|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.77M | 12.50M | 13.95M | 20.02M | 21.46M | 385.00M | 32.79M | 16.58M | 23.54M | 5.83M | -17.41M | 8.54M | -2.23M | -10.53M | -1.45M | -6.01M | -10.59M | -1.12M | -3.48M | -13.19M |
|
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 | 10.43M | 0.92M | 9.61M | 18.07M | 6.90M | 7.95M | 7.14M | 7.58M | 7.13M | 8.27M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.02M | -0.73M | 0.73M | -0.64M | 29.93M | -31.47M | 32.16M | 0.15M | 0.41M | -0.63M | 1.18M | 0.88M | 0.91M | 0.22M | -0.57M | 1.00M | 12.62M | -10.50M | 18.84M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.99M | -3.04M | | -5.34M | 4.18M | -3.55M | 3.55M | 4.46M | 0.37M | 0.39M | 5.56M | 0.21M | 0.60M | 0.64M | 0.10M | 0.36M | -0.36M | | 0.24M | 0.46M |
|
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 | 11.64M | 13.82M | -9.63M | 18.59M | 11.02M | 14.11M | 7.37M | -2.83M | 10.19M | -8.12M |
|
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 | 11.01M | 12.95M | 26.52M | 39.85M | 14.56M | 14.13M | 18.26M | 15.45M | 14.34M | 14.13M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04M | -1.38M | -11.66M | 22.52M | | 5.83M | -40.20M | 64.46M | 9.47M | -4.57M | 3.18M | 11.98M | -1.01M | -9.17M | 12.04M | -16.50M | -1.51M | 28.19M | -5.35M | -0.41M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 6.61M | 0.80M | 9.18M | 9.14M | 19.32M | 14.45M | 14.50M | 6.91M | 1.28M | 15.96M | 4.50M | 8.46M | 14.85M | -10.78M | -1.24M | 4.39M | 1.55M | 6.48M | 3.94M |
|
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 | -7.51M | 3.07M | -3.21M | -4.30M | -1.52M | -0.38M | 7.52M | 7.66M | -9.18M | -1.26M |
|
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 | -16.20M | -1.12M | -15.23M | -28.92M | -4.72M | -5.65M | -12.42M | -4.10M | 0.88M | -10.65M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.07M | 0.27M | 0.56M | 0.41M | 0.85M | -1.27M | -1.69M | 0.47M | 2.24M | 1.07M | -0.80M | -0.76M | -0.90M | 0.64M | -0.36M | -0.22M | -0.46M | 10.40M | -7.67M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 0.78M | 0.50M | 3.55M | 2.56M | 6.30M | 1.22M | -0.67M | | 7.33M | 5.93M | 1.11M | 10.69M | -0.41M | -2.59M | | | 3.06M | | -2.14M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.88M | 5.74M | 4.29M | 55.79M | 24.99M | 29.58M | -29.01M | 112.45M | 40.26M | 4.88M | -0.09M | 12.51M | 4.13M | 3.91M | 6.92M | -3.18M | 6.20M | 0.64M | 9.77M | -1.17M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.13M | | | | | 0.15M | 0.36M | | | | 0.06M | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.07M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.92M | | | | | | | | | | 5.50M | | | 92.10M | 11.10M |
|
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 | -22.67M | -12.51M | -21.43M | -28.59M | -6.74M | -7.36M | -8.07M | -14.27M | 81.94M | -7.43M |
|
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 | -10.94M | -3.00M | -2.15M | -10.92M | -3.71M | -0.03M | -12.53M | 0.77M | -21.63M | -11.58M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.12M | -0.14M | 0.91M | -0.01M | 0.32M | -0.15M | -0.21M | -0.42M | -0.03M | 0.04M | -0.14M | 0.08M | -0.08M | 0.10M | -0.14M | 0.00M | 0.26M | -0.07M | -0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.68M | 24.31M | 11.14M | 10.34M | 50.15M | 14.66M | 53.75M | -8.72M | 1.75M | -24.74M | -21.93M | -1.82M | -33.12M | -21.01M | 0.68M | 6.58M | -13.23M | -16.07M | 70.43M | -27.16M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | 30.34M | 34.30M | -11.57M | 55.61M | 21.19M | 90.83M | -86.78M | -3.58M | 18.31M | 11.73M | 1.31M | -13.76M | 14.69M | 4.10M | 17.29M | 1.17M | -3.47M | 0.42M | -6.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.67M | 22.19M | 11.27M | 9.43M | 50.16M | 14.34M | 53.91M | -8.51M | 2.16M | -24.71M | -21.97M | -1.69M | -33.20M | -20.93M | 0.58M | 6.72M | -13.23M | -16.33M | 70.50M | -27.14M |