|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.74M | 7.81M | -9.20M | -5.38M | -4.00M | -3.50M | -5.05M | -0.52M | -3.54M | 2.95M | 1.43M | 4.51M | 6.98M | 5.44M | 3.88M | 11.25M | 10.87M | 14.76M | -5.81M | 15.47M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.46M | 0.53M | 0.49M | 0.19M | 0.19M | 837.00 | 0.21M | 0.21M | 0.20M | 0.27M | 0.28M | 0.36M | -0.91M | 0.34M | 0.47M | 0.43M | -1.04M | 0.65M | 0.65M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.23M | 0.44M | -2.11M | -1.37M | -0.45M | -1.48M | -1.25M | -0.03M | -0.87M | 0.95M | 0.38M | 1.21M | 2.11M | 1.24M | -0.13M | -0.25M | 0.39M | -0.22M | -1.59M | 0.94M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92M | 1.13M | 2.15M | -5.12M | -0.36M | 0.38M | 0.43M | -0.42M | 0.18M | 0.12M | -0.24M | 0.00M | 0.06M | 0.65M | -0.69M | 0.16M | -0.80M | 0.52M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.00M | 0.00M | 0.09M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.50M | 0.03M | 0.03M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.72M | -4.73M | -17.39M | 3.67M | 5.80M | 7.01M | -3.37M | -13.64M | 1.26M | 4.43M | 6.10M | 7.12M | 21.74M | 22.99M | 17.86M | 9.27M | 25.93M | 22.80M | 8.71M | 28.75M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.09M | 0.05M | 0.20M | 0.67M | 3.07M | -0.04M | -0.01M | 0.17M | -0.15M | -0.06M | -0.30M | -0.20M | 0.04M | 0.01M | -0.03M | -835.00 | 0.01M | 0.00M | 0.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.10M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.23M | 0.17M | 0.06M | | 0.00M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.81M | 0.77M | 0.88M | 0.82M | 0.83M | 0.81M | 0.78M | 0.74M | 0.65M | 0.60M | 0.62M | 0.62M | 0.61M | 0.62M | 0.61M | 0.64M | 0.68M | 0.72M | 0.76M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61M | -1.02M | -1.25M | 0.97M | -0.33M | 2.31M | 0.52M | -1.79M | 0.77M | 0.29M | 0.31M | 1.32M | 2.46M | 4.20M | -4.71M | 0.29M | 1.00M | 3.26M | -1.96M | 0.28M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.02M | -10.49M | -7.87M | 5.79M | 8.11M | 17.36M | 5.78M | -5.16M | 2.71M | -5.21M | -2.04M | -3.20M | 2.27M | 0.64M | -4.69M | 12.41M | -12.54M | 19.15M | -0.39M | -4.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -1.00M | -2.22M | 0.68M | 1.57M | -1.09M | -0.50M | -1.45M | -0.24M | -0.10M | 0.82M | -0.19M | 2.77M | 2.82M | 1.40M | -0.82M | 2.84M | -2.73M | -6.27M | 5.03M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | | | | 0.01M | 1.34M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 1.07M | -1.56M | -0.88M | 3.01M | -5.42M | -0.17M | -0.76M | 1.07M | -1.30M | -0.17M | -0.01M | -0.25M | 2.28M | -0.30M | -0.13M | -3.55M | 6.31M | 6.99M | -12.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 1.58M | 1.57M | 0.98M | 0.80M | 1.21M | 0.47M | 0.43M | 0.48M | 0.45M | 0.54M | 0.50M | 0.70M | 0.60M | 0.86M | 0.58M | 0.65M | 0.71M | 0.84M | 0.91M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.06M | 52.01M | 0.50M | 0.50M | | 24.61M | 13.55M | -13.47M | 0.02M | | 32.80M | 35.32M | -63.71M | | 6.67M | 13.50M | -19.17M | | 6.11M | 11.12M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.61M | -6.65M | -0.29M | 4.14M | -3.46M | -6.30M | 2.19M | 15.70M | 1.86M | -10.29M | -11.59M | 1.98M | 0.39M | -26.04M | -11.84M | -12.67M | -31.85M | -36.49M | -8.20M | -21.78M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 939.00 | 0.01M | -0.00M | 0.04M | 1.00 |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06M | -0.43M | -0.78M | -0.45M | -0.43M | -3.85M | -0.28M | -0.27M | -0.27M | -0.29M | -0.29M | -0.12M | -0.55M | -2.04M | 2.81M | -0.38M | -1.02M | -0.90M | -1.33M | -1.40M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 8.90M | 4.54M | 9.55M | -0.06M | -0.01M | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.42M | 0.43M | 0.43M | 0.43M | | | | | | | | | | | | 0.71M | 0.71M | 0.72M | 0.72M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.76M | | | | 1.95M | | | | -0.44M | 0.09M | 3.58M | -3.14M | 2.22M | 1.02M | 2.19M | 0.66M | -2.06M | -0.39M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.95M | -11.82M | -18.46M | 7.37M | 1.91M | -3.15M | -1.46M | 1.79M | 2.85M | -6.16M | -5.78M | 8.97M | 21.59M | -5.09M | 8.82M | -3.78M | -6.94M | -14.59M | -0.82M | 5.57M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.99M | -6.31M | -18.95M | 2.70M | 4.99M | 5.80M | -3.83M | -14.08M | 0.77M | 3.98M | 5.56M | 6.62M | 21.04M | 22.39M | 16.99M | 8.70M | 25.28M | 22.08M | 7.88M | 27.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.95M | -11.82M | -18.46M | 7.37M | 1.91M | -3.15M | -1.46M | 1.79M | 2.85M | -6.16M | -5.78M | 8.97M | 21.59M | -5.09M | 8.82M | -3.78M | -6.94M | -14.59M | -0.82M | 5.57M |