|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.84M | -12.41M | -3.33M | -12.66M | -8.08M | -6.67M | -5.84M | -9.37M | -4.25M | -2.75M | -4.09M | -5.11M | -4.57M | -32.48M | -22.05M | -28.97M | -4.41M | 3.52M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | -0.53M | 0.31M | 0.79M | 0.61M | 1.25M | 1.46M | 2.85M | 1.64M | 1.35M | 1.76M | 1.80M | 2.09M | 2.26M | 2.38M | 2.64M | 2.50M | 2.03M | 1.86M | 1.95M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.15M | -4.67M | 0.37M | -0.02M | 0.11M | 1.87M | 1.39M | 1.73M | 2.67M | 3.10M | 0.56M | 1.03M | 0.81M | 0.31M | 0.45M | 8.93M | 4.43M | 10.15M | 1.48M | 2.42M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -35.48M | 1.21M | 0.99M | 0.14M | -0.32M | 0.21M | | 0.14M | 0.00M | 0.04M | 0.16M | 0.09M | -0.19M | 0.03M | 0.07M | 0.01M | 0.04M | 0.03M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | | | -0.03M | | | | | 7.04M | -0.25M | | | | | | | 18.86M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 1.62M | 0.40M | 0.49M | 1.88M | 1.25M | 0.23M | 0.69M | 0.67M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.25M | -8.26M | -7.95M | -13.79M | -8.78M | -6.69M | -7.66M | 3.42M | -5.11M | 9.76M | 3.37M | 0.58M | 19.18M | 5.65M | -4.14M | -9.17M | 10.66M | -6.48M | 8.92M | -10.92M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 1.22M | 0.90M | 0.73M | 0.46M | 5.49M | 6.00M | 5.92M | 5.97M | 5.79M | 5.86M | 5.81M | 5.79M | 6.21M | 6.28M | 8.22M | 8.43M | 10.79M | 12.89M | 13.57M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.79M | -2.27M | -1.19M | 1.00M | 1.96M | -11.89M | 2.94M | -1.96M | 7.62M | -6.91M | 2.35M | 13.16M | -5.69M | 1.06M | -7.69M | 11.99M | -10.82M | 5.44M | 1.23M | 11.45M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 1.36M | -1.58M | 1.43M | 0.18M | 4.79M | 0.28M | 1.19M | 0.30M | -3.94M | 0.48M | -0.98M | -5.00M | -4.33M | 0.89M | 4.56M | -9.41M | 3.80M | -5.15M | 3.95M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | 4.06M | -0.43M | 0.68M | -1.91M | -7.18M | -0.44M | 4.83M | 1.03M | -3.72M | 0.38M | 13.73M | 6.46M | 1.57M | -17.18M | 8.46M | -9.50M | 5.14M | -0.59M | 12.86M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.04M | 0.01M | -0.11M | -0.10M | 0.21M | 0.03M | 1.44M | 1.83M | 1.78M | 1.76M | -1.57M | 1.05M | -0.13M | 1.69M | 1.86M | 2.89M | -1.72M | -0.11M | -0.06M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -1.71M | 0.29M | -0.24M | 0.40M | 0.64M | 0.64M | -0.51M | 1.35M | -2.28M | 0.31M | -0.65M | 0.90M | -0.96M | 0.77M | -0.15M | 1.01M | -1.14M | 0.51M | -0.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.34M | 0.70M | 0.19M | 0.83M | 2.84M | 4.50M | 3.99M | 4.72M | 2.95M | 2.81M | 2.20M | 2.94M | 4.71M | 3.96M | 6.32M | 2.82M | 4.10M | 3.98M | 3.92M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.23M | 0.23M | 1.76M | 1.54M | 0.69M | 0.42M | 0.34M | 0.39M | 0.34M | 0.28M | 0.44M | 0.40M | 0.45M | 0.85M | 0.47M | 0.40M | 0.22M | 0.45M | 0.46M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.17M | 0.14M | 0.05M | 0.05M | 0.06M | 0.17M | 0.43M | 1.67M | 1.63M | 1.14M | 1.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | | 3.96M | 9.00M | -0.01M | | 0.34M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.05M | 0.75M | 0.14M | 0.25M | 0.01M | | 3.51M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | | | | | | | | | | | | | | | 2.97M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.92M | 1.60M | -0.47M | 9.17M | 2.25M | -204.64M | -5.71M | -13.76M | 6.85M | -3.83M | -13.90M | 1.91M | -5.69M | 1.27M | 0.28M | -11.49M | -10.01M | 9.88M | -0.46M | -5.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | 6.19M | | -0.10M | -0.01M | 1.41M | 1.99M | 9.58M | -10.76M | 1.34M | 10.70M | 0.20M | 2.47M | -6.15M | -3.65M | 0.43M | -3.15M | 1.41M | -3.63M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.62M | -0.52M | 40.00M | 0.32M | -5.77M | 87.71M | 10.43M | 8.94M | -7.77M | -30.72M | 7.34M | 8.34M | -19.82M | -2.97M | -15.48M | 36.87M | 8.51M | -0.16M | -14.74M | 11.01M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.13M | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.26M | 4.12M | -4.93M | -5.98M | 12.20M | -11.63M | -8.49M | 4.81M | -3.48M | -3.84M | -0.44M | 2.00M | -1.90M | 2.37M | 3.23M | -5.28M | 1.22M | 2.28M | 1.92M | 2.94M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.22M | -3.06M | 26.66M | -10.28M | -0.10M | -135.25M | -11.43M | 3.40M | -9.50M | -28.64M | -3.63M | 12.83M | -8.23M | 6.31M | -16.11M | 10.93M | 10.39M | 5.52M | -4.36M | -2.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.90M | -8.60M | -8.65M | -13.97M | -9.61M | -9.53M | -12.16M | -0.57M | -9.82M | 6.81M | 0.56M | -1.61M | 16.24M | 0.94M | -8.10M | -15.48M | 7.85M | -10.58M | 4.94M | -14.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.96M | -7.18M | 31.58M | -4.30M | -12.30M | -123.61M | -2.94M | -1.40M | -6.03M | -24.80M | -3.18M | 10.83M | -6.33M | 3.95M | -19.34M | 16.21M | 9.16M | 3.23M | -6.28M | -5.62M |