|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.59M | -1.80M | -2.08M | -5.47M | 7.34M | -5.04M | -3.79M | 10.48M | -11.29M | 2.17M | 0.52M | 3.25M | -21.51M | -16.52M | -21.50M | -11.66M | -29.78M | -27.50M | -11.01M | -52.94M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.71M | 0.35M | 0.40M | 0.95M | 1.16M | 0.30M | 0.26M | 1.18M | 1.07M | 1.57M | 0.07M | 1.10M | 1.19M | 2.64M | 1.55M | 0.74M | 1.30M | 0.49M | 0.18M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -937.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.03M | -0.42M | -0.34M | 1.65M | -2.81M | 1.00M | -1.83M | -1.40M | -1.34M | -1.43M | 0.43M | -0.45M | -0.67M | -0.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.65M | -6.22M | -12.28M | -5.43M | -19.33M | -15.95M | 36.53M | 17.04M | -9.79M | 28.80M | -45.73M | -35.68M | -12.46M | -12.62M | -11.45M | -8.81M | -20.74M | -23.46M | -34.31M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.25M | 0.27M | 0.26M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.40M | 0.49M | 0.39M | 0.49M | 0.51M | 0.51M | 0.50M | 0.52M | 0.55M | 0.55M | 0.56M | 0.60M | 1.05M | 1.41M | 1.43M | 1.48M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.19M | 2.77M | 7.04M | 3.82M | 17.18M | 9.16M | -37.41M | -8.13M | 5.60M | -20.43M | 36.73M | 20.46M | -0.01M | 12.45M | -9.99M | 9.30M | 0.39M | 2.61M | 2.08M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 843.00 | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.44M | -1.03M | 1.48M | 0.84M | 1.98M | -5.23M | 0.15M | -1.52M | 2.24M | 7.69M | -12.43M | -0.65M | 15.75M | -10.90M | -0.28M | 0.41M | 7.77M | -4.47M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.29M | 0.58M | -0.51M | 0.57M | 0.76M | 0.14M | -0.76M | -0.21M | -0.13M | 7.59M | -7.48M | 0.47M | -0.51M | 0.59M | -1.03M | 0.30M | -0.38M | 3.00M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.08M | 0.51M | 0.03M | 0.15M | 0.14M | 0.05M | 0.22M | 1.16M | 0.23M | | 0.60M | 1.22M | 1.21M | 174.90M | -171.85M | 1.13M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | 0.02M | | | 0.01M | | 0.01M | 0.01M | 0.04M | 0.01M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.59M | | 12.01M | 80.00M | 2.12M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | 4.59M | 3.43M | -0.42M | | | 54.37M | | | 0.07M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.60M | 0.36M | -113.59M | -0.90M | 3.28M | -75.78M | -31.60M | -15.95M | -1.45M | -5.48M | -6.71M | -11.09M | -1.36M | 52.51M | -188.95M | -2.13M | -18.46M | -1.13M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.06M | 6.00M | 63.92M | 59.13M | 19.56M | 14.66M | 27.86M | 26.16M | 10.62M | 0.78M | 55.87M | 74.42M | 29.00M | 13.78M | 62.01M | 70.64M | 32.74M | 119.45M | 339.68M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.13M | 6.88M | 63.97M | 69.18M | 19.61M | 15.26M | 28.06M | 26.17M | 10.62M | 1.67M | 56.53M | 74.63M | 29.08M | 16.47M | 64.65M | 70.64M | 32.74M | 119.49M | 342.76M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.06M | -0.03M | 0.03M | -0.03M | 0.02M | -0.01M | -0.00M | -0.00M | -0.01M | 0.01M | -0.00M | -0.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.42M | 0.38M | 51.99M | -59.89M | -0.66M | 1.99M | -11.39M | 11.59M | -15.12M | 28.12M | 4.66M | 32.03M | 5.45M | -0.19M | 103.07M | -127.12M | 9.87M | 77.53M | 304.24M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.65M | -6.23M | -12.29M | -5.51M | -19.83M | -15.98M | 36.38M | 16.91M | -9.84M | 28.58M | -46.89M | -35.91M | -12.46M | -13.21M | -12.67M | -10.02M | -195.64M | 148.39M | -35.44M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.42M | 0.38M | 51.99M | -59.89M | -0.66M | 1.99M | -11.39M | 11.59M | -15.12M | 28.12M | 4.66M | 32.03M | 5.45M | -0.19M | 103.07M | -127.12M | 9.87M | 77.53M | 304.24M | |