|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.88M | 18.64M | 20.21M | 10.52M | 24.01M | 20.70M | 7.04M | -4.29M | -7.32M | -0.01M | -2.55M | -1.70M | -104.71M | -7.63M | -11.71M | -14.35M | -0.16M | -1.92M | -31.54M | -19.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 3.23M | 3.79M | 3.81M | 0.68M | 3.19M | 2.01M | 2.63M | 2.66M | 4.92M | 3.69M | 2.10M | 2.74M | 0.83M | 1.92M | 2.06M | 2.36M | 1.21M | 1.63M | 1.79M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.65M | -0.21M | 0.31M | 1.26M | 0.86M | -0.07M | 1.89M | -0.05M | 0.03M | -3.32M | -6.56M | -12.21M | 46.20M | 0.70M | -0.63M | | -0.11M | -0.24M | -0.20M | 0.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 8.29M | 1.88M | 6.05M | -16.70M | 18.75M | 1.91M | 6.21M | -3.39M | 0.44M | 3.71M | 3.92M | -7.08M | 4.58M | 0.90M | 6.38M | -3.64M | 10.79M | 0.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.88M | 0.99M | | | | 1.38M | 9.48M | | -3.25M | 0.37M | 59.67M | | 58.10M | | 0.20M | | -0.92M | 3.66M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.48M | -46.80M | 19.88M | 26.44M | 26.66M | 26.97M | 40.43M | 9.15M | 11.71M | -1.29M | 15.19M | -14.24M | -1.82M | -7.13M | 6.13M | -22.11M | -11.79M | -19.77M | -4.37M | -9.78M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02M | 6.43M | 7.15M | 7.29M | 7.25M | 7.48M | 7.26M | 6.41M | 6.28M | 6.18M | 6.95M | 7.96M | 7.69M | 6.97M | 6.95M | 6.81M | 7.50M | 7.34M | 7.20M | 6.87M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.51M | 37.14M | 27.99M | -27.70M | 15.18M | -8.86M | -13.38M | -31.02M | -12.89M | 9.12M | -21.97M | -8.29M | -12.77M | -4.74M | -9.93M | -9.13M | 6.87M | 26.67M | -8.95M | 6.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.87M | 13.07M | -7.85M | 1.41M | -16.05M | 4.36M | 2.34M | 2.91M | 1.07M | -30.86M | 14.77M | 1.25M | -20.10M | 20.35M | -20.65M | -2.88M | 6.05M | -7.52M | 2.78M | -5.39M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | 0.14M | -0.64M | 1.25M | 2.30M | -3.73M | 2.85M | 2.51M | 0.53M | -0.04M | -1.68M | -0.97M | 0.55M | 0.21M | -2.98M | -0.37M | 0.09M | -2.87M | -0.94M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.08M | 4.51M | 6.71M | -4.27M | 12.75M | -7.92M | 15.58M | -6.46M | -8.59M | -11.74M | -4.57M | -1.57M | -6.67M | -0.47M | -14.05M | -7.15M | -1.44M | 3.36M | -10.53M | -7.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.87M | 8.90M | 6.23M | 3.16M | 0.23M | 19.30M | -18.18M | 8.08M | -4.74M | 19.75M | 8.18M | 7.38M | -5.51M | 17.01M | -17.45M | 4.68M | 4.26M | -8.22M | 14.96M | 2.83M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.04M | 0.10M | 0.04M | -0.03M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | | | 0.17M | | | 0.40M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09M | -5.38M | -6.56M | 0.26M | -1.37M | -2.82M | -17.01M | -8.38M | -4.05M | -14.13M | -5.77M | 0.92M | -6.23M | 3.87M | -1.01M | -23.97M | 4.18M | 3.70M | 0.03M | 3.22M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.08M | -0.07M | -0.07M | -0.07M | -0.06M | -0.05M | -0.04M | -0.05M | -0.01M | -0.00M | -1.80M | -0.00M | | | -0.01M | -0.39M | -0.01M | -0.01M | -0.49M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.21M | -16.57M | -36.05M | -28.63M | -0.03M | 0.02M | -26.82M | -9.47M | -1.03M | -0.25M | -13.66M | -6.86M | -4.25M | 7.68M | 49.37M | -4.25M | 14.47M | -2.45M | 7.17M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.93M | 0.09M | -0.06M | -0.44M | -1.99M | 0.06M | 0.01M | -0.03M | -0.74M | -0.12M | -0.60M | 0.05M | -0.08M | -0.97M | -0.23M | 0.16M | -0.06M | 0.01M | -0.32M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | -53.33M | -3.16M | -9.41M | -3.78M | 22.14M | 23.50M | -26.04M | -1.84M | -17.19M | 8.75M | -27.59M | -14.86M | -7.58M | 11.82M | 3.06M | -11.71M | -1.66M | -6.77M | 0.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.61M | -55.71M | 13.65M | 23.28M | 26.43M | 7.67M | 58.61M | 1.07M | 16.45M | -21.05M | 7.00M | -21.61M | 3.69M | -24.14M | 23.58M | -26.80M | -16.05M | -11.55M | -19.33M | -12.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.44M | -52.40M | -3.25M | -9.35M | -3.34M | 24.12M | 23.44M | -26.05M | -1.81M | -16.46M | 9.16M | -26.98M | -14.91M | -7.50M | 12.79M | 3.29M | -11.87M | -1.59M | -6.78M | 0.62M |