|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -2.04M | 3.26M | -2.85M | -1.22M | 9.06M | 8.61M | 1.16M | 8.47M | 18.45M | 26.43M | 24.09M | 33.49M | 46.22M | 46.05M | 34.76M | 46.33M | 48.23M | 51.42M | 41.39M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 2.42M | 2.38M | 2.15M | 2.14M | 2.18M | 2.19M | 2.10M | 1.64M | 1.72M | 1.71M | 1.83M | 1.75M | 1.72M | 1.74M | 1.99M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.39M | 0.45M | 1.01M | 0.71M | 0.59M | 1.78M | 1.31M | 1.65M | 0.96M | 0.69M | 1.66M | 1.21M | 0.96M | 0.93M | 1.51M | 1.03M | 1.13M | 0.96M | 1.57M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 0.44M | -0.41M | -0.92M | 0.86M | -5.50M | 0.69M | -0.90M | -0.89M | -0.77M | -5.30M | -0.17M | 0.12M | -0.11M | -7.33M | 0.01M | -1.28M | -1.58M | -2.02M | 3.58M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | | 0.00M | 0.01M | 0.42M | 0.16M | | 0.07M | 4.75M | 1.72M | | 0.12M | 11.99M | | 0.04M | 0.22M | 14.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.33M | -0.15M | 0.09M | 0.35M | -0.17M | -0.11M | 0.01M | 0.10M | -0.07M | -0.09M | -0.03M | 0.13M | 0.19M | -0.02M | -0.09M | -0.04M | -0.02M | 0.15M | 0.13M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | -21.61M | 9.23M | -27.83M | 14.82M | -14.78M | 24.20M | -0.55M | 56.06M | 49.80M | 77.24M | 83.90M | 16.99M | 13.76M | -5.99M | 37.07M | 22.41M | 47.38M | 61.08M | 43.64M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | 2.61M | 2.44M | 2.41M | 2.42M | 2.38M | 2.15M | 2.14M | 2.18M | 2.19M | 2.10M | 1.64M | 1.72M | 1.71M | 1.83M | 1.75M | 1.72M | 1.74M | 1.99M | 2.15M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.43M | 0.38M | 6.31M | 1.19M | 11.47M | 14.35M | 4.62M | 44.55M | 18.75M | 33.69M | 2.73M | -38.09M | 15.28M | -10.29M | 40.41M | -19.04M | 9.08M | 7.22M | 5.18M | -28.02M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | -1.70M | 1.59M | 6.31M | 7.52M | 5.55M | 2.04M | 4.41M | 3.65M | 7.24M | -2.03M | 5.60M | 12.53M | 3.12M | 0.56M | 3.14M | 0.82M | -1.23M | -5.70M | -0.01M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.29M | -6.11M | 11.96M | -2.92M | 6.29M | -1.85M | 17.07M | -24.15M | 12.23M | 11.67M | -5.92M | -6.99M | 29.87M | -0.46M | -6.07M | -8.16M | 8.42M | -7.77M | 0.02M | -19.23M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 1.99M | 3.98M | -11.04M | 5.27M | 5.08M | 9.58M | -12.74M | 9.41M | 6.86M | 8.20M | -16.39M | 4.93M | 7.12M | 9.35M | -20.80M | 7.08M | 11.50M | 11.95M | -24.16M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -0.27M | 1.03M | -0.58M | 0.61M | -0.89M | 1.54M | 1.05M | -0.19M | -0.87M | 4.82M | 5.51M | -7.06M | 2.59M | 1.48M | 3.38M | -10.84M | 4.92M | 3.72M | -6.63M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.78M | 1.05M | 3.04M | -0.86M | -1.21M | 2.05M | 2.60M | -1.86M | 0.84M | 3.01M | 1.27M | 0.83M | -0.33M | -0.12M | 1.85M | 0.01M | -2.83M | 1.17M | 3.33M | 5.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.86M | 0.45M | 0.44M | 0.68M | 0.65M | 0.69M | 2.73M | 0.63M | 0.65M | 3.81M | 1.24M | 0.90M | 1.39M | 8.46M | 2.19M | 4.07M | 5.12M | 1.77M | 2.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.59M | 0.04M | | 0.01M | 0.00M | | | | | 0.03M | 0.08M | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.94M | 4.03M | 7.87M | | 8.00M | 3.88M | 14.45M | 3.69M | 3.69M | | 7.36M | | 3.69M | 14.62M | 14.79M | 12.52M | 20.90M | 10.99M | 9.13M | 14.95M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.12M | -0.85M | -0.45M | -4.37M | -3.25M | 7.61M | 6.48M | 0.97M | -0.63M | -15.74M | -11.18M | -1.49M | -9.76M | -1.73M | -8.90M | -9.49M | 14.06M | -8.78M | -4.13M | 12.92M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.04M | -3.04M | -3.04M | -4.11M | -3.06M | -3.07M | -3.08M | -3.50M | -3.27M | -3.11M | -3.19M | -7.88M | -4.90M | -3.18M | -3.30M | -15.18M | -3.23M | -3.26M | -3.45M | -17.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | 3.04M | 3.04M | 3.05M | 3.06M | 3.06M | 3.36M | 3.07M | 3.11M | 3.11M | 3.45M | 2.78M | 3.24M | 3.24M | 3.18M | 3.19M | 3.27M | 3.27M | 3.12M | 3.23M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.09M | -0.10M | -0.10M | 0.01M | -0.36M | -1.49M | 0.75M | 0.24M | 0.37M | -0.36M | 0.99M | -0.47M | -0.10M | 1.51M | -2.13M | 0.70M | 3.58M | -1.23M | 0.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -25.50M | 5.74M | -36.31M | 8.52M | -10.24M | 27.61M | -3.07M | 52.17M | 30.94M | 62.88M | 74.54M | 2.33M | 8.86M | -18.19M | 12.40M | 33.24M | 35.34M | 53.50M | 39.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.43M | -22.47M | 8.78M | -28.27M | 14.14M | -15.43M | 23.52M | -3.27M | 55.43M | 49.15M | 73.43M | 82.66M | 16.09M | 12.37M | -14.45M | 34.88M | 18.33M | 42.27M | 59.31M | 41.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -25.50M | 5.74M | -36.31M | 8.52M | -10.24M | 27.61M | -3.07M | 52.17M | 30.94M | 62.88M | 74.54M | 2.33M | 8.86M | -18.19M | 12.40M | 33.24M | 35.34M | 53.50M | 39.29M |