|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.79M | 12.51M | 14.97M | 22.71M | 21.44M | 385.00M | 32.79M | 16.58M | 23.54M | 5.79M | 11.94M | 8.54M | 6.30M | -12.53M | -1.45M | -6.01M | -18.59M | -3.48M | -13.20M | -13.62M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.54M | 8.97M | -9.80M | 0.17M | 13.01M | 8.27M | -21.39M | 10.60M | 0.21M | 6.15M | 0.38M | 0.60M | 18.07M | 6.90M | 7.95M | 21.99M | 0.44M | 14.96M | 5.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.02M | | | -0.64M | 29.93M | 0.68M | | 0.15M | 0.41M | 0.96M | 1.18M | 0.88M | 0.91M | 0.22M | -0.57M | 0.65M | -10.50M | -10.50M | 0.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.10M | | | |
|
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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04M | -1.38M | 8.79M | 2.07M | 3.53M | -7.46M | 7.55M | 26.48M | -9.91M | -24.44M | -46.25M | 11.98M | 9.50M | -9.17M | 12.04M | -4.71M | 15.89M | 2.33M | -8.08M | 9.32M |
|
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 | 0.52M | 7.13M | 7.82M | 1.30M | 10.69M | -3.64M | -0.14M | -2.36M | -4.67M | -0.84M | -1.30M | -1.59M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.88M | 5.74M | 4.29M | 3.29M | 24.99M | 29.58M | 43.43M | 40.01M | 40.26M | 13.83M | 91.26M | 3.56M | 22.03M | 3.91M | 2.51M | 11.91M | 22.84M | 4.74M | 3.86M | 3.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.13M | | | 0.03M | | 0.15M | 0.36M | | | | | | 0.01M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 1.77M | | 2.72M | 0.56M | 2.86M | 0.02M | 3.65M | 4.63M | 0.45M | 4.59M | 5.65M | 0.09M | 3.42M | 3.51M | | 3.59M | |
|
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 | -3.58M | 9.36M | -42.61M | 10.26M | -31.66M | 14.69M | 8.51M | 2.19M | 9.65M | 5.45M | -11.98M | -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 |