|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.78M | 12.53M | 13.97M | 22.71M | 21.44M | 385.00M | 32.79M | 16.57M | 23.51M | 5.79M | -17.41M | 8.50M | -2.23M | -10.54M | -1.45M | -6.01M | -11.09M | -3.51M | -13.19M | -13.62M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 3.22M | 3.83M | 5.40M | 4.63M | 8.55M | 8.27M | 9.87M | 10.60M | 22.77M | 34.12M | 0.92M | 9.61M | 18.07M | 6.90M | 7.95M | 21.99M | 7.13M | 8.27M | 5.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.26M | -0.45M | -0.82M | -0.64M | 29.93M | -31.47M | 32.16M | 0.15M | 0.41M | 0.96M | 1.18M | 0.88M | 0.91M | 0.22M | -0.57M | 0.65M | -10.50M | -10.50M | 0.37M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.54M | | 0.77M | 0.17M | 0.45M | 3.55M | 4.46M | 0.20M | 0.60M | 0.60M | | 0.60M | 7.34M | 0.10M | 0.36M | 10.36M | 0.44M | -0.52M | -0.31M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.85M | 36.09M | 38.59M | 44.22M | 80.61M | 50.77M | 61.82M | 25.67M | 36.67M | 23.19M | 48.65M | 13.82M | -9.63M | 18.59M | 11.02M | 14.11M | 32.49M | 10.19M | -8.12M | -8.34M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.49M | 13.20M | 13.74M | 13.25M | 13.72M | 11.94M | 8.60M | 8.59M | 9.35M | 7.21M | 31.16M | 12.95M | 26.52M | 39.85M | 14.56M | 14.13M | 46.95M | 14.34M | 14.13M | 14.29M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04M | -1.38M | -11.66M | | 3.53M | 2.30M | -2.22M | -51.80M | 9.47M | 15.58M | 10.60M | -8.16M | -1.01M | -9.17M | 12.04M | -4.71M | 15.89M | -5.35M | 4.24M | 4.67M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 6.61M | 0.80M | 9.18M | 9.14M | 19.32M | 14.45M | 14.50M | 6.91M | 1.28M | 21.74M | 4.50M | 8.46M | 14.85M | -10.78M | -1.24M | -7.62M | 6.48M | 3.94M | -1.05M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | -2.30M | 0.15M | -0.30M | 2.08M | 9.56M | 3.97M | 8.15M | -6.03M | -17.14M | -21.58M | 3.07M | -3.21M | -4.30M | -1.52M | -0.38M | 5.63M | -9.18M | -1.26M | -4.82M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | 15.10M | 15.27M | 18.89M | 52.89M | 17.39M | -5.15M | 11.29M | 5.48M | -12.05M | -29.37M | -1.12M | -15.23M | -28.92M | -4.72M | -5.65M | -22.79M | 0.88M | -10.65M | -1.52M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.07M | 0.27M | 0.56M | 0.41M | 0.85M | -1.27M | -1.69M | 0.47M | 2.24M | 2.51M | -0.80M | -0.76M | -0.90M | 0.64M | -0.36M | 0.06M | 10.40M | 10.40M | -0.09M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 0.78M | 0.50M | 3.55M | 2.56M | 6.30M | 1.22M | -0.67M | | -1.11M | 7.82M | 1.11M | -4.36M | -3.64M | -2.59M | 0.09M | -4.67M | | -2.14M | -1.59M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.88M | 5.74M | 4.29M | 3.29M | 24.99M | 29.58M | 43.43M | 40.01M | 19.36M | 13.83M | 17.30M | 3.56M | 4.13M | 29.76M | 2.51M | 11.91M | 9.93M | 9.77M | -1.17M | 3.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.13M | | | 0.03M | | 0.15M | 0.36M | | | | | | 0.01M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.07M | 0.11M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.92M | | | | | | | | | | 5.50M | | 92.10M | 11.10M | 30.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.34M | -13.30M | -15.77M | -32.13M | -23.91M | -23.80M | -43.43M | -39.68M | -39.97M | -55.42M | -90.60M | -12.51M | -21.43M | -28.59M | -6.74M | -7.36M | -22.17M | 81.94M | -7.43M | 13.68M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.19M | -0.59M | -11.54M | -2.67M | -6.54M | -12.63M | 35.52M | 5.50M | 5.46M | 7.53M | -6.42M | -3.00M | -2.15M | -10.92M | -3.71M | -0.03M | -16.27M | -21.63M | -11.58M | -11.38M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.12M | -0.14M | 0.91M | -0.01M | 0.32M | -0.15M | -0.21M | -0.42M | -0.03M | -0.12M | -0.14M | 0.08M | -0.08M | 0.10M | -0.14M | -0.04M | -0.07M | -0.03M | -0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.68M | 24.31M | 11.14M | 10.34M | 50.15M | 14.66M | 53.75M | -8.72M | 1.75M | -24.74M | -48.49M | -1.82M | -33.12M | -21.01M | 0.68M | 6.58M | -5.97M | 70.43M | -27.16M | -6.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | 30.34M | 34.30M | 40.93M | 55.61M | 21.19M | 18.39M | -14.34M | 17.32M | 9.36M | 31.36M | 10.26M | -13.76M | -11.17M | 8.51M | 2.19M | 22.56M | 0.42M | -6.96M | -11.36M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.67M | 22.19M | 11.27M | 9.43M | 50.16M | 14.34M | 53.91M | -8.51M | 2.16M | -24.71M | -48.37M | -1.69M | -33.20M | -20.93M | 0.58M | 6.72M | -5.94M | 70.50M | -27.14M | -6.04M |