|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16M | 4.57M | 1.19M | 2.85M | 4.13M | 11.22M | 5.78M | 5.90M | 6.73M | 6.37M | -3.05M | 3.99M | 9.70M | 11.86M | 10.08M | 10.50M | 10.24M | 10.00M | 11.71M | 11.30M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 1.13M | 1.55M | 1.74M | 1.70M | 1.65M | 1.65M | 1.60M | 1.75M | 1.76M | 1.81M | 1.97M | 2.19M | 2.53M | 2.73M | 2.93M | 3.06M | 3.11M | 3.20M | 3.25M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | 1.80M | 2.02M | 2.24M | 2.14M | 2.18M | 2.87M | 3.46M | 3.52M | 3.43M | 3.11M | 3.47M | 3.51M | 3.07M | 3.56M | 3.94M | 3.87M | 3.98M | 3.99M | 4.51M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | -6.59M | 1.73M | 0.43M | 0.20M | -5.75M | 0.91M | -3.64M | -3.76M | -6.24M | -0.30M | -1.57M | -1.10M | -8.79M | 0.50M | -0.94M | -2.08M | -4.14M | 5.14M | -0.25M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 2.10M | -0.03M | 10.00M | 0.90M | -0.30M | 0.56M | -0.67M | 0.09M | -5.90M | 0.07M | 3.33M | 1.15M | 2.75M | -0.00M | -0.03M | 12.95M | 5.50M | 0.30M | -0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.77M | 0.41M | 0.03M | 0.46M | -0.91M | | | | | 9.72M | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.79M | 15.64M | 5.88M | 5.88M | 19.46M | 6.52M | 2.68M | 6.93M | 18.20M | 8.95M | 18.67M | 13.05M | 24.93M | 26.43M | 29.72M | 26.29M | 23.95M | 28.00M | 35.63M | 41.48M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 4.54M | 8.56M | 7.00M | 7.00M | 7.29M | 6.96M | 6.10M | 6.30M | 6.75M | 6.59M | 6.16M | 6.17M | 6.18M | 5.83M | 5.30M | 5.31M | 5.97M | 7.31M | 7.93M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 1.13M | 1.55M | 1.74M | 1.70M | 1.65M | 1.65M | 1.60M | 1.75M | 1.76M | 1.81M | 1.97M | 2.19M | 2.53M | 2.73M | 2.93M | 3.06M | 3.11M | 3.20M | 3.25M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.97M | 4.80M | 10.32M | 8.20M | -3.14M | -14.84M | 15.45M | 7.27M | -3.29M | -18.21M | -0.45M | 5.06M | -4.44M | -0.06M | -7.01M | -4.53M | -3.53M | 12.47M | -4.58M | -14.72M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | -1.55M | 0.02M | 1.65M | 2.55M | -2.24M | 0.02M | 0.03M | 0.11M | 4.19M | 0.29M | 0.51M | -0.68M | 0.04M | 0.58M | -0.41M | 1.98M | -1.35M | 0.46M | 0.64M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | 0.30M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78M | 12.80M | 347.59M | -0.07M | 0.03M | 0.00M | | | | | | | | | | | | | 0.52M | 48.39M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | -13.41M | -348.05M | -1.14M | -2.58M | 2.24M | -0.96M | -1.89M | -0.99M | -0.50M | -0.29M | 1.72M | -0.48M | -0.94M | -0.58M | -0.56M | -1.01M | -146.18M | 0.37M | -50.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.44M | | | | | | | | | | | | | | | | 0.28M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 1.66M | 236.96M | -9.91M | -18.50M | -15.77M | -5.90M | -4.29M | -18.73M | -5.58M | -20.38M | -22.32M | -19.92M | -26.43M | -30.54M | -25.50M | -29.25M | 119.92M | -26.94M | 9.54M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.04M | 2.19M | -0.04M | -0.63M | 1.75M | 0.39M | 0.23M | -0.03M | -0.56M | -0.75M | 1.85M | -0.21M | 0.01M | 0.11M | -0.18M | 0.13M | 0.12M | 0.07M | -0.02M | -0.13M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.75M | 5.49M | -105.24M | -5.80M | 0.13M | -6.62M | -3.95M | 0.71M | -2.08M | 2.11M | -0.14M | -7.75M | 4.54M | -0.83M | -1.57M | 0.36M | -6.19M | 1.80M | 9.03M | 0.81M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.43M | 17.19M | 5.86M | 4.23M | 16.90M | 8.77M | 2.66M | 6.90M | 18.08M | 4.76M | 18.38M | 12.54M | 25.61M | 26.40M | 29.14M | 26.70M | 21.97M | 29.36M | 35.17M | 40.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.79M | 3.89M | -105.21M | -5.17M | -1.62M | -7.00M | -4.18M | 0.74M | -1.52M | 2.86M | -2.00M | -7.54M | 4.53M | -0.94M | -1.40M | 0.23M | -6.31M | 1.73M | 9.05M | 0.94M |