|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.19M | -1.09M | -0.74M | -0.80M | -3.63M | 0.32M | -0.17M | 24.05M | -1.70M | -1.12M | -1.67M | -2.58M | -2.17M | -0.93M | -2.21M | 11.87M | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.81M | 0.78M | 0.83M | 0.82M | 0.81M | 0.78M | 0.77M | 0.78M | 0.81M | 0.73M | 0.86M | 0.74M | 0.72M | 0.73M | 0.69M | 0.70M | 0.74M | 0.71M | 0.89M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | 3.42M | 3.55M | 3.57M | 3.20M | 2.91M | 3.40M | 3.55M | 3.39M | 3.30M | 3.69M | 4.12M | 3.86M | 4.21M | 4.24M | 3.89M | 3.57M | 0.45M | 2.42M | 3.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | -1.50M | 0.74M | 2.11M | 1.00M | 1.20M | 1.35M | -9.86M | 0.99M | 2.67M | -15.46M | 19.61M | -0.88M | 0.47M | 1.89M | 5.20M | 0.36M | -0.10M | -0.58M | 0.26M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.24M | 0.30M | 0.32M | 0.39M | 0.41M | 0.47M | 0.48M | 0.16M | 0.23M | 0.30M | 0.33M | 0.14M | 0.26M | 0.34M | 0.36M | 0.11M | 0.29M | 0.37M | 0.41M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | | 0.47M | 0.68M | 0.06M | | 0.39M | 2.64M | 0.24M | | | 3.42M | 1.86M | | | -0.46M | 0.30M | 0.69M | 0.86M | 0.87M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.42M | 6.20M | -4.28M | 6.82M | 15.19M | -6.76M | 6.41M | 10.97M | 9.82M | -8.11M | 1.82M | 3.40M | -5.08M | -4.79M | -1.28M | 4.81M | -7.35M | 2.38M | 0.40M | 8.04M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.65M | 0.65M | 0.65M | 0.13M | 1.26M | -1.06M | 3.48M | 0.12M | 0.11M | 0.10M | 4.04M | 0.68M | -0.64M | -0.08M | 2.04M | 0.28M | 0.28M | 0.28M | 0.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.81M | 0.78M | 0.83M | 0.82M | 0.81M | 0.78M | 0.77M | 0.78M | 0.81M | 0.73M | 0.86M | 0.74M | 0.72M | 0.73M | 0.69M | 0.70M | 0.74M | 0.71M | 0.89M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.38M | -5.15M | 9.20M | 2.25M | -6.58M | 0.10M | -0.12M | 0.75M | -3.94M | 4.46M | -1.20M | 4.43M | -3.80M | 3.15M | 1.44M | -0.75M | 3.00M | 1.99M | 2.82M | -1.03M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.24M | -0.28M | 0.09M | -0.07M | 1.04M | -0.25M | -0.32M | 0.74M | -0.28M | -0.20M | 0.25M | -0.41M | -0.49M | 0.06M | 0.02M | 0.43M | -0.54M | 0.53M | -0.68M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | 0.31M | 0.17M | 0.18M | -0.46M | 0.28M | -0.80M | -0.75M | 0.09M | 0.66M | 0.16M | -0.57M | 0.36M | -1.53M | 1.22M | -3.78M | -0.97M | -0.99M | 1.95M | 2.68M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | 0.41M | | | | 1.56M | | | | 1.44M | | | | 0.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.59M | -1.32M | 2.87M | 1.06M | -0.96M | -0.05M | 0.01M | 0.95M | 1.16M | -2.10M | 3.49M | 0.23M | 1.00M | -1.16M | -0.07M | 0.20M | 1.31M | -1.16M | 2.60M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.20M | 0.20M | -0.20M | | 33.00M | -0.47M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.59M | 0.54M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 6.88M | 0.46M | -0.82M | 1.98M | 15.35M | -7.29M | | | 6.80M | | -3.62M | 4.89M | 5.76M | -1.86M | 3.62M | 4.79M | 2.51M | 2.51M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.92M | 0.90M | -5.32M | -7.87M | 16.22M | -20.44M | -0.41M | -12.07M | -4.81M | -7.44M | 8.93M | -11.79M | 6.54M | 7.83M | -7.16M | 3.62M | 5.10M | 3.08M | -9.24M | -1.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | | 1.46M | | 1.58M | | 1.67M | | 1.72M | | 1.76M | | 1.67M | | 1.72M | -3.39M | 1.55M | | 1.33M | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | | | | | | | | | | 2.33M | | | | 3.00M | 3.16M | 1.28M | 2.00M | 4.18M | 1.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.36M | | 1.46M | -0.20M | 1.58M | | 1.67M | | 1.72M | -4.46M | -0.57M | | 1.67M | | -1.28M | -3.16M | 0.28M | -2.00M | -2.85M | -1.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.03M | 0.24M | 0.33M | -0.47M | 0.25M | -0.09M | -0.02M | -0.11M | -0.48M | 0.04M | 0.17M | 0.06M | -0.02M | -0.10M | 0.32M | -0.09M | 0.01M | 0.22M | -0.39M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 7.08M | -7.91M | -0.92M | 32.52M | -26.96M | 7.57M | -1.12M | 6.62M | -20.49M | 10.22M | -8.22M | 3.20M | 3.03M | -9.82M | 5.60M | -2.06M | 3.48M | -11.47M | 5.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63M | 5.62M | -2.96M | 3.95M | 14.14M | -5.80M | 6.45M | 10.96M | 8.88M | -9.27M | 3.91M | -0.10M | -5.31M | -5.78M | -0.12M | 4.88M | -7.55M | 1.07M | 1.56M | 5.44M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 7.10M | -8.15M | -1.25M | 32.99M | -27.20M | 7.66M | -1.11M | 6.73M | -20.01M | 10.18M | -8.39M | 3.14M | 3.05M | -9.72M | 5.28M | -1.98M | 3.47M | -11.70M | 5.66M |