|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.52M | 9.86M | 6.23M | 5.65M | -6.71M | -36.90M | 4.83M | -40.60M | -4.68M | 9.25M | 5.12M | -1.10M | -0.52M | -1.82M | 0.53M | -27.00M | -15.20M | 0.04M | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.56M | 1.05M | 0.51M | 0.54M | 0.90M | 1.15M | 0.65M | 0.69M | 0.91M | 0.76M | 0.58M | 0.80M | 0.57M | 0.89M | 1.41M | 0.75M | -0.78M | -0.06M | 0.96M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -0.13M | -0.16M | -0.41M | -0.12M | -5.30M | -0.10M | -12.16M | 1.03M | 1.07M | 1.05M | -1.39M | 0.41M | -0.33M | -0.19M | 20.47M | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.30M | -1.11M | -0.01M | | | -6.64M | 8.07M | -0.03M | -0.01M | -0.01M | 0.89M | -0.01M | -0.00M | 1.33M | 0.04M | -0.01M | 0.27M | | -0.34M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.07M | | | -0.14M | 29.34M | | 39.92M | 0.04M | | -0.02M | 5.40M | | | 2.18M | 6.20M | 1.00M | 1.00M | 1.00M | -1.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.04M | 26.53M | 2.72M | 20.65M | -11.08M | -16.04M | -9.64M | 23.34M | -8.76M | 24.73M | 5.08M | 26.93M | -14.55M | 1.40M | -22.61M | 21.66M | -17.90M | -5.40M | -4.00M | 17.33M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 9.26M | -7.72M | 0.77M | 5.26M | 5.36M | 5.53M | 5.39M | 0.73M | 9.77M | 5.12M | 5.40M | 0.73M | 0.61M | | 19.09M | | 10.22M | -10.22M | 20.23M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | 5.10M | 5.00M | 5.49M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 2.23M | 2.25M | 2.55M | 2.19M | 2.18M | 2.31M | 2.17M | 2.09M | 1.98M | 1.92M | 1.98M | 1.94M | 1.91M | 2.37M | 2.32M | 2.19M | 1.91M | 1.83M | 1.83M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.66M | 8.04M | 0.18M | -9.32M | -0.71M | 5.50M | -0.44M | -3.01M | -1.83M | 3.68M | 1.73M | -8.25M | 0.79M | 7.25M | -0.86M | -9.47M | 1.41M | 2.59M | 2.01M | -1.67M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.92M | -2.29M | 0.22M | -3.38M | 16.91M | 17.77M | -1.22M | -36.06M | 0.47M | -3.44M | -10.16M | -10.86M | 6.90M | 7.87M | -1.73M | -21.31M | 7.38M | -2.47M | -13.75M | -6.99M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.23M | 6.93M | 2.10M | -1.59M | 8.16M | 4.59M | -12.71M | -10.27M | -3.79M | 5.20M | -9.54M | 2.15M | 7.59M | 15.10M | -19.34M | 2.23M | 4.31M | -1.48M | -6.41M | 1.46M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.78M | 6.87M | -6.74M | 3.22M | -4.00M | 11.99M | -10.30M | 0.32M | -3.69M | 3.13M | -1.71M | 0.21M | -1.90M | -1.40M | -3.27M | -0.80M | 1.97M | 1.17M | -4.31M | 1.06M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.73M | 2.49M | -2.71M | -0.40M | 5.92M | -1.27M | 1.12M | 2.87M | -3.02M | 2.12M | 0.85M | 0.98M | -4.04M | -2.40M | 2.52M | 3.15M | 0.32M | -0.18M | 0.05M | 0.09M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | -13.98M | -6.07M | -6.69M | -6.57M | -6.34M | 10.15M | -22.63M | -4.76M | -5.79M | -5.94M | 17.33M | 3.26M | -14.46M | 13.68M | -26.35M | 0.73M | -12.51M | 6.76M | -18.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.97M | 0.92M | 1.46M | 0.79M | 0.20M | 1.17M | 1.27M | 0.82M | 2.09M | -0.64M | 2.68M | 0.86M | 1.23M | 0.50M | 7.78M | 0.76M | 1.86M | -2.56M | 3.23M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.13M | | 0.72M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.25M | 0.47M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -1.21M | -1.50M | -0.98M | -1.75M | -2.65M | -2.58M | -1.27M | -10.82M | -0.91M | -0.82M | -1.22M | -0.86M | -2.79M | -2.40M | -4.32M | -0.97M | -0.61M | -0.45M | 0.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | -0.93M | -2.19M | -6.00M | -11.59M | -6.91M | -0.82M | -0.78M | -1.67M | -0.68M | -0.52M | -0.68M | -6.70M | -9.65M | -5.51M | -0.64M | -0.17M | 9.97M | -0.02M | -10.02M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | -0.01M | -0.02M | -0.03M | -0.07M | -0.05M | 0.08M | -0.01M | 0.05M | -0.01M | 0.00M | 0.01M | -0.01M | 0.09M | -0.03M | -0.04M | -0.06M | 0.02M | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.80M | 24.38M | -0.97M | 13.65M | -24.45M | -25.67M | -13.08M | 21.36M | -21.26M | 23.18M | 3.74M | 25.04M | -22.11M | -11.05M | -30.44M | 16.66M | -19.09M | 3.90M | -4.46M | 7.78M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.54M | 25.55M | 1.80M | 19.19M | -11.87M | -16.23M | -10.81M | 22.07M | -9.57M | 22.64M | 5.72M | 24.25M | -15.41M | 0.17M | -23.11M | 13.87M | -18.66M | -7.25M | -1.45M | 14.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.80M | 24.39M | -0.96M | 13.67M | -24.42M | -25.59M | -13.04M | 21.28M | -21.25M | 23.14M | 3.75M | 25.04M | -22.12M | -11.04M | -30.52M | 16.69M | -19.04M | 3.97M | -4.47M | 7.81M |