|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | 4.96M | -5.59M | 3.77M | 3.15M | -2.96M | -4.12M | -3.08M | -5.81M | -6.85M | -5.85M | -1.22M | 1.66M | 3.14M | 2.45M | -2.25M | 4.22M | 5.65M | 6.04M | -2.58M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | | | | 1.96M | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24M | 4.59M | 5.37M | 4.42M | 5.65M | 7.63M | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.13M | | | | -2.29M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.79M | 17.88M | 28.93M | -10.45M | 31.52M | 1.52M | 9.56M | -1.24M | 4.87M | -9.78M | 2.65M | 21.12M | 23.03M | 14.71M | 12.75M | 22.44M | 14.49M | -4.17M | 17.33M | 17.64M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.00M | 309.32M | 320.71M | 260.32M | 317.41M | 301.51M | 334.42M | 362.01M | 381.59M | 358.02M | 375.93M | 408.18M | 426.97M | 365.62M | 320.88M | 339.89M | 323.42M | 299.14M | 316.51M | 315.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | | | | 1.96M | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.59M | 7.02M | -1.72M | -5.85M | 7.20M | -1.51M | -4.40M | -1.00M | 1.94M | 4.45M | -7.89M | -0.22M | -5.01M | 5.54M | 3.14M | -8.19M | 2.17M | -7.13M | -5.03M | 2.67M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.80M | 0.82M | 0.33M | -0.15M | 0.55M | -0.57M | 0.15M | -1.04M | -0.67M | -2.55M | 1.00M | 0.74M | 0.25M | -0.49M | 0.52M | 0.20M | -0.01M | 0.11M | 0.09M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | -2.55M | 1.32M | 3.84M | -0.71M | -0.67M | -0.31M | -1.64M | 3.02M | -1.78M | -1.77M | 1.41M | -1.63M | 2.47M | -0.97M | -1.84M | 0.45M | 1.53M | 1.60M | -0.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.66M | 1.28M | 10.29M | 39.21M | 38.12M | 1.46M | 6.67M | -4.50M | -6.94M | 0.64M | 9.38M | 42.76M | 5.31M | 0.26M | 6.22M | 55.68M | 2.42M | 59.91M | 4.47M | 63.31M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.16M | 0.63M | -0.44M | -1.33M | -0.21M | 0.43M | 0.21M | -0.21M | -0.80M | -0.34M | -0.38M | -0.24M | 0.25M | 0.26M | -0.23M | 1.26M | 0.20M | 0.36M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.16M | -1.46M | -1.65M | -2.16M | -2.33M | -2.55M | -1.77M | -1.77M | -1.59M | -1.13M | -0.94M | -1.77M | -1.03M | -1.41M | -1.06M | -1.11M | -2.66M | -1.88M | -2.88M | -2.65M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.94M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | 3.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.23M | -17.45M | 14.99M | -5.31M | -53.99M | -2.34M | 5.62M | 9.46M | 15.55M | 22.27M | 45.50M | -16.20M | -7.78M | 13.91M | -29.45M | -6.92M | -21.72M | -12.39M | 10.96M | 18.53M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 1.72M | -14.62M | -22.26M | 17.18M | -5.90M | -11.47M | -12.52M | -19.65M | -22.71M | -10.04M | -0.84M | -3.07M | | | 0.00M | -3.17M | 0.00M | -10.49M | -29.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | | | | -3.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.08M | 2.15M | 29.31M | -38.03M | -5.28M | -6.73M | 3.72M | -4.30M | 0.76M | -10.22M | 38.12M | 4.09M | 12.18M | 28.61M | -16.70M | 15.53M | -10.40M | -16.56M | 17.80M | 6.78M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.95M | 19.34M | 30.59M | -8.29M | 33.86M | 4.07M | 11.33M | 0.53M | 6.46M | -8.65M | 3.59M | 22.90M | 24.06M | 16.12M | 13.81M | 23.55M | 17.15M | -2.29M | 20.21M | 20.29M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.08M | 2.15M | 29.31M | -38.03M | -5.28M | -6.73M | 3.72M | -4.30M | 0.76M | -10.22M | 38.12M | 4.09M | 12.18M | 28.61M | -16.70M | 15.53M | -10.40M | -16.56M | 17.80M | 6.78M |