|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.36M | -2.69M | -0.71M | | | | | | | | | | -0.37M | 1.71M | 2.21M | 0.55M | -3.03M | 1.15M | 1.29M | -1.81M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 3.48M | 2.43M | 2.73M | 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 |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.87M | -2.05M | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.16M | 0.41M | 0.53M | 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 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.47M | 0.28M | 4.70M | | | | | 0.74M | 4.10M | 10.80M | 0.10M | 3.73M | | 0.01M | | -0.48M | | 0.01M | | 0.27M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | 0.07M | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 3.19M | 3.09M | 2.52M | 1.95M | 0.85M | 0.96M | 0.85M | 0.04M | 1.20M | 0.04M | 0.04M | 0.63M | 0.67M | 0.49M | 0.33M | | | | 0.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | -0.15M | | | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.30M | 0.30M | 0.87M | | | 0.88M | 0.23M | 1.53M | -0.85M | 0.27M | 0.48M | 0.58M | 0.20M | 0.30M | 0.20M | 1.00M | 1.00M | 1.07M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.17M | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 1.29M | | | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.18M | 1.64M | | | -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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | 0.20M | | | -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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -0.47M | | | -0.86M | 3.01M | 0.41M | 5.16M | -3.13M | -2.82M | 0.61M | 5.45M | 0.21M | 0.04M | -1.86M | 3.39M | -6.03M | 2.78M | 0.42M | 0.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 0.43M | 0.01M | 0.06M | -0.23M | 0.00M | 0.00M | -0.47M | 0.97M | -1.51M | 0.00M | -4.32M | 0.41M | 2.58M | -1.70M | -2.98M | -0.44M | -0.42M | -4.19M | -1.81M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.65M | 2.36M | | | 1.92M | 2.53M | -2.25M | 6.21M | 1.71M | 3.98M | 2.88M | 2.66M | 2.02M | 5.32M | -2.57M | 2.50M | 8.11M | -1.31M | 16.05M | 9.79M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.72M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.37M | -2.36M | | | 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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.92M | 0.52M | 3.39M | 0.80M | 1.60M | 0.74M | 4.10M | 0.47M | 4.57M | 0.34M | 1.94M | 0.47M | 2.18M | 4.20M | 3.32M | 0.03M | 2.41M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | -3.17M | | | -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 |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -5.67M | | | 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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.94M | -2.51M | | | 1.07M | 1.09M | 3.66M | 18.07M | -2.70M | -9.61M | 16.31M | -0.63M | -3.88M | -4.64M | 11.84M | -0.89M | 0.54M | -3.90M | -12.76M | 7.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | -5.68M | | | 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 |