|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 1.97M | 0.98M | 1.54M | -2.92M | 3.04M | 3.58M | 3.87M | -9.38M | 1.55M | 4.54M | 77.14M | -75.04M | 14.11M | 1.36M | 3.83M | -9.06M | 4.89M | 11.71M | 9.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.57M | 0.55M | 0.49M | 0.60M | 0.47M | 0.46M | 0.44M | 0.40M | 0.92M | 1.21M | 0.91M | 0.85M | 0.84M | 0.92M | 0.98M | 0.94M | 0.94M | 0.96M | 1.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.78M | 3.62M | 3.34M | 3.84M | 3.75M | 2.49M | 3.46M | 3.47M | 3.55M | 3.17M | 2.68M | 3.64M | 4.62M | 4.43M | 4.01M | 4.22M | 5.12M | 5.03M | 5.00M | 5.77M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -0.11M | -0.20M | -0.19M | -0.43M | -0.12M | -0.19M | -0.07M | 0.20M | -0.13M | -0.26M | 65.10M | 0.15M | -8.86M | 1.23M | 6.65M | 1.41M | -0.56M | 3.74M | 2.63M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | 216.00 | 0.00M | 0.10M | 0.01M | 0.02M | 0.02M | 0.07M | 0.08M | 0.09M | | 0.01M | | 0.12M | 0.21M | 0.22M | | 0.08M | 0.04M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.44M | 2.07M | 0.87M | 0.87M | 0.14M | 0.87M | 0.87M | 0.34M | 6.33M | 1.78M | 5.17M | | 1.16M | 0.93M | 0.01M | 0.14M | -0.10M | 0.92M | 0.00M | 0.24M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 8.90M | | 3.80M | 2.10M | 1.00M | 0.30M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.32M | 8.00M | 3.68M | 10.14M | 6.66M | 0.10M | 3.02M | 14.56M | 16.78M | 0.02M | 5.45M | 12.91M | 29.81M | 1.10M | 6.59M | 20.29M | 27.15M | -4.35M | 15.21M | 23.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.47M | 0.34M | 0.27M | 0.58M | 0.45M | 0.44M | 0.43M | -1.17M | 0.43M | 0.35M | 0.34M | -0.96M | 0.04M | 0.90M | 1.62M | 0.16M | 0.17M | 0.17M | 0.17M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.57M | 0.55M | 0.49M | 0.60M | 0.47M | 0.46M | 0.44M | 0.40M | 0.92M | 1.21M | 0.91M | 0.85M | 0.84M | 0.92M | 0.98M | 0.94M | 0.94M | 0.96M | 1.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.27M | 0.51M | 0.29M | 0.12M | 0.10M | 0.70M | 2.82M | 3.62M | 3.06M | 2.94M | 1.66M | 0.47M | 0.87M | 0.65M | 0.56M | 0.70M | 0.63M | 0.22M | 0.57M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.28M | -0.51M | -0.29M | -24.60M | -0.10M | -0.69M | -2.84M | -3.23M | -3.07M | -2.94M | -1.66M | 0.06M | -0.87M | -145.60M | -0.59M | -1.51M | -0.63M | -0.22M | -0.57M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.45M | -2.99M | -0.64M | -1.12M | -0.15M | -1.74M | -0.64M | -2.39M | -6.33M | -2.70M | -2.09M | -2.61M | -1.16M | -0.93M | 49.60M | -13.43M | -13.32M | -12.92M | -11.04M | -0.61M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | | 0.92M | | 0.92M | | 0.92M | | 0.92M | | 0.74M | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | -0.04M | | -0.07M | -0.33M | -0.39M | 0.29M | -0.20M | -0.00M | -0.10M | 0.14M | -0.01M | -0.08M | 0.18M | -0.40M | -0.04M | 0.43M | -0.18M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.57M | 4.73M | 2.48M | 8.73M | -18.15M | -2.07M | 1.30M | 9.62M | 7.02M | -5.75M | 0.32M | 8.79M | 28.69M | -0.78M | -89.22M | 5.87M | 12.28M | -17.48M | 3.77M | 22.12M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.01M | 7.72M | 3.17M | 9.85M | 6.54M | 0.00M | 2.32M | 11.74M | 13.16M | -3.04M | 2.51M | 11.25M | 29.34M | 0.23M | 5.94M | 19.73M | 26.45M | -4.98M | 15.00M | 22.72M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.56M | 4.72M | 2.52M | 8.73M | -18.09M | -1.74M | 1.69M | 9.33M | 7.22M | -5.75M | 0.42M | 8.64M | 28.71M | -0.70M | -89.40M | 6.27M | 12.32M | -17.90M | 3.96M | 22.11M |