|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.04M | -14.13M | -10.48M | -14.46M | -9.55M | -8.72M | -3.82M | -8.09M | -8.40M | -29.57M | -28.28M | -1.86M | 5.73M | 15.15M | 5.11M | 7.05M | -0.95M | 19.14M | 41.15M | 28.67M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.06M | 7.87M | 6.73M | 6.64M | 5.94M | 7.28M | 6.87M | 7.99M | 10.38M | 7.26M | 7.51M | 8.02M | 9.85M | 8.75M | 9.63M | 10.96M | 10.98M | 10.76M | 10.90M | 12.76M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -1.35M | -0.91M | -0.00M | -0.12M | -0.15M | 0.40M | | 0.12M | -0.97M | -3.00M | -0.12M | 0.14M | -0.01M | -0.24M | 0.01M | 0.06M | -0.09M | -0.57M | -0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 8.06M | -8.31M | 1.45M | -1.50M | -0.11M | 3.21M | 2.28M | -1.23M | -1.18M | -5.25M | -0.03M | 1.24M | -1.34M | 1.35M | -1.95M | 1.94M | 14.66M | -29.94M | 9.36M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | | | 1.41M | | 34.90M | 32.04M | 0.43M | | 0.18M | 2.75M | | 20.50M | | -0.01M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | -1.39M | 8.45M | -8.87M | -0.36M | 7.03M | 9.74M | -2.17M | 16.67M | 14.17M | 15.55M | -8.97M | 29.57M | 29.96M | 24.52M | 5.36M | 33.60M | 44.76M | 52.58M | 35.22M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.88M | | | 0.65M | 0.61M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 6.14M | 6.40M | 6.56M | 6.49M | 6.32M | 6.56M | 6.67M | 6.86M | 7.32M | 6.34M | 5.59M | 5.74M | 5.88M | 6.25M | 5.36M | 5.49M | 5.27M | 5.30M | 5.43M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | -0.43M | 2.29M | 3.58M | -0.64M | 1.42M | 0.14M | 1.30M | -3.09M | -2.86M | 0.76M | 6.46M | 3.63M | -1.69M | -1.99M | 7.05M | -2.77M | -0.42M | -3.15M | 5.57M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -0.38M | 1.47M | 1.20M | 2.45M | -0.81M | 0.17M | -1.05M | -1.73M | 4.42M | 0.06M | 2.30M | 0.96M | 0.91M | 1.70M | 2.30M | 0.56M | -0.22M | 0.22M | 0.87M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 1.11M | 1.28M | -0.96M | -0.41M | 1.05M | 0.48M | 2.01M | -1.22M | -0.61M | -0.32M | -1.54M | -0.16M | -1.24M | -1.35M | 7.12M | -4.01M | -3.66M | -0.49M | 2.59M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | -1.44M | 11.10M | -0.39M | -4.91M | -0.73M | 2.11M | -7.72M | 3.99M | 0.33M | 2.72M | -8.99M | 12.87M | 0.02M | -0.35M | -8.89M | 6.80M | 9.12M | -0.72M | -6.12M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | -3.00M | -0.08M | 2.14M | -0.31M | -4.40M | -0.88M | -0.95M | 3.48M | -0.95M | -5.91M | -1.05M | -1.39M | -1.48M | 33.20M | -0.58M | -0.61M | -0.49M | -0.80M | -0.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | -2.69M | 0.36M | 2.45M | 2.51M | 1.71M | 1.87M | 1.62M | 3.04M | -4.24M | 9.54M | 1.75M | 3.15M | 2.24M | -5.96M | 1.82M | -1.31M | 0.32M | 1.48M | 2.96M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.01M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | -2.17M | 12.68M | 39.77M | | -34.77M | 34.80M | | | | | | | 51.05M | 51.20M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | -165.46M | 0.39M | -2.45M | -9.31M | 8.81M | -26.43M | 24.08M | -3.67M | -2.80M | -2.50M | 2.88M | -2.77M | -2.24M | -54.14M | -51.82M | -0.22M | 48.26M | -5.43M | -127.96M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 3.21M | 0.17M | 1.99M | -0.07M | 1.49M | 0.09M | 1.69M | 0.40M | 0.11M | 0.65M | -0.86M | -0.01M | 10.29M | -4.51M | -6.48M | -0.57M | 2.98M | -0.15M | -6.63M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | 0.12M | 0.16M | -0.25M | -0.42M | -0.65M | 0.73M | 0.05M | -0.01M | -0.18M | 0.30M | -0.11M | -0.06M | 0.15M | -0.40M | 0.07M | 0.57M | 0.06M | 0.01M | -0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.28M | -163.63M | 7.49M | -9.34M | -10.41M | 16.66M | -15.87M | 23.64M | 13.39M | 11.44M | 13.70M | -7.06M | 26.73M | 38.18M | -34.13M | -52.94M | 32.81M | 96.00M | 47.00M | -99.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 1.30M | 8.09M | -11.32M | -2.87M | 5.31M | 7.87M | -3.80M | 13.63M | 18.41M | 6.01M | -10.72M | 26.43M | 27.72M | 30.48M | 3.54M | 34.92M | 44.43M | 51.10M | 32.25M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.28M | -163.63M | 9.00M | -9.34M | -9.74M | 17.32M | -16.60M | 23.59M | 13.40M | 11.48M | 13.70M | -6.95M | 26.79M | 38.01M | -34.13M | -52.94M | 32.81M | 96.00M | 47.00M | -99.38M |