|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.80M | 2.18M | 2.31M | -6.14M | 5.86M | 0.65M | 3.74M | -2.45M | 5.24M | 6.59M | 3.77M | 1.32M | -0.08M | -0.96M | 3.36M | 5.48M | 3.58M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 17.71M | 0.00M | 0.00M | 0.00M | 16.99M | 0.00M | 0.00M | 0.00M | 3.74M | 0.00M | 8.57M | -8.57M | 3.62M | 0.00M | 8.47M | -8.46M | 3.50M | 0.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -408.53 | -118.35 | -1.18M | -54.62 | -55.76 | -27.31 | -0.16M | | | | | 80.79 | 0.16M | -0.16M | 0.32M | 81.93 | 0.13M | -0.13M | 0.30M | 63.73 |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.69 | 84.21 | 557.60 | 343.66 | 663.43 | 567.84 | 1.11M | 815.91 | 611.08 | -411.94 | 0.08M | 580.36 | 1.66M | -1.66M | -990.02 | 259.45 | -0.34M | 0.34M | -803.40 | 754.46 |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.04 | -5.69 | -48.93 | -20.48 | 55.76 | 31.86 | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.01M | -0.00M | 0.01M | 0.00M | -0.00M | -0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -679.36 | -0.01M | -12.42M | 0.01M | -0.00M | -0.00M | -7.20M | 0.00M | 0.00M | 0.01M | -3.81M | 0.00M | 3.56M | -3.56M | -1.18M | 0.01M | 2.38M | -2.37M | -3.05M | 56.90 |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -977.50 | -662.29 | -1.62M | -0.00M | -0.00M | -0.00M | -5.70M | 298.14 | -205.97 | -946.78 | -0.92M | -11.38 | -1.17M | 1.17M | -0.42M | 0.00M | -0.57M | 0.57M | -1.03M | -0.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 964.99 | 0.00M | 7.34M | -0.00M | 0.01M | 0.00M | 14.06M | -0.00M | -0.00M | -0.00M | -9.59M | -0.00M | -3.04M | 3.05M | -0.01M | -0.00M | -7.14M | 7.14M | -5.99M | 135.42 |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | -0.00M | -0.00M | -0.77M | 0.77M | 320.90 | 370.97 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | 0.00M | -7.97 | 178.66 | 0.01M | 0.00M | -0.00M | -0.00M | 0.01M | 731.70 | -0.00M | -0.00M | 0.01M | 0.00M | -0.00M | -0.00M | 0.00M | 80.79 |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 29.39M | 0.01M | 0.01M | 0.00M | 25.34M | 0.01M | 880.78 | 0.01M | 22.92M | 0.01M | 20.89M | -20.88M | 35.77M | 0.01M | 11.01M | -11.00M | 28.79M | 0.01M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 8.67M | 0.00M | 0.00M | 0.00M | 7.40M | 0.00M | 3.64M | -3.64M | 0.00M | 0.00M | 3.65M | -3.65M | 0.00M | 0.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 17.71M | 0.00M | 0.00M | 0.00M | 16.99M | 0.00M | 0.00M | 0.00M | 3.74M | 0.00M | 8.57M | -8.57M | 3.62M | 0.00M | 8.47M | -8.46M | 3.50M | 0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | 9.03M | -0.00M | -0.01M | -0.01M | -24.57M | -0.00M | -0.00M | -0.00M | 10.52M | -0.00M | -11.92M | 11.90M | 28.07M | -0.00M | -6.39M | 6.38M | 16.05M | -0.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.38 | 83.07 | 0.53M | 105.83 | 103.55 | 153.62 | 0.23M | 113.80 | 134.28 | 485.91 | 0.82M | 234.42 | 0.21M | -0.21M | 0.52M | 85.35 | 0.27M | -0.26M | 0.44M | 79.66 |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -903.54 | -997.99 | -0.00M | -0.00M | -0.00M | -988.88 | -3.60M | -839.81 | -361.87 | -0.00M | -2.87M | -348.21 | -0.93M | 0.92M | -473.39 | -491.60 | -1.07M | 1.07M | -787.46 | -570.12 |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.00M | -0.00M | -33.30M | | | | | | | -0.00M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 774.95 | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 854.60 | -14.94M | -0.04M | -0.01M | -0.01M | -61.24M | -0.00M | -0.00M | -0.00M | -12.55M | -0.00M | -12.63M | 12.61M | -32.51M | -0.00M | -4.19M | 4.19M | -11.03M | -0.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 3.89M | -101.28 | 788.60 | 880.78 | 0.62M | -122.90 | 85.35 | 9.10 | -0.39M | -5.69 | 0.19M | -0.19M | 0.09M | -352.77 | -1.48M | 1.48M | -2.44M | 21.62 |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.01M | 80.89M | -0.01M | -0.00M | -0.01M | -25.59M | -0.01M | -0.00M | -0.01M | -25.43M | -0.01M | -0.00M | -0.01M | -31.44M | -0.01M | 0.02M | 0.01M | 19.35M | -0.01M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.25 | -159.31 | 0.71M | 845.50 | -0.00M | -0.00M | -1.22M | -1.14 | 66.00 | 75.10 | -0.05M | -25.03 | -0.41M | 0.41M | -0.56M | -281.07 | -1.04M | 1.04M | -1.16M | 374.39 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | 95.34M | -0.03M | 224.18 | -0.02M | -61.49M | 971.81 | -0.01M | -0.00M | -15.07M | 0.00M | -1.96M | 1.95M | -28.18M | 0.00M | 17.83M | -17.80M | 37.11M | -0.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.16M | | | | 0.15M | | | | 0.12M | | | | 0.15M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 20.36M | 0.02M | 0.02M | 0.01M | 49.91M | 0.02M | 0.00M | 0.01M | 12.40M | 0.01M | 32.81M | -32.78M | 7.70M | 0.01M | 17.40M | -17.38M | 12.74M | 0.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | 95.34M | -0.03M | 226.45 | -0.02M | -61.50M | 971.81 | -0.01M | -0.00M | -15.07M | 0.00M | 8.26M | -8.27M | -28.18M | 0.00M | 6.83M | -6.80M | 37.11M | -0.00M |