | 0.47M | 0.22M | -0.40M | 0.35M | 0.52M | 0.45M | -0.08M | 0.37M | 0.67M | 0.64M | 0.02M | 0.20M | 0.22M | 0.08M | | 0.36M | 0.14M | 0.50M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | -0.13M | 0.65M | 0.06M | 1.84M | 0.00M | -0.19M | -4.81M | 0.29M | 0.19M | 2.09M | -0.05M | -1.33M | -0.61M | -1.59M | | -1.05M | -1.99M | -8.82M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | | | 0.54M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.24M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -2.94M | -2.93M | 11.75M | 0.09M | -0.07M | -0.01M | 0.10M | | -0.06M | -0.01M | 0.10M | 0.01M | 0.05M | 0.02M | 39.64M | -0.47M | -0.44M | -0.44M | 60.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | 0.45M | 0.81M | -0.43M | -0.35M | -1.18M | -2.30M | 24.40M | 0.04M | -0.51M | | -0.55M | -0.41M | 0.08M | 1.95M | | -0.25M | -0.18M | 0.20M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | -20.45M | 25.18M | 14.23M | -30.02M | -18.46M | 7.33M | 19.43M | 22.35M | 29.06M | -2.64M | 17.63M | 1.48M | 3.84M | -17.18M | | 14.66M | 18.11M | 22.90M | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.27M | | | 15.58M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.87M | 2.04M | 2.19M | 2.29M | 2.12M | 2.17M | | 2.15M | 2.23M | 2.25M | 1.08M | 2.28M | 0.56M | 1.88M | 1.13M | 2.20M | 0.05M | 1.74M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.25M | 7.41M | -23.89M | -0.29M | 7.39M | -2.54M | -7.91M | -13.76M | -7.56M | -15.60M | 19.83M | -6.64M | -2.10M | -5.51M | 9.05M | | -18.85M | -17.06M | -13.55M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.32M | 22.12M | -25.73M | 0.56M | 30.08M | 23.41M | 2.85M | -8.52M | -23.49M | -11.57M | 1.80M | 0.13M | -5.18M | 0.46M | 12.50M | | -6.44M | -12.22M | -14.08M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.37M | 0.99M | -23.99M | 14.32M | 10.49M | -5.80M | -6.21M | -14.26M | -0.24M | -1.79M | 9.20M | 9.96M | 2.12M | 1.31M | 3.18M | | -8.50M | -6.04M | -3.99M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.01M | 2.02M | -1.40M | -1.83M | 0.53M | 1.05M | 3.49M | -4.74M | 4.30M | -0.21M | -1.44M | -0.21M | -0.19M | -0.20M | | 0.07M | -0.43M | -0.64M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | -0.92M | | 0.76M | -1.55M | -1.57M | 2.36M | -0.09M | 0.04M | 0.05M | -0.06M | | -1.14M | 1.14M | | 0.24M | -0.48M | -0.01M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | 2.22M | 19.07M | -19.34M | 4.14M | 2.03M | -0.31M | -0.15M | 2.08M | -13.00M | 13.00M | 8.35M | 0.29M | 5.87M | -3.89M | | 0.73M | 10.70M | -0.34M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 1.28M | 3.16M | 0.07M | 0.83M | 1.12M | 1.52M | 0.73M | 3.16M | 0.81M | 1.75M | -0.48M | 0.84M | 0.58M | 0.96M | | 0.85M | 1.70M | 2.51M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.91M | | | -0.64M | | 2.37M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | -0.18M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.34M | -1.59M | -3.22M | 0.30M | -26.86M | -1.40M | -1.58M | -0.12M | -3.27M | -2.95M | -1.81M | 1.04M | -0.96M | 0.15M | -1.02M | | -0.97M | -2.02M | -2.87M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.32M | 0.22M | -0.81M | 0.30M | 0.37M | 0.30M | 1.23M | 0.34M | 0.47M | 0.45M | -1.25M | 0.27M | 0.50M | 0.47M | | 0.02M | 0.22M | 0.33M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.14M | -2.15M | -2.15M | -2.38M | -2.39M | 21.42M | -10.89M | -6.82M | -7.11M | -7.11M | -5.73M | -2.80M | -2.80M | -2.81M | -2.70M | | -1.98M | -21.56M | -25.51M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | 2.15M | 2.15M | 2.38M | 2.39M | 2.40M | 2.32M | 2.48M | 2.44M | 2.41M | 2.37M | 2.45M | 2.45M | 2.48M | 2.47M | | 2.50M | 2.51M | 2.51M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.25M | -24.18M | 19.81M | 12.15M | -59.27M | 1.55M | -5.14M | 12.49M | 11.97M | 19.00M | -10.18M | 3.36M | -2.28M | 1.18M | -21.64M | | 11.72M | -5.47M | -4.94M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.95M | -21.72M | 22.02M | 14.17M | -30.85M | -19.58M | 5.81M | 18.70M | 19.19M | 28.25M | -4.39M | 18.11M | 0.63M | 3.26M | -18.14M | | 13.81M | 16.41M | 20.39M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.25M | -24.18M | 19.81M | 12.15M | -59.27M | 1.55M | -5.14M | 12.49M | 11.97M | 19.00M | -10.18M | 15.87M | -2.28M | 1.18M | -20.90M | | 11.72M | -5.47M | -5.48M | |