|
Net Income (Quarter)
|
1.89M | 3.28M | 3.81M | -0.90M | 1.37M | 2.33M | -1.77M | -7.26M | -0.37M | 1.97M | -0.99M | -1.31M | -0.37M | -0.26M | 4.51M | -1.22M | 0.28M | 1.07M | -4.15M | -0.59M | -0.78M | -0.33M | 0.59M | -43.08M | 1.30M | 13.73M | 2.89M | -24.97M | 4.97M | 4.66M | 4.12M | 8.81M | 5.24M | 5.73M | 5.41M | 56.12M | | | | | -4.27M | -4.27M | -3.54M | -19.47M | -6.97M | -8.35M | -4.96M | -6.27M | -13.00M | -8.49M | -9.48M | -21.47M | 45.88M | -29.05M | -187.74M | -13.45M | -12.80M | -10.74M | -4.41M | -6.05M | -10.90M | -6.35M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | 0.40M | | | 9.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
1.22M | 1.03M | 1.15M | | 0.80M | 1.08M | 1.12M | 1.05M | 1.12M | 1.25M | 1.00M | 1.24M | 1.15M | 1.27M | 1.60M | 1.48M | 1.40M | 1.51M | 1.49M | 1.61M | 1.63M | 1.23M | 1.64M | -1.26M | 1.68M | 1.70M | 1.69M | 1.10M | 1.80M | 1.97M | 2.06M | 2.09M | 2.15M | 2.59M | 2.38M | 2.13M | 1.98M | 2.24M | 1.77M | 1.59M | 1.86M | 2.39M | 2.15M | 2.23M | 2.43M | 3.01M | 2.35M | 2.90M | 3.02M | 3.35M | 1.80M | 2.98M | 4.14M | 1.88M | 2.61M | 1.90M | 3.21M | 2.53M | 2.40M | 1.64M | 4.47M | 2.89M |
|
Deferred Taxes (Quarter)
|
0.88M | 1.41M | 0.15M | | 0.91M | 0.15M | -1.30M | | -0.09M | 2.26M | 1.24M | | 0.57M | 0.59M | 0.55M | | 2.11M | 1.57M | -7.82M | | -0.21M | -0.38M | 0.20M | | 1.56M | 0.51M | 1.55M | | -0.08M | -0.02M | -10.04M | | -0.01M | 0.51M | 0.14M | | -0.17M | -0.56M | -0.87M | | -0.62M | -0.93M | -0.63M | | -1.69M | -0.57M | -0.86M | | -0.91M | -0.62M | -0.23M | | -11.41M | 16.37M | -12.09M | | -0.34M | -0.25M | -0.21M | | -0.02M | -0.05M |
|
Gains from Investment Securities (Quarter)
|
-0.12M | -0.04M | 0.34M | | 0.15M | 0.14M | -0.06M | 3.78M | -0.04M | 0.62M | -0.69M | -0.68M | 0.11M | -0.08M | 0.03M | -0.18M | 0.73M | 0.54M | -9.79M | 8.35M | 0.01M | 0.25M | -0.26M | -9.85M | -0.02M | -15.95M | 0.12M | -0.64M | 0.57M | 0.08M | 0.03M | -0.60M | -0.03M | 0.24M | 0.61M | | 0.01M | 0.14M | 0.42M | -1.14M | 0.43M | 0.18M | 0.18M | 0.16M | 0.05M | 0.61M | 0.20M | 0.30M | 0.10M | 1.65M | 0.23M | 2.00M | 0.01M | 0.13M | -0.30M | 0.62M | | -0.12M | 0.18M | 0.09M | -0.26M | 0.45M |
|
Asset Writedowns and Impairment (Quarter)
|
-0.01M | -0.08M | 0.02M | 6.47M | 0.05M | 0.15M | -0.16M | 0.07M | -0.04M | 0.04M | 0.02M | 1.39M | 0.20M | 0.12M | | 0.47M | 0.19M | -0.19M | 6.40M | -4.95M | 0.11M | -0.11M | | 1.19M | 0.04M | 2.00M | 2.00M | -3.00M | 0.28M | -0.27M | 0.02M | 0.15M | | | 0.69M | 1.81M | 0.59M | -0.22M | 0.03M | 0.93M | 0.09M | -0.06M | 0.16M | 0.02M | 0.03M | -0.01M | -0.08M | 0.46M | | 0.09M | -0.09M | 0.29M | 0.87M | | 3.40M | 0.02M | 0.27M | -0.21M | -0.06M | | -0.03M | -0.10M |
|
Cash from Operations (Quarter)
|
1.74M | 9.89M | 10.35M | | 3.04M | 2.67M | 6.79M | -0.90M | -5.61M | 11.13M | 10.00M | 11.14M | 7.30M | 8.46M | -0.58M | 9.51M | 4.94M | -2.29M | 12.23M | 10.81M | 4.70M | 9.58M | 12.39M | 18.54M | 7.44M | 14.95M | 14.37M | 18.99M | 3.04M | 10.16M | 4.32M | 23.77M | -8.87M | 12.96M | 8.34M | 25.01M | -6.53M | 5.94M | -17.84M | 3.88M | -5.42M | 11.45M | 5.87M | 12.20M | -8.90M | 1.94M | -8.79M | 8.56M | -24.75M | 7.50M | 1.37M | 15.95M | -25.90M | 5.27M | -12.53M | 5.00M | -18.25M | 2.47M | -13.16M | 18.81M | -15.91M | 4.66M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.60M | | | | | | | | | | | | | | | 159.50M | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.02M | 0.23M | 0.26M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
3.03M | 2.96M | 3.13M | | 3.13M | 3.14M | 3.19M | 5.21M | 5.87M | 6.29M | 6.41M | 8.66M | 5.91M | 7.96M | 7.24M | 7.22M | 6.70M | 7.30M | 8.78M | 7.08M | 7.11M | 7.20M | 6.98M | 6.83M | 6.15M | 6.13M | 6.17M | 6.36M | 5.79M | 5.88M | 5.72M | 5.77M | 5.60M | 6.69M | 6.87M | 6.72M | 5.21M | 5.90M | 6.44M | 6.25M | 6.58M | 6.44M | 6.38M | 6.52M | 7.00M | 7.28M | 7.41M | 7.67M | 7.66M | 7.82M | 7.84M | 7.56M | 6.69M | 6.68M | 7.52M | 6.82M | 6.79M | 6.86M | 6.32M | 5.83M | 6.02M | 5.75M |
|
Change in Receivables (Quarter)
|
-6.21M | 2.05M | 2.72M | | -0.72M | 5.24M | -4.89M | 2.77M | -3.19M | 1.70M | -2.43M | 2.91M | -1.79M | 1.92M | 9.54M | 5.12M | -5.82M | 2.75M | -0.47M | 1.44M | -5.92M | 1.02M | 2.42M | -0.64M | -2.82M | -0.22M | -3.85M | -1.58M | -3.10M | 0.80M | -0.60M | -2.15M | 0.56M | 2.51M | 0.79M | -0.68M | -11.47M | 2.01M | 1.63M | -4.08M | 2.71M | -0.42M | -0.46M | 2.34M | 0.04M | 2.89M | 3.52M | 10.71M | 1.43M | -0.41M | -1.78M | 2.06M | -3.16M | 2.48M | -1.67M | -5.55M | -3.78M | 3.73M | 0.47M | -0.45M | -0.14M | 1.57M |
|
Change in Inventory (Quarter)
|
4.04M | -0.52M | -3.57M | | 1.79M | -0.24M | -1.27M | 1.25M | 11.04M | -1.08M | -0.48M | -7.56M | 3.47M | 0.88M | -0.86M | 2.62M | 9.19M | 4.89M | -6.61M | -1.83M | 6.92M | -3.45M | -4.93M | -10.52M | 3.05M | -1.49M | 1.03M | -3.27M | 0.78M | -1.38M | 2.51M | -7.65M | 0.76M | 0.19M | 1.75M | -1.27M | 5.15M | 4.86M | 4.03M | 4.81M | -7.25M | -3.28M | -0.59M | -0.42M | 0.67M | -1.15M | -0.11M | 3.38M | 6.24M | 5.59M | 0.42M | -4.06M | 4.57M | 4.27M | -2.02M | 2.58M | 4.05M | 1.25M | -2.81M | -1.15M | 0.19M | 3.28M |
|
Change in Accured Expenses (Quarter)
|
-7.68M | 1.73M | 0.31M | | -1.62M | 2.51M | 2.56M | 3.12M | -6.81M | -0.05M | -3.27M | 0.42M | 1.28M | 2.13M | -0.59M | 3.97M | -0.23M | -5.91M | -0.29M | 0.17M | -0.13M | -1.72M | -2.19M | 1.08M | -2.48M | 1.33M | -0.27M | 20.62M | -7.20M | 2.74M | -5.34M | 2.70M | -13.43M | 3.35M | -0.25M | 15.55M | -17.63M | 8.80M | -9.17M | 2.54M | -10.09M | 6.24M | 2.10M | 6.62M | -6.34M | 1.83M | -7.29M | 15.71M | -8.99M | 6.15M | -4.27M | 9.25M | -16.54M | 15.57M | 17.71M | 10.79M | -14.98M | 7.48M | -10.96M | 2.59M | -10.70M | 3.18M |
|
Other Working Capital Changes (Quarter)
|
-0.38M | -0.82M | -1.18M | | 0.15M | 1.84M | 3.28M | 0.72M | 0.60M | -0.90M | -0.10M | -0.58M | 0.38M | 1.51M | 1.08M | -4.17M | 2.84M | 0.88M | -1.39M | -1.15M | 2.60M | -0.46M | -1.36M | -1.49M | 0.87M | -0.40M | 0.75M | 2.31M | -0.62M | 1.32M | -0.15M | 0.68M | 1.20M | -0.02M | 0.33M | 0.36M | 0.75M | 2.80M | 5.83M | -3.22M | 3.56M | 2.76M | 2.50M | -5.64M | 3.35M | 0.83M | 2.96M | -2.13M | 5.73M | -1.80M | -3.54M | -0.72M | 4.17M | 0.81M | 2.59M | 4.03M | 0.84M | -0.76M | 9.39M | -12.55M | 5.53M | -3.23M |
|
Capital Expenditures (Quarter)
|
0.66M | 0.83M | -0.41M | | -1.00M | 1.30M | 0.20M | 1.99M | 0.97M | -1.77M | 8.51M | 4.41M | 2.90M | 4.29M | 1.81M | 2.17M | 5.10M | 2.42M | 3.52M | 0.34M | 0.74M | 0.42M | 0.73M | 0.43M | 0.48M | 1.36M | 0.41M | 0.74M | 0.50M | 0.72M | 0.42M | 0.74M | 0.68M | 0.73M | 0.89M | 0.81M | 1.39M | 2.62M | 1.74M | 1.48M | | | | 5.19M | 1.02M | 6.17M | 1.49M | -4.38M | 0.81M | 1.28M | 2.83M | -1.11M | 0.79M | 0.55M | 1.90M | -0.73M | 1.31M | 0.58M | 1.98M | 0.60M | 0.82M | 0.33M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.20M | | | | | | | | | | | 0.54M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | 0.20M | 237.37M | -0.86M | 1.26M | 0.25M | | 0.93M | -0.78M | 0.03M | | 0.15M | 0.10M | 0.75M | | | | 0.02M | | | | | | | | | | 37.00M | 47.92M | | | | 45.76M | 10.00M | | | | | | 3.60M | | | | | 0.54M | | | | | 3.25M | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | 34.50M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
14.60M | 71.28M | 20.01M | | 41.56M | 27.71M | 24.99M | 99.85M | 7.37M | 9.62M | | | 0.30M | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
5.88M | -49.76M | -3.46M | | -0.28M | -8.45M | -16.70M | -150.79M | 2.29M | -8.73M | -11.39M | -4.41M | -6.77M | -4.44M | -1.82M | -3.42M | -4.85M | -2.37M | -4.27M | -1.25M | -0.74M | -0.40M | -2.75M | -3.68M | -0.48M | -0.92M | -0.41M | -0.74M | -0.50M | -0.72M | -1.69M | -0.74M | -37.68M | -48.65M | 0.46M | 168.43M | -1.54M | -48.58M | -11.74M | -1.48M | -1.82M | -1.36M | -1.38M | -9.14M | -9.09M | -3.85M | -2.59M | -3.77M | -3.58M | -2.50M | -2.15M | -1.53M | 98.44M | -1.79M | 29.40M | -2.34M | -2.40M | -1.96M | -3.19M | -2.62M | -1.55M | -1.62M |
|
Other financing activities (Quarter)
|
0.01M | -0.04M | -0.07M | 0.20M | -0.24M | 0.04M | -0.04M | 2.62M | -0.05M | 0.56M | -0.08M | -0.42M | 0.06M | 0.09M | | | | | | | | | | | | | 0.16M | 0.03M | | | | | | | | | 0.74M | | 0.03M | | | | | | | | | | 0.71M | 0.04M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.79M | -0.20M | 1.23M | | 1.74M | -1.73M | 0.99M | 141.34M | -1.30M | -1.98M | -1.25M | -1.76M | -0.27M | -10.91M | -5.47M | 2.64M | -2.39M | 5.77M | -2.74M | -11.11M | -2.07M | -10.30M | -6.80M | -4.50M | -1.80M | -15.61M | -14.01M | -6.57M | -2.54M | -7.72M | -0.43M | -0.86M | -2.65M | 53.90M | -10.08M | -7.24M | -135.75M | | 15.56M | 24.95M | 0.49M | -0.01M | -8.02M | -9.45M | 5.45M | 0.94M | 0.97M | 0.33M | 24.38M | 0.10M | 0.94M | | -59.59M | -0.35M | 0.69M | -5.00M | -0.51M | -1.12M | 7.15M | -5.77M | 0.14M | -0.09M |
|
Exchange Rate Effect (Quarter)
|
0.04M | -0.00M | 0.00M | | 0.01M | -0.03M | 0.02M | 0.05M | 0.01M | 0.01M | -0.06M | -0.02M | 0.00M | | 0.08M | | | -0.04M | -0.40M | 0.24M | -0.01M | -0.15M | 0.05M | 0.07M | -0.08M | -0.17M | -0.03M | 0.29M | 0.66M | -0.06M | 0.24M | -0.36M | -0.13M | -0.15M | 0.16M | -0.26M | -0.17M | 0.24M | -0.07M | -0.07M | 0.25M | 0.02M | -0.02M | 0.08M | -0.14M | -0.21M | 0.02M | -0.18M | -0.32M | 0.19M | 0.09M | 0.08M | 0.01M | 0.19M | -0.02M | -0.06M | 0.12M | -0.30M | -0.13M | 0.71M | 0.19M | -0.07M |
|
Change in Cash (Quarter)
|
8.44M | -40.07M | 8.12M | | 4.51M | -7.54M | -8.91M | -10.31M | -4.61M | 0.43M | -2.70M | 4.95M | 0.26M | -6.89M | -7.79M | 8.72M | -2.30M | 1.07M | 4.83M | -1.31M | 1.88M | -1.27M | 2.90M | 10.44M | 5.08M | -1.75M | -0.09M | 11.97M | 0.66M | 1.66M | 2.44M | 21.80M | -49.33M | 18.06M | -1.12M | 185.94M | -143.99M | -42.40M | -14.09M | 27.27M | -6.51M | 10.10M | -3.56M | -6.31M | -12.69M | -1.18M | -10.40M | 4.93M | -4.26M | 5.29M | 0.25M | 14.51M | 12.97M | 3.31M | 17.55M | -2.40M | -21.05M | -0.92M | -9.33M | 11.13M | -17.13M | 2.88M |
|
Free Cash Flow (Quarter)
|
1.08M | 9.06M | 10.75M | | 4.04M | 1.37M | 6.59M | -2.89M | -6.58M | 12.90M | 1.49M | 6.72M | 4.40M | 4.17M | -2.40M | 7.34M | -0.16M | -4.71M | 8.72M | 10.46M | 3.96M | 9.15M | 11.67M | 18.11M | 6.96M | 13.58M | 13.95M | 18.25M | 2.54M | 9.44M | 3.89M | 23.03M | -9.55M | 12.22M | 7.46M | 24.20M | -7.92M | 3.31M | -19.58M | 2.40M | -5.42M | 11.45M | 5.87M | 7.01M | -9.93M | -4.23M | -10.28M | 12.94M | -25.55M | 6.22M | -1.46M | 17.06M | -26.69M | 4.71M | -14.43M | 5.73M | -19.57M | 1.90M | -15.14M | 18.21M | -16.73M | 4.33M |
|
Net Cash Flow (Quarter)
|
8.40M | -40.07M | 8.12M | | 4.50M | -7.51M | -8.92M | -10.36M | -4.62M | 0.42M | -2.64M | 4.97M | 0.26M | -6.89M | -7.87M | 8.72M | -2.30M | 1.11M | 5.22M | -1.55M | 1.89M | -1.12M | 2.85M | 10.37M | 5.16M | -1.57M | -0.06M | 11.68M | -0.00M | 1.72M | 2.20M | 22.17M | -49.20M | 18.20M | -1.28M | 186.20M | -143.82M | -42.65M | -14.02M | 27.35M | -6.76M | 10.08M | -3.53M | -6.39M | -12.55M | -0.97M | -10.42M | 5.12M | -3.94M | 5.11M | 0.17M | 14.43M | 12.95M | 3.12M | 17.57M | -2.33M | -21.17M | -0.61M | -9.20M | 10.42M | -17.32M | 2.95M |