|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -8.08M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.68M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 0.06M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.05M | 0.61M | 0.20M | 1.19M | 0.10M | 1.65M | 0.23M | -0.32M | 0.01M | 0.13M | -0.14M | 0.46M | | -0.12M | -0.03M | 0.95M | -0.26M | 0.45M | -1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.04M | 0.06M | -0.08M | 0.46M | 0.09M | -0.09M | | | 0.87M | -0.32M | 3.40M | 0.46M | 0.02M | 0.04M | 0.04M | 0.08M | 0.11M | -0.23M | 0.32M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -3.11M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.50M | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.42M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -7.06M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -6.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 4.08M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 1.02M | 6.17M | -3.93M | 1.04M | 2.23M | 1.22M | 1.48M | -1.11M | 0.77M | 1.24M | 1.24M | -0.73M | 1.31M | 1.16M | 1.21M | 0.78M | 0.73M | 1.29M | 0.49M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | | | | | 0.54M | | | | | 3.25M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | 34.50M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -1.51M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.04M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 0.62M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.17M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -3.83M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.58M | -9.93M | -4.23M | -4.86M | 7.52M | -26.97M | 6.28M | -0.11M | 17.06M | -26.67M | 4.03M | -13.77M | 5.73M | -19.57M | 1.31M | -14.37M | 18.03M | -16.64M | 3.37M | -3.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -4.00M |