|
Net Income (Quarter)
|
| | | | | | | | -9.56M | -9.54M | -6.82M | 5.79M | 4.51M | 3.31M | -162.40M | 6.64M | 11.06M | 14.44M | -38.63M | 5.50M | -32.33M | 50.40M | 10.27M | 0.98M | 20.54M | 11.09M | -63.02M | 19.16M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | -0.12M | -0.12M | | 0.14M | -0.12M | -0.08M | | 0.14M | -0.15M | -0.11M | | 0.15M | 0.23M | 0.23M | | 3.53M | 3.57M | 4.38M | | 5.86M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | 0.37M | 0.62M | 0.46M | 0.48M | 0.46M | 0.46M | 0.35M | 0.29M | -0.05M | 0.81M | 0.34M | 0.44M | 0.28M | 1.03M | 0.23M | 0.35M | | | | 0.37M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | 8.86M | | 1.92M | | | | 0.68M | | | 3.42M | 4.95M | 9.64M | 0.00M | 3.31M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | -7.83M | -7.94M | | -5.64M | -4.68M | -3.45M | | -6.07M | 2.70M | -28.01M | | -6.82M | 8.59M | -30.15M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | 0.02M | -0.01M | | 0.13M | | | | -0.62M | 0.03M | -0.59M | | -0.48M | 0.03M | 0.08M | | | -0.76M | 0.15M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | -1.55M | | | 0.64M | 40.54M | | | 1.14M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | 2.22M | | 16.35M | | 2.20M | -5.00M | -5.15M | -5.45M | | 15.73M | 16.30M | 35.56M | | 55.21M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | -4.46M | | | | 0.39M | 0.13M | 65.73M | 3.43M | -0.30M | 14.12M | | -8.63M |
|
Change in Receivables (Quarter)
|
| | | | | | | | -0.61M | 0.72M | 0.05M | -0.01M | -296.00 | -0.32M | -0.03M | -0.27M | 0.23M | 0.25M | -0.17M | -0.01M | -0.13M | 0.19M | 3.96M | 0.18M | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 8.48M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | 0.16M | 0.15M | -0.01M | -0.43M | 0.17M | -0.36M | 0.60M | 0.15M | -0.31M | 0.17M | -0.11M | -2.00M | 1.24M | 0.15M | -1.42M | -3.42M | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.09M | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.12M | | | 3.42M | -1.65M | -3.85M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.13M | | | | -1.80M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | 14.71M | | | -6.80M | 13.63M | | | 16.07M | | | 4.70 | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | -0.12M | -0.12M | | 0.14M | -0.12M | -0.08M | | 0.14M | 4.39M | -0.11M | | 0.24M | 3.58M | 0.23M | | 3.53M | 3.57M | 4.38M | | 5.86M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | -0.14M | -0.60M | 2.16M | -0.03M | -0.00M | 123.00 | -37.81M | -0.08M | 1.88M | -0.93M | 0.69M | -0.03M | -0.33M | -0.31M | 4.43M | -4.08M | -13.12M | -15.29M | 79.66M | -26.65M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.06M | -0.01M | 0.06M | -0.11M | | 0.01M | 0.02M | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.88M | | 4.88M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | -0.93M | | | | -0.62M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 115.52 | -2.38 | | -6.00 | -0.03M | -100.00 | 5.34M | -177.00 | 0.03M | 0.11M | -397.00 | -286.00 | -0.03M | -583.00 | -0.06M | | -0.04M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | -0.14M | -0.63M | -0.26M | -0.09M | 0.13M | -0.01M | -33.04M | -0.32M | 0.94M | 2.02M | -0.29M | 4.49M | -22.64M | 46.08M | 19.26M | -4.32M | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | -0.03M | -0.04M | | -0.05M | -0.05M | -0.05M | | 25.86M | -0.06M | -0.02M | -0.15M | -0.77M | -0.16M | 14.90M | -0.44M | 0.04M | 0.25M | 0.06M | -0.31M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | 0.88M | 16.64M | -0.45M | 0.47M | -0.27M | 19.74M | -8.34M | -0.65M | -4.16M | 36.69M | -0.21M | 10.11M | 2.47M | 7.65M | 16.43M | -2.83M | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | 0.88M | 17.94M | | -0.00M | 0.68M | 11.22M | | | | | | 11.10M | -483.00 | | | 0.00M | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | -7.09M | 8.07M | | 9.07M | -4.82M | 16.27M | | 8.88M | 14.53M | -8.49M | | 16.66M | -6.08M | -1.41M | | 61.12M | 63.03M | 81.19M | | 105.81M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | 3.21M | -3.56M | -0.11M | 0.04M | -0.01M | -0.07M | 0.00M | 61.12M | 0.64M | -0.19M | 0.07M | -0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | -7.09M | 8.07M | -9.04M | -5.27M | -4.82M | 16.27M | -13.46M | -7.04M | 14.64M | 4.66M | -6.10M | 7.85M | -6.08M | -1.41M | 43.01M | 8.93M | 1.92M | 18.16M | -18.11M | 42.73M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | 14.34M | | | 37.24M | 15.92M | 24.01M | -28.39M | 26.92M | 8.81M | 26.50M | -32.25M | | 52.19M | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | 0.14M | 0.60M | -2.16M | 0.03M | 0.00M | -123.00 | 37.81M | 0.08M | 12.83M | 0.93M | -0.69M | -6.76M | 13.96M | 0.31M | -4.43M | 20.15M | 13.12M | 15.29M | -79.66M | 26.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | 0.74M | 16.01M | -0.71M | 0.38M | -0.14M | 19.72M | -41.38M | -0.96M | 11.49M | 38.71M | -0.49M | 7.80M | -6.54M | 53.73M | 35.69M | 8.93M | | | 4.70 | |