|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.84M | 7.90M | 12.58M | 37.18M | 10.61M | 13.76M | 5.69M | 2.52M | -3.83M | -43.94M | 4.57M | 5.97M | 15.63M | 7.52M | 4.90M | 3.26M | 13.25M | -3.87M | 8.84M | -0.96M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.90M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.48M | 7.08M | -1.07M | 41.55M | 14.45M | 12.81M | 6.25M | 17.03M | 39.73M | -8.53M | -9.76M | 4.06M | 2.82M | 25.17M | 5.02M | -7.78M | 42.26M | 11.41M | 12.37M | 8.30M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.41M | 3.70M | 4.65M | 20.27M | 17.09M | -30.08M | 7.88M | 6.26M | 23.76M | 7.51M | 14.48M | 7.92M | 8.30M | -29.98M | 8.81M | 3.14M | 22.39M | -29.68M | 33.43M | 8.49M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.09M | 0.14M | 2.69M | | 0.01M | 0.27M | 0.03M | 0.03M | 0.24M | 0.01M | 0.08M | 0.33M | 0.41M | 0.07M | 0.05M | 0.27M | 2.41M | 0.01M | 0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.60M | 1.15M | | | 2.42M | | | | | | | | | 1.00M | 3.45M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.95M | -9.11M | -4.53M | -17.59M | -17.12M | 6.09M | -6.46M | -6.24M | -24.86M | -44.04M | -14.63M | -8.64M | -7.78M | -40.24M | -8.53M | -2.51M | -21.77M | -31.37M | -32.52M | -7.67M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.03M | 0.53M | 1.21M | -8.47M | -1.69M | -0.90M | -0.90M | -3.42M | -3.73M | 9.51M | 1.13M | 5.10M | 5.65M | 24.85M | -7.44M | -2.20M | -17.23M | 17.01M | 23.60M | -8.26M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 1.42M | 1.45M | 1.52M | 1.52M | 1.52M | 1.56M | 1.63M | 1.64M | 1.63M | 1.63M | 1.68M | 1.66M | 1.66M | 1.69M | 1.88M | 1.88M | 1.88M | 1.90M | 1.98M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | -1.50M | -4.38M | 15.49M | -4.36M | 17.99M | -1.11M | 7.38M | 11.15M | -43.06M | -23.27M | 0.52M | 0.69M | 9.78M | -10.95M | -12.48M | 3.25M | -2.95M | 3.45M | -7.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.07M | 3.38M | -5.72M | 21.28M | -2.64M | 42.89M | -1.62M | 10.78M | 15.97M | -16.04M | -24.24M | -3.86M | -5.48M | 55.15M | -3.79M | -10.92M | 19.86M | 41.09M | -21.06M | -0.19M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | -1.50M | -4.38M | 15.49M | -4.36M | 17.99M | -1.11M | 7.38M | 11.15M | -43.06M | -23.27M | 0.52M | 0.69M | 9.78M | -10.95M | -12.48M | 3.25M | -2.95M | 3.45M | -7.64M |