|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 18.81M | 1.85M | 2.46M | 3.37M | 22.06M | 20.57M | -41.43M | 42.01M | 3.73M | 2.34M | -3.75M | -2.86M | 8.34M | -4.34M | -2.15M | -0.08M | 7.59M | -0.02M | 0.04M | -0.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.71M | 1.16M | 0.89M | 0.17M | 0.65M | 0.74M | 0.88M | 0.57M | -0.68M | 0.01M | 1.58M | 0.07M | 0.42M | 0.87M | 0.81M | 0.17M | 0.87M | 1.00M | 0.89M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | -0.25M | -0.05M | 0.30M | -6.39M | 2.42M | 2.22M | 2.56M | 1.90M | -0.03M | -0.31M | -1.61M | -4.21M | -0.18M | 1.50M | -0.64M | -1.01M | 1.01M | 0.70M | -0.36M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.11M | -8.32M | -2.13M | 7.49M | -2.23M | 0.36M | -0.54M | -0.03M | -4.35M | 0.70M | 2.40M | 1.55M | 2.91M | -7.50M | 1.29M | 0.68M | 0.21M | -0.04M | -0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 14.14M | -7.45M | 19.67M | 39.64M | 21.45M | 18.49M | 61.27M | 25.20M | 29.23M | -4.77M | 27.12M | 1.23M | -11.08M | 2.40M | 6.44M | 6.31M | 20.44M | -7.05M | 15.80M | 4.79M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | 0.06M | 0.07M | 0.07M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 2.46M | 2.36M | 2.51M | 2.40M | 2.60M | 2.61M | 2.62M | 0.56M | 2.11M | 2.10M | 2.10M | 2.06M | 2.07M | 2.38M | 2.57M | 2.56M | 2.04M | 2.44M | 2.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 24.83M | -37.36M | 28.48M | -13.74M | 10.02M | -32.73M | 1.09M | 24.25M | 15.46M | -15.73M | 5.39M | -6.40M | 2.41M | -6.74M | 3.32M | -0.62M | 14.24M | -8.45M | -1.86M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 2.55M | 2.40M | 3.08M | 11.88M | 0.64M | 5.95M | 6.96M | 21.71M | 3.07M | 1.73M | -4.51M | 10.24M | 2.21M | -2.08M | 0.08M | 0.30M | 0.52M | 4.19M | 1.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.07M | -0.70M | -1.05M | -0.71M | -0.50M | | | -5.76M | -1.33M | -1.99M | -1.33M | -1.18M | -0.08M | 26.07M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.60M | 40.29M | 24.68M | 12.46M | 16.91M | 10.49M | 15.98M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.44M | -3.62M | -1.33M | -3.08M | -4.28M | -6.47M | -65.63M | -20.28M | -29.05M | 22.52M | -10.67M | -14.69M | 6.89M | 8.31M | 37.98M | 14.66M | -40.91M | 12.01M | 8.87M | 14.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61M | -0.19M | -0.05M | -0.01M | -0.11M | | -0.47M | -0.14M | 0.61M | -1.54M | 1.54M | | | -0.22M | 0.22M | | | -0.00M | 0.00M | -0.56M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | -10.43M | -20.69M | -18.84M | -12.59M | -5.39M | -5.54M | -7.89M | -8.32M | -8.42M | -5.68M | -2.68M | -6.35M | -3.95M | -50.25M | -0.79M | -5.11M | -2.34M | 0.01M | -0.56M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 10.28M | -27.60M | 2.00M | 0.12M | 20.44M | 6.63M | -11.77M | -1.61M | -7.64M | 3.64M | 12.79M | -13.74M | -15.12M | 6.77M | 20.15M | -5.81M | 0.42M | 2.83M | 24.47M | 19.17M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.71M | -10.00M | 17.28M | 36.56M | 9.57M | 17.84M | 55.33M | 18.24M | 7.53M | -7.84M | 25.39M | 5.73M | -21.32M | 0.20M | 8.52M | 6.23M | 20.15M | -7.56M | 11.61M | 3.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.89M | -21.50M | -2.34M | 17.73M | 4.58M | 6.63M | -9.90M | -2.97M | -8.14M | 9.32M | 10.76M | -16.14M | -10.53M | 6.77M | -5.84M | 20.18M | -25.57M | 2.62M | 24.68M | 19.17M |