|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | -1.59M | 1.98M | | | -2.17M | 3.49M | 0.45M | -0.47M | 4.41M | 2.82M | 35.90M | -0.28M | -2.12M | 2.84M | 4.33M | 2.37M | 1.49M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 2.04M | 2.00M | 1.94M | 1.88M | 2.27M | 2.55M | 2.50M | 2.48M | 2.46M | 2.50M | 2.37M | 2.36M | 2.34M | 2.38M | 2.31M | 2.27M | 2.27M | 2.30M | 2.28M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.59M | 0.14M | 0.26M | 0.93M | 0.39M | 0.81M | 0.88M | 0.94M | 0.93M | 1.42M | 1.03M | 1.31M | 0.79M | 0.70M | 0.83M | 1.28M | 1.31M | 1.64M | 1.88M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.62M | -0.39M | -0.57M | 0.40M | -0.79M | 36.75M | -1.23M | -0.48M | -0.25M | 0.11M | -0.04M | -0.02M | -30.06M | 0.98M | -0.77M | 3.35M | 2.24M | 3.54M | -0.17M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 1.25M | 0.28M | -0.04M | 0.26M | -2.68M | -2.54M | 1.44M | -0.57M | -1.14M | 0.67M | 0.30M | -1.97M | 3.26M | 1.84M | 5.24M | -4.41M | 0.34M | 0.47M | -1.54M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.77M | -13.65M | 6.00M | -7.64M | -5.75M | -5.45M | 8.26M | 6.93M | -10.27M | 18.64M | 21.65M | -21.44M | -4.95M | 24.75M | 24.29M | -26.14M | 10.40M | 29.18M | 22.17M | -10.44M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 1.46M | 1.44M | 1.44M | 1.42M | 1.60M | 1.69M | 1.36M | 1.38M | 1.38M | 1.20M | 1.22M | 0.33M | 0.84M | 1.14M | 1.12M | 0.54M | 0.69M | 0.66M | 0.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 2.04M | 2.00M | 1.94M | 1.88M | 2.27M | 2.55M | 2.50M | 2.48M | 2.46M | 2.50M | 2.37M | 2.36M | 2.34M | 2.38M | 2.31M | 2.27M | 2.27M | 2.30M | 2.28M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.66M | -13.49M | -8.68M | 4.56M | 12.77M | 6.43M | 1.30M | -26.24M | 19.66M | -9.34M | -11.44M | 4.04M | 18.49M | -9.56M | -0.71M | -7.76M | 13.24M | -6.82M | 16.10M | -2.46M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.95M | 14.82M | -5.37M | 4.78M | 5.91M | 10.88M | -9.77M | 15.56M | -2.50M | 2.98M | -9.44M | 12.76M | -5.72M | -6.57M | -2.84M | 11.08M | -6.19M | -5.71M | -8.77M | 8.39M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58M | -11.75M | -12.75M | 4.68M | 4.67M | 2.96M | -2.24M | 4.92M | -4.46M | 0.74M | -5.76M | 3.20M | 2.85M | -5.45M | 9.80M | -12.65M | 2.67M | -2.22M | 14.21M | -8.15M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 2.36M | -1.16M | -4.18M | 1.24M | 3.00M | 0.82M | -6.39M | 5.45M | 2.75M | -3.35M | -1.81M | -2.40M | -1.64M | -0.85M | -2.61M | 1.53M | 1.59M | -4.67M | -0.45M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.04M | 0.67M | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.50M | 5.40M | 0.24M | 5.91M | -6.83M | -1.38M | 6.96M | 0.79M | 0.46M | -2.36M | -1.74M | 3.26M | -8.18M | 1.89M | 2.11M | 5.83M | -7.24M | 2.75M | -5.82M | -1.08M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 1.32M | 1.05M | 1.76M | 1.28M | 1.51M | 3.07M | 0.70M | 0.80M | 1.29M | 1.73M | 2.71M | 2.05M | 3.07M | 1.96M | 2.58M | 2.67M | 2.81M | 2.37M | 2.96M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.21M | 0.02M | 0.01M | 0.02M | 0.52M | | | 3.50M | 0.38M | | 0.01M | | 0.05M | 0.00M | -0.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 52.85M | -0.71M | | | 0.63M | 1.58M | | | | 0.42M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.71M | | 1.20M | | 7.61M | | 5.34M | 2.36M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92M | 21.16M | -1.09M | -0.54M | -6.79M | -46.73M | -2.36M | 4.66M | 3.06M | -1.92M | -3.31M | 0.79M | -1.67M | -3.07M | -2.36M | -2.58M | -2.62M | -2.81M | -2.37M | -2.96M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.18M | -0.18M | 0.33M | | | 0.26M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | -5.11M | -0.87M | 4.01M | 14.46M | 50.09M | -8.33M | -12.02M | 8.46M | -17.56M | -18.18M | 21.30M | 7.52M | -22.39M | -22.65M | 28.82M | -6.35M | -27.10M | -18.91M | 13.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -0.13M | -0.07M | 0.03M | -0.51M | -0.62M | 0.36M | 0.19M | -0.01M | -0.08M | -0.57M | -0.06M | -0.02M | -0.17M | 0.04M | 0.05M | 0.15M | -0.04M | 0.03M | -0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.88M | 2.27M | 3.97M | -4.13M | 1.42M | -2.72M | -2.06M | -0.24M | 1.24M | -0.91M | -0.41M | 0.59M | 0.87M | -0.89M | -0.68M | 0.16M | 1.57M | -0.76M | 0.92M | -0.36M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.69M | -14.97M | 4.95M | -9.40M | -7.03M | -6.96M | 5.19M | 6.23M | -11.06M | 17.35M | 19.92M | -24.16M | -7.01M | 21.68M | 22.33M | -28.71M | 7.73M | 26.37M | 19.80M | -13.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M | 2.39M | 4.04M | -4.16M | 1.93M | -2.10M | -2.42M | -0.43M | 1.25M | -0.83M | 0.16M | 0.64M | 0.89M | -0.72M | -0.72M | 0.11M | 1.43M | -0.72M | 0.89M | -0.30M |