|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.85M | -8.77M | 9.57M | | | | | 20.45M | 89.85M | 20.91M | -34.70M | 30.49M | 0.84M | 10.63M | -24.97M | 12.04M | 12.81M | -1.93M | -0.04M | 13.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.90M | 11.10M | 1.20M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 5.40M | 3.20M | 4.01M | 5.40M | 4.69M | -14.10M | 5.04M | 5.45M | 5.24M | -15.73M | 4.84M | 4.88M | 5.03M | 6.02M | 5.49M | 6.37M | 6.66M | 5.55M | 4.83M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.06M | -166.85M | 1.89M | 0.65M | 7.93M | 2.70M | 4.27M | -63.96M | 6.43M | 4.08M | 10.64M | -0.04M | 0.14M | -7.21M | 6.14M | 2.99M | 0.44M | -0.60M | 7.27M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.01M | -0.40M | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.97M | 26.75M | 30.34M | 17.87M | 26.37M | 27.70M | 31.47M | 18.51M | 15.63M | 18.68M | 26.15M | 29.66M | 24.95M | 25.13M | -38.32M | 32.47M | 36.71M | 46.80M | 8.50M | -7.24M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.12M | -0.12M | -0.12M | -0.12M | -0.11M | -0.11M | -0.11M | -0.11M | -0.09M | -0.10M | -0.10M | -0.10M | -0.11M | -0.20M | -0.42M | -0.43M | -0.45M | -0.46M | -0.46M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 0.94M | 0.94M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | 4.16M | 3.66M | 3.79M | 3.50M | 2.72M | 2.57M | 2.79M | 4.54M | 4.69M | 4.68M | 3.84M | 3.89M | 4.01M | 7.23M | 14.14M | 15.12M | 15.21M | 15.80M | 15.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 1.39M | -2.44M | 4.57M | 2.70M | 5.02M | 5.19M | -7.41M | 4.33M | -1.29M | -0.48M | 1.02M | 5.06M | -7.25M | -1.79M | 4.79M | -1.68M | 2.57M | -0.72M | 4.34M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.14M | 2.54M | 4.01M | 2.49M | 6.08M | 4.05M | 2.90M | | 10.76M | -9.98M | 12.92M | 6.11M | -7.67M | 13.22M | -12.45M | -0.25M | 0.25M | -16.06M | 17.14M | 0.23M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | -0.88M | 1.33M | -0.86M | 1.72M | 0.26M | -3.66M | 1.19M | 2.81M | -1.47M | 1.13M | 4.81M | 3.03M | 1.91M | -21.05M | 0.13M | -5.24M | 4.19M | 11.48M | -2.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94M | 22.73M | -2.15M | -5.93M | 3.88M | -14.20M | 4.21M | -9.62M | 2.44M | 2.09M | 9.44M | -1.44M | 5.37M | 9.03M | -1.80M | 2.72M | 1.73M | 12.71M | 4.71M | -20.94M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 24.56M | -5.95M | -0.39M | 0.47M | -12.94M | 4.51M | 8.63M | 6.52M | 22.31M | 12.44M | 5.90M | 5.24M | 2.46M | -0.19M | 3.53M | 8.08M | -1.13M | -1.07M | 11.59M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 0.63M | 3.23M | 1.46M | 16.02M | -5.93M | 32.37M | 9.97M | 0.43M | -5.70M | 3.11M | 6.52M | -1.68M | 4.80M | 3.91M | 2.75M | 3.43M | 19.30M | -9.69M | 25.72M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.72M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.80M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.75M | -1.18M | -4.66M | -9.05M | -10.89M | -19.18M | -31.29M | 1.56M | 22.36M | -27.33M | 33.26M | -2.60M | -0.08M | -0.54M | -333.98M | -2.44M | -4.79M | -16.25M | -16.45M | -11.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -321.61M | -1.29M | -4.81M | -1.88M | -4.36M | -20.41M | -1.74M | -7.45M | -104.02M | -2.41M | -6.55M | -13.30M | -16.16M | -9.45M | 237.59M | -1.57M | -0.69M | 1.16M | -0.24M | -2.61M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.12M | 0.01M | -0.02M | 0.02M | 0.06M | -0.05M | 0.09M | -0.03M | 0.02M | 0.02M | 0.03M | 0.02M | -0.02M | | 0.06M | 0.50M | -0.23M | -0.16M | 0.13M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.86M | -628.95M | 12.68M | 6.92M | 11.14M | -11.83M | -1.61M | 12.72M | -66.07M | -11.04M | 52.88M | 13.78M | 8.73M | 15.13M | -134.70M | 28.52M | 31.73M | 31.48M | -8.35M | -21.66M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.85M | 26.12M | 27.12M | 16.41M | 10.35M | 33.63M | -0.90M | 8.54M | 15.19M | 24.37M | 23.04M | 23.14M | 26.63M | 20.33M | -42.23M | 29.72M | 33.28M | 27.51M | 18.19M | -32.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -346.33M | 24.28M | 20.87M | 6.93M | 11.12M | -11.89M | -1.56M | 12.63M | -66.03M | -11.07M | 52.86M | 13.76M | 8.71M | 15.14M | -134.70M | 28.46M | 31.23M | 31.71M | -8.19M | -21.79M |