|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.48M | -2.41M | -7.00M | -4.16M | -1.15M | 1.39M | 0.47M | 0.35M | 6.83M | -4.97M | -0.88M | -0.39M | 1.71M | 2.21M | -4.18M | -3.03M | 1.17M | 1.29M | -0.00M | 4.82M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74M | 3.36M | 3.46M | 5.55M | 3.87M | 5.14M | 5.09M | 4.88M | 4.68M | 6.00M | 5.92M | 6.11M | 5.70M | 6.73M | 6.51M | 6.60M | 6.20M | 6.26M | 6.87M | 6.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.00M | 1.29M | -0.01M | 0.03M | 0.03M | -0.05M | -0.02M | -0.06M | 0.12M | -0.15M | 0.01M | 0.01M | -0.05M | -0.04M | -0.31M | -0.99M | 1.33M | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.58M | 0.69M | 0.34M | 0.46M | 0.74M | 0.86M | 0.42M | 0.47M | 0.83M | 0.88M | 0.35M | 0.40M | 0.76M | 0.80M | 0.36M | 0.41M | 0.76M | 0.81M | 0.38M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | -1.37M | | | | 0.74M | 4.10M | 0.01M | | -9.00M | 0.07M | | | 0.50M | | 0.01M | 0.02M | 5.89M | 0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | 0.24M | 4.29M | 0.12M | 0.85M | 0.96M | 0.85M | 0.04M | 0.04M | 0.65M | 0.04M | 0.63M | 0.67M | 0.03M | 0.03M | | | | 0.20M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.13M | 4.02M | 0.42M | 3.00M | 3.62M | 1.40M | 24.27M | -0.98M | -5.63M | 19.19M | 2.03M | -1.86M | 0.68M | 9.28M | 1.61M | 8.64M | -5.21M | 3.29M | 17.34M | 1.67M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.77M | 0.87M | 0.87M | 0.87M | -1.69M | 0.15M | 0.30M | 0.30M | 0.30M | 0.27M | 0.31M | 0.58M | 0.58M | -0.34M | 0.68M | 1.00M | 1.07M | 1.07M | 1.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.17M | 0.20M | 0.60M | 0.40M | 0.42M | 0.46M | 0.51M | 0.53M | 0.65M | 0.63M | 0.64M | 0.67M | 0.73M | 0.87M | 0.62M | 0.72M | 0.94M | 0.76M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 1.46M | 1.41M | 1.38M | 1.39M | 1.40M | 1.35M | 1.30M | 1.24M | 1.23M | 1.21M | 1.06M | 1.06M | 0.77M | 0.73M | 0.69M | 0.80M | 1.15M | 1.45M | 1.56M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.67M | 3.55M | 6.42M | -2.30M | -1.61M | 18.91M | -12.86M | 4.87M | 14.45M | -20.50M | 3.93M | 2.39M | 9.16M | -9.81M | 27.06M | -13.03M | 5.62M | 5.68M | 8.08M | 12.98M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | -0.25M | 1.88M | -2.07M | -1.56M | 0.78M | 1.43M | 1.26M | -4.05M | 0.09M | 0.55M | 1.80M | -1.32M | 2.51M | -0.20M | 0.08M | -0.36M | 3.48M | 1.67M | -1.85M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 0.86M | 1.43M | -0.86M | 2.23M | 2.26M | 4.10M | 0.26M | -0.32M | -5.28M | 5.45M | -5.21M | 5.47M | -0.27M | 2.30M | -6.03M | 3.84M | 2.33M | -2.77M | 1.49M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 6.88M | -1.04M | 0.00M | 0.00M | -0.50M | 0.97M | -1.51M | 0.00M | -0.40M | 0.41M | 2.58M | -4.28M | -1.34M | -0.44M | 8.35M | 11.13M | -25.91M | 3.75M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 2.18M | -1.35M | 1.92M | 0.54M | -0.27M | 6.21M | 1.71M | 0.12M | 6.74M | 2.66M | 2.02M | 5.32M | -2.57M | 12.38M | 8.11M | -1.31M | 16.05M | -10.55M | 10.47M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.72M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 27.00M | 35.00M | 35.00M | 77.50M | 23.50M | 15.50M | 7.00M | 12.80M | 9.00M | 15.00M | 19.00M | 18.00M | 20.12M | 11.00M | 17.00M | 7.50M | 3.00M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.47M | -19.59M | -46.97M | 12.28M | 59.72M | 11.36M | 1.25M | -2.25M | -7.42M | -4.56M | -14.76M | -2.64M | 6.83M | -4.00M | -6.12M | -123.86M | -0.39M | -3.32M | -9.79M | -10.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.91M | 0.71M | 3.39M | 0.80M | 1.60M | 0.74M | 4.10M | 0.47M | 4.57M | -4.81M | 1.94M | 0.07M | 3.93M | 8.53M | 0.40M | 0.21M | 2.41M | 3.34M | 3.71M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | -0.34M | -0.03M | -6.99M | -17.38M | 0.18M | -0.12M | -2.09M | -0.38M | -3.10M | -0.31M | -8.75M | -0.40M | -1.75M | -0.33M | 67.96M | -1.31M | -1.19M | -0.89M | -2.15M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.07M | 0.01M | -0.17M | -0.42M | -0.56M | 0.50M | 0.09M | -0.58M | -0.27M | 0.40M | -0.47M | -0.39M | 0.93M | -0.99M | 0.40M | 0.59M | -0.31M | -0.32M | -0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.91M | -15.96M | -46.57M | 8.12M | 45.54M | 12.38M | 25.90M | -5.24M | -14.02M | 11.26M | -12.64M | -13.72M | 6.73M | 4.44M | -5.83M | -46.86M | -6.32M | -1.53M | 6.34M | -11.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.78M | 1.84M | 1.77M | 1.07M | 3.08M | 1.67M | 18.07M | -2.70M | -5.75M | 12.44M | -0.63M | -3.88M | -4.64M | 11.84M | -10.78M | 0.54M | -3.90M | -12.76M | 27.89M | -8.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.94M | -15.90M | -46.58M | 8.28M | 45.96M | 12.95M | 25.40M | -5.33M | -13.44M | 11.53M | -13.04M | -13.26M | 7.12M | 3.52M | -4.84M | -47.26M | -6.91M | -1.23M | 6.66M | -10.97M |