|
Net Income (Quarter)
|
| | | | 2.67M | 1.42M | -1.17M | -2.16M | -0.70M | 1.63M | 3.72M | -6.84M | -4.39M | -6.46M | 5.47M | -6.19M | -10.39M | 0.96M | 9.64M | -11.37M | -5.58M | -5.48M | -44.08M | -18.87M |
|
Depreciation and Depletion (Quarter)
|
| | | | 0.20M | 0.19M | 0.35M | 0.30M | 0.40M | 0.40M | 0.50M | 0.50M | 0.60M | 0.90M | 0.80M | 0.80M | 0.90M | 0.90M | 0.90M | 0.90M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Share-based Compensation (Quarter)
|
| | | | 1.20M | 2.46M | 3.01M | 3.84M | 3.93M | 4.36M | 4.46M | 4.70M | 5.92M | 5.76M | 5.67M | 5.64M | 7.15M | 7.05M | 7.00M | 6.63M | 6.79M | 5.64M | 5.53M | 4.86M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | -2.89M | -0.34M | -2.06M | -2.63M | 38.58M | -0.18M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | 0.08M | 0.14M | 0.22M | 0.08M | 0.26M | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | 1.46M | 8.92M | 0.62M | | 0.69M | | -10.01M | 1.08M | 7.89M | -0.01M | 0.01M | -1.20M | 2.26M | 0.86M | 1.91M | | -3.11M | 2.75M | 5.39M | -0.24M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | -0.06M | 0.07M | 0.15M | 0.07M | 0.21M | 0.17M | 0.29M | | 0.01M | 0.78M | -0.53M | 0.91M | 0.12M | -1.11M | 0.01M | | 0.05M | 0.05M | 0.31M | 0.19M |
|
Non-cash Items (Quarter)
|
| | | | 9.70M | 2.92M | 147.62M | 3.16M | 15.70M | 4.16M | 37.20M | 4.40M | 24.10M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | -3.91M | 1.16M | 5.45M | -1.48M | -9.44M | -7.50M | 6.19M | 2.86M | -2.85M | -4.24M | 9.51M | 3.96M | 6.20M | 13.22M | 2.00M | -0.12M | 0.11M | -3.90M | -0.77M | -2.74M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | 0.68M | 0.69M | 0.70M | 1.10M | 0.80M | 0.80M | 0.79M | 0.79M | 0.76M | 0.67M | 0.96M | 0.89M | 1.01M | 1.10M | 1.14M | 1.15M | 0.95M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 0.20M | 0.19M | 0.69M | 0.79M | 0.86M | 0.07M | 0.76M | 1.00M | 1.65M | 1.77M | 1.63M | 1.70M | 1.81M | 1.85M | 1.85M | 1.88M | 1.89M | 1.92M | 1.90M | 1.86M |
|
Change in Receivables (Quarter)
|
| | | | 8.29M | 5.59M | 0.72M | 1.04M | 6.93M | 3.82M | 7.96M | -6.05M | 6.80M | 6.85M | -0.26M | -4.24M | -5.92M | 6.25M | 9.33M | -6.45M | -0.65M | 0.59M | 6.15M | -9.64M |
|
Change in Inventory (Quarter)
|
| | | | 0.26M | 0.96M | 2.23M | 5.92M | 8.43M | 5.18M | -1.88M | 3.19M | -3.03M | 1.89M | -6.33M | -4.77M | -4.43M | -3.56M | -2.00M | 1.50M | 3.57M | 2.22M | -2.05M | 1.63M |
|
Change in Account Payables (Quarter)
|
| | | | -0.26M | 0.64M | -0.74M | 2.78M | 0.90M | -0.91M | -0.91M | 0.30M | -2.00M | 1.71M | -1.79M | 0.61M | -0.52M | 2.23M | 0.26M | 0.41M | 0.76M | 0.59M | -1.31M | 0.39M |
|
Change in Accured Expenses (Quarter)
|
| | | | 0.37M | 1.59M | 8.88M | 0.56M | 2.23M | 0.04M | 4.64M | 1.76M | -1.49M | 0.34M | 0.12M | -4.60M | -4.79M | 5.63M | 2.94M | -2.12M | 2.79M | -1.41M | 4.71M | -3.89M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.18M |
|
Other Working Capital Changes (Quarter)
|
| | | | 3.45M | 2.71M | 3.38M | 4.35M | 4.31M | -2.17M | 2.92M | -0.05M | -1.37M | 8.63M | 2.30M | 2.92M | -2.34M | -2.88M | 6.04M | -1.03M | -1.16M | 4.06M | 1.74M | -3.85M |
|
Capital Expenditures (Quarter)
|
| | | | -0.17M | -0.03M | -0.17M | 0.78M | -0.53M | -0.02M | 1.35M | 0.51M | -0.47M | 0.07M | 4.55M | 0.29M | 1.33M | -1.52M | 0.08M | 0.85M | 1.58M | -2.34M | 0.04M | 1.31M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | 0.08M | 0.02M | 0.19M | 0.03M | 0.02M | 0.00M | 0.20M | 0.01M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | 0.04M | 0.08M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.15M | -0.01M | 0.01M | 0.00M | 0.07M | -0.00M | 0.03M | 0.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | 44.90M | | 0.00M | | | | | 0.47M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | 10.00M | 68.00M | 54.00M | 72.00M | 40.00M | 38.00M | 45.00M | 70.43M | 66.47M | 79.20M | 76.11M | 70.71M |
|
Cash from Investing Activities (Quarter)
|
| | | | -1.25M | -1.31M | -18.30M | -0.78M | -2.92M | -1.15M | -51.06M | -168.87M | 2.79M | 43.12M | 29.07M | -5.75M | 2.02M | -15.81M | -63.43M | 9.45M | -16.41M | 18.92M | -1.84M | -27.08M |
|
Other financing activities (Quarter)
|
| | | | | -1.08M | | | 0.07M | 0.07M | 0.07M | 0.06M | 0.11M | 0.15M | 0.10M | 0.15M | 0.13M | 0.15M | 0.13M | 0.13M | 0.10M | 0.17M | 0.27M | 0.24M |
|
Cash from Financing Activities (Quarter)
|
| | | | -3.72M | 217.08M | 0.02M | 0.36M | 1.14M | 0.15M | 3.85M | | 0.22M | -8.27M | -33.75M | 1.61M | -1.71M | -12.08M | -3.64M | -11.54M | -2.60M | 1.94M | -1.23M | 3.98M |
|
Exchange Rate Effect (Quarter)
|
| | | | 0.15M | -0.01M | 0.68M | -0.22M | -1.40M | 0.13M | -1.00M | -1.09M | -1.01M | 1.47M | -0.82M | 1.70M | 2.26M | -0.94M | 1.52M | -1.23M | -0.92M | 0.85M | 1.41M | 0.65M |
|
Change in Cash (Quarter)
|
| | | | -8.74M | -204.38M | 409.15M | -2.11M | -12.61M | -8.37M | -42.02M | -167.11M | -0.85M | 32.09M | 4.00M | 1.51M | 8.78M | -15.62M | -63.56M | -3.45M | -19.83M | 17.81M | -2.43M | -25.19M |
|
Free Cash Flow (Quarter)
|
| | | | -3.74M | 1.19M | 5.62M | -2.26M | -8.91M | -7.49M | 4.84M | 2.35M | -2.38M | -4.30M | 4.96M | 3.67M | 4.87M | 14.74M | 1.92M | -0.97M | -1.47M | -1.56M | -0.81M | -4.04M |
|
Net Cash Flow (Quarter)
|
| | | | -8.89M | 216.93M | -12.83M | -1.90M | -11.21M | -8.50M | -41.02M | -166.02M | 0.16M | 30.61M | 4.82M | -0.18M | 6.51M | -14.67M | -65.08M | -2.22M | -18.91M | 16.96M | -3.84M | -25.83M |