|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.04M | 8.81M | 3.07M | -5.63M | 2.23M | 0.20M | -4.52M | -7.98M | -0.48M | -34.15M | -10.56M | -11.60M | -7.00M | -2.92M | -1.37M | -1.55M | 4.39M | 3.21M | 4.52M | 50.21M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 4.44M | 4.91M | 0.73M | 0.02M | 6.62M | 0.77M | 2.11M | 0.66M | 2.75M | 5.28M | 6.08M | 6.73M | 5.64M | 8.41M | 9.05M | 7.07M | 7.23M | 9.20M | 9.55M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 1.15M | 0.56M | -2.17M | -1.20M | 2.03M | -0.80M | -1.48M | -0.98M | 50.47M | 0.54M | 0.20M | -0.56M | 0.41M | -0.10M | -0.06M | 0.43M | 0.10M | 0.12M | -0.69M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | | | | 0.54M | | | | 0.78M | | | | 1.22M | 0.57M | 0.98M | 0.35M | 0.42M | 0.61M | 0.97M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.44M | 2.60M | 13.39M | 2.17M | 2.16M | -2.30M | 2.02M | 2.03M | 2.05M | -4.74M | | 1.75M | 9.44M | -1.50M | 0.19M | 5.00M | 1.20M | 4.70M | 5.28M | 2.80M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.58M | | | | 2.11M | | | | 1.28M | | | | 0.91M | | | | 0.03M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.07M | 14.41M | 5.75M | 13.93M | 1.29M | 7.69M | 5.67M | -2.46M | -9.33M | 17.97M | -4.97M | -3.65M | 4.11M | 16.56M | -13.71M | 38.68M | 30.11M | 29.90M | 19.60M | 21.62M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87M | 4.19M | 4.20M | 4.21M | 4.25M | 4.30M | 4.36M | 4.67M | 4.97M | 5.15M | 5.34M | 5.71M | 6.22M | 6.68M | 6.44M | 6.24M | 5.97M | 5.86M | 5.82M | 4.93M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 5.61M | 0.69M | -24.04M | 13.57M | 4.23M | -5.82M | -3.47M | 34.36M | -36.01M | 0.16M | 7.20M | 25.24M | 12.34M | 63.59M | -23.23M | -13.22M | -0.95M | 14.82M | 3.52M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 5.54M | 3.16M | -10.07M | 1.46M | 2.56M | -1.87M | -2.81M | 3.11M | -3.21M | -3.60M | -1.12M | 7.02M | 8.18M | 12.34M | -5.12M | 0.48M | 6.07M | 12.48M | -3.08M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.05M | 0.85M | -8.96M | -6.54M | 7.33M | 3.46M | | -5.55M | 16.47M | -18.37M | -2.53M | 3.43M | 14.16M | 10.29M | 17.63M | 4.86M | -4.35M | 0.37M | 2.07M | 8.27M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.16M | 5.26M | 0.56M | -0.33M | -0.18M | 0.43M | -0.15M | 0.15M | -0.15M | 0.12M | -1.09M | -0.91M | 1.73M | -0.86M | 0.76M | 3.50M | -4.43M | 2.00M | -0.28M | -0.47M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | -0.19M | 0.56M | 0.16M | 2.76M | 1.19M | 2.56M | 2.90M | -3.43M | -0.81M | 3.47M | -0.51M | 1.21M | 7.20M | 1.27M | -0.12M | 0.38M | -0.11M | 1.17M | 0.89M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -1.95M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.78M | -1.40M | -1.37M | -2.60M | -2.80M | -2.45M | -3.04M | -4.10M | -3.52M | -4.47M | -5.09M | -4.28M | -9.71M | -3.65M | -2.61M | -2.77M | -3.01M | -3.06M | -4.09M | -3.47M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 1.46M | 3.85M | 1.65M | 1.06M | 0.78M | 2.02M | 1.21M | 1.52M | 0.65M | 2.19M | 1.16M | 1.57M | 1.77M | 5.42M | 3.08M | 2.82M | 1.90M | 5.28M | 2.38M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | -5.93M | -8.76M | -2.21M | -4.08M | -18.26M | -10.68M | -2.70M | -3.29M | -2.78M | -7.31M | -2.85M | -0.32M | -2.03M | -9.21M | -3.07M | -3.11M | -7.61M | -15.30M | -12.44M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | -0.01M | -0.01M | 0.01M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | -0.01M | 0.03M | 0.01M | -0.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 7.12M | -4.39M | 9.11M | -5.57M | -13.03M | -8.06M | -9.28M | -16.14M | 10.71M | -17.37M | -10.79M | -5.92M | 10.89M | -25.51M | 32.85M | 23.98M | 19.26M | 0.22M | 5.66M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 14.60M | 5.19M | 13.78M | -1.47M | 6.50M | 3.10M | -5.37M | -5.90M | 18.78M | -8.44M | -3.15M | 2.90M | 9.35M | -14.97M | 38.80M | 29.73M | 30.01M | 18.43M | 20.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 7.09M | -4.38M | 9.12M | -5.58M | -13.02M | -8.05M | -9.27M | -16.14M | 10.72M | -17.38M | -10.79M | -5.92M | 10.88M | -25.52M | 32.84M | 23.99M | 19.23M | 0.21M | 5.72M |