|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | 3.07M | -5.62M | 2.23M | -5.19M | -4.54M | -7.98M | -0.46M | -9.14M | -10.56M | -11.60M | -7.05M | -2.16M | -1.37M | -1.55M | 4.42M | 3.21M | 4.54M | 50.21M | 7.36M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | 4.91M | 2.27M | 0.02M | 6.62M | 1.94M | 1.94M | 0.66M | 2.73M | 5.28M | 6.08M | 6.73M | 5.62M | 8.41M | 9.05M | 7.07M | 7.23M | 9.20M | 9.55M | 8.49M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.21M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.00M | | | | 0.50M | | | | 0.29M | 0.22M | 0.29M | 1.24M | 0.42M | 0.61M | 0.36M | 0.45M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 13.39M | 2.70M | 13.43M | -1.90M | 2.02M | 2.03M | 1.89M | 0.00M | 2.04M | 1.93M | 9.44M | 2.00M | 0.19M | 5.00M | 0.12M | -11.32M | 5.28M | 2.80M | 0.11M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.58M | | | | 2.11M | | | | 1.28M | | | | 0.91M | | | | 0.03M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 36.93M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.89M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 26.58M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 16.48M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 20.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | 0.08M | -1.24M | 0.47M | 1.47M | -0.15M | 0.73M | 3.24M | -3.85M | -1.09M | -0.91M | 1.73M | -2.70M | -0.35M | 4.61M | -1.75M | -2.46M | -0.28M | -0.47M | 0.83M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | 0.56M | 0.16M | -0.39M | 4.34M | 2.56M | -1.68M | 7.61M | -5.43M | 3.47M | 2.94M | 2.49M | 2.47M | 0.44M | 4.05M | -2.97M | 0.55M | 2.92M | -2.46M | 7.66M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.95M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -107.42M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.77M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 65.57M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -4.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.78M | 5.19M | 13.78M | 1.69M | 3.35M | 3.10M | -0.79M | -16.94M | 23.40M | -8.44M | -6.60M | 1.62M | 14.08M | -14.14M | 34.62M | 33.08M | 29.35M | 16.68M | 24.08M | 29.27M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -4.92M |