|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | 0.02M | -0.47M | -0.01M | -0.03M | 0.32M | -0.07M | -0.01M | -0.01M | -0.05M | 0.35M | | | -5.83M | 0.49M | 4.05M | 11.30M | | -1.21M | 8.32M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 1.06M | 1.05M | 1.10M | 1.16M | 1.10M | 3.52M | 1.28M | 1.49M | 1.43M | 6.42M | 1.62M | 1.80M | 1.48M | 1.67M | 1.86M | 1.75M | 1.71M | 1.78M | 1.78M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | 0.07M | | | 0.97M | -95.52M | -0.13M | 3.14M | 0.71M | 4.70M | 1.10M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | -3.16M | 0.00M | | 0.31M | | 0.46M | 1.55M | -1.55M | 1.72M | -1.16M | 0.28M | -0.21M | 0.07M | 0.20M | -0.11M | 2.18M | -1.59M | -0.12M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.09M | -0.13M | 0.06M | 0.18M | -0.21M | 0.23M | -0.02M | 0.78M | | 0.10M | | | 0.11M | 0.11M | -0.09M | 0.09M | | -0.53M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 2.82M | -5.77M | 5.93M | 17.87M | 2.15M | -6.99M | 8.98M | 28.37M | 13.97M | 18.88M | -13.82M | 24.83M | 19.87M | 5.63M | 3.94M | 48.33M | 16.37M | 31.73M | -11.86M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.89M | 0.77M | 0.78M | 0.79M | 0.81M | 1.00M | 0.88M | 0.90M | 0.93M | 0.73M | 0.38M | 0.50M | 0.24M | 0.27M | 0.49M | 0.48M | 0.51M | 0.53M | 0.57M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.23M | 8.31M | 8.01M | 7.68M | 7.75M | 8.63M | 8.76M | 8.67M | 8.46M | 8.58M | 8.62M | 8.76M | 8.78M | 8.84M | 9.35M | 9.15M | 9.19M | 9.49M | 9.27M | 9.18M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.20M | -0.45M | 12.55M | 13.19M | 1.40M | 2.08M | 23.19M | -12.63M | 13.14M | -8.11M | -12.56M | 19.61M | 4.02M | -26.63M | -2.69M | 15.58M | -11.09M | 6.34M | -16.62M | 17.38M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.96M | 3.01M | -2.94M | -4.58M | 0.06M | 10.23M | -1.24M | 11.31M | -2.76M | 11.44M | 3.21M | -1.54M | -10.45M | 13.95M | 6.83M | 2.66M | -0.57M | -2.97M | 10.54M | 3.91M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.77M | 3.94M | 1.77M | 0.01M | 11.18M | 5.88M | 5.64M | -11.18M | 11.62M | 2.45M | -3.02M | -5.58M | -0.91M | 0.61M | 1.74M | -9.28M | 11.03M | 4.11M | 21.56M | -13.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | -0.01M | 1.12M | -2.51M | 3.59M | 0.69M | 1.79M | -4.50M | 2.25M | 1.11M | 1.41M | 3.92M | -4.05M | 1.36M | 1.80M | -0.29M | -1.16M | -0.53M | -6.85M | 0.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.73M | 2.13M | 5.91M | 9.30M | 11.11M | 12.27M | 7.38M | 12.78M | 10.49M | 6.97M | 7.91M | 15.83M | 15.39M | 14.57M | 14.89M | 17.96M | -10.11M | 45.33M | 27.64M | 19.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | -0.64M | | 3.75M | | | | 2.85M | | -2.19M | 2.19M | 0.25M | 0.12M | 2.28M | -2.66M | 0.18M | 0.07M | 0.09M | 0.30M | 0.13M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.01M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.15M | -1.71M | 6.99M | -5.59M | -10.33M | -12.36M | -8.22M | -11.20M | -10.81M | -6.91M | 1.89M | -15.75M | -15.29M | -13.40M | -14.62M | 1.34M | -19.62M | -15.75M | -27.35M | -18.73M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | -0.26M | -0.47M | | | | | | | | | 5.28M | -6.56M | 7.24M | 0.69M | | | | -1.28M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | -8.88M | -11.40M | 0.72M | -3.50M | 0.00M | 2.81M | 5.14M | -6.89M | -0.14M | -2.77M | 13.35M | -2.37M | -0.98M | -1.13M | -2.09M | -2.50M | -1.97M | 1.18M | -6.72M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | -0.74M | -0.14M | 0.24M | -0.56M | -0.87M | 0.75M | 0.17M | 0.32M | -0.77M | 0.66M | -0.33M | -0.35M | 0.77M | -1.70M | 0.65M | 1.53M | -0.26M | -0.08M | 0.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.85M | -8.52M | -10.31M | 1.30M | 3.48M | -11.09M | -11.65M | 3.09M | 10.99M | 6.15M | 18.66M | -16.55M | 6.81M | 6.26M | -11.80M | 3.84M | 27.75M | -1.60M | 5.48M | -37.16M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.95M | 0.69M | -11.68M | -3.37M | 6.76M | -10.12M | -14.37M | -3.80M | 17.88M | 7.01M | 10.96M | -29.64M | 9.44M | 5.30M | -9.25M | -14.02M | 58.44M | -28.97M | 4.09M | -30.88M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.26M | -7.78M | -10.18M | 1.06M | 4.05M | -10.21M | -12.40M | 2.92M | 10.67M | 6.92M | 18.00M | -16.22M | 7.17M | 5.49M | -10.11M | 3.19M | 26.22M | -1.35M | 5.56M | -37.31M |