|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | 1.81M | 3.12M | 0.43M | -0.21M | 0.35M | 4.73M | 5.17M | -0.43M | -1.44M | -5.84M | 0.28M | 0.24M | 8.57M | -4.61M | 9.17M | 2.40M | 1.86M | 2.80M | 9.54M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | | 0.14M | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87M | 2.95M | 3.13M | 3.30M | 3.69M | 3.23M | 2.44M | 2.70M | 2.64M | 2.67M | 3.43M | 3.89M | 3.58M | 1.72M | 4.46M | 4.35M | 4.42M | 3.57M | 2.69M | 5.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.37M | -0.35M | -0.41M | -0.94M | -7.28M | -3.46M | -3.37M | -1.42M | 2.75M | -1.71M | -0.15M | -0.33M | -8.25M | -0.34M | -5.08M | -2.52M | -1.63M | 0.37M | 0.46M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.08M | 0.03M | -0.83M | 0.91M | 0.47M | 0.33M | 0.30M | 0.12M | -1.17M | 7.84M | -0.04M | 0.03M | | 0.69M | 0.05M | -0.01M | 9.09M | 0.08M | -0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.17M | 0.14M | 0.78M | 0.16M | -0.44M | 0.59M | -0.18M | 0.11M | 0.28M | -0.07M | 0.36M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | -0.91M | -0.65M | -0.30M | -0.01M | -0.01M | | | 0.04M | -0.04M | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.96M | 12.32M | 2.25M | 7.43M | 6.33M | 5.11M | 5.26M | 6.30M | 16.55M | 3.47M | -9.46M | 7.06M | 12.98M | 21.10M | 0.56M | 13.74M | 21.57M | 19.46M | 8.02M | -0.94M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 4.42M | 1.72M | 2.40M | 4.70M | -6.92M | 4.50M | 4.50M | 4.30M | -12.55M | 3.85M | 3.80M | 3.70M | -8.78M | 3.70M | 3.60M | 3.60M | 3.30M | 3.30M | 3.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.42M | 0.76M | 0.40M | 0.50M | 0.41M | 0.47M | 0.40M | 0.50M | 0.50M | 0.61M | 0.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.28M | 0.28M | 0.27M | 0.51M | 0.34M | 0.34M | 0.42M | 0.42M | 0.54M | 0.39M | 0.45M | 0.54M | 0.38M | 0.40M | 0.34M | | 0.14M | 0.35M | 0.43M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12M | -1.87M | 0.40M | 5.69M | 6.14M | 7.24M | -0.06M | 11.59M | -2.35M | -12.76M | 2.92M | 17.69M | -10.24M | -10.85M | 1.87M | 17.03M | -10.05M | -3.15M | -4.91M | 31.85M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.19M | 0.08M | 3.69M | -2.62M | 1.04M | 0.98M | -0.61M | 2.27M | -0.10M | 2.52M | -1.10M | -2.78M | 0.91M | -2.16M | -1.51M | -0.02M | 0.32M | 1.18M | -1.06M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 2.26M | -4.52M | 4.99M | -3.12M | 3.71M | 0.35M | -0.43M | -1.02M | 1.12M | -3.70M | 2.65M | 0.97M | 0.33M | 1.22M | -0.78M | 3.51M | -2.58M | -6.21M | 1.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.34M | 5.15M | 3.52M | 1.19M | -4.29M | -4.25M | 0.17M | -0.04M | -0.43M | 0.03M | 0.81M | 1.15M | 0.54M | 0.80M | -0.45M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | -1.14M | -2.50M | 2.05M | 1.30M | 0.04M | -1.52M | 2.85M | -0.17M | 1.47M | 0.86M | 7.44M | -1.73M | -5.03M | 0.74M | -1.32M | 1.33M | 0.54M | -4.18M | 8.18M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.42M | 0.29M | 0.34M | 0.29M | 0.20M | 0.15M | 0.22M | 0.28M | 0.38M | 0.24M | 0.48M | 0.43M | 0.28M | 0.34M | 0.23M | 0.33M | 0.26M | 1.43M | 1.55M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.55M | | | | | -3.94M | | | | 0.27M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.09M | 37.42M | 37.66M | 135.66M | -0.12M | 0.12M | 18.75M | 19.35M | 11.90M | 16.25M | 33.12M | 21.80M | 19.25M | 18.45M | 12.30M | 10.70M | 11.90M | 11.35M | 25.84M | 4.48M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.68M | -23.07M | 2.05M | -3.80M | -0.41M | 3.86M | 18.60M | 19.13M | -12.11M | -32.41M | 17.89M | 9.49M | 0.45M | 0.91M | 0.84M | -0.38M | -0.65M | 6.02M | 24.42M | 6.74M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.83M | -10.14M | -3.60M | -7.78M | 0.37M | 0.63M | 0.63M | 0.06M | 0.39M | -3.11M | 0.10M | -9.86M | -13.01M | -3.13M | 0.04M | -0.00M | 1.25M | -11.51M | -111.11M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.33M | -0.27M | -0.27M | -0.58M | 1.18M | 0.57M | -0.13M | -0.06M | -0.03M | 0.31M | -0.26M | -0.17M | 0.10M | -1.11M | 0.68M | 1.50M | 0.30M | 0.05M | -0.62M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.39M | -10.24M | -6.10M | -0.23M | -2.44M | 10.52M | 25.06M | 25.93M | 4.44M | -28.58M | 5.62M | 16.40M | 3.41M | 9.11M | -2.84M | 14.08M | 22.43M | 27.03M | 20.97M | -105.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.65M | 11.90M | 1.96M | 7.10M | 6.03M | 4.91M | 5.11M | 6.08M | 16.27M | 3.10M | -9.70M | 6.58M | 12.55M | 20.82M | 0.23M | 13.51M | 21.24M | 19.20M | 6.59M | -2.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.51M | -9.91M | -5.83M | 0.04M | -1.86M | 9.33M | 24.48M | 26.07M | 4.50M | -28.55M | 5.31M | 16.66M | 3.58M | 9.01M | -1.72M | 13.40M | 20.92M | 26.73M | 20.92M | -105.31M |