|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 19.80M | -10.36M | -6.16M | -7.67M | -7.34M | 0.73M | 0.23M | -7.39M | -2.99M | 2.17M | 3.02M | -6.13M | 2.79M | -7.07M | -6.11M | -7.20M | -9.36M | -9.37M | -76.91M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.07M | 7.03M | 6.73M | 6.99M | 6.88M | 6.74M | 6.57M | 6.54M | 6.57M | 6.59M | 6.64M | 6.95M | 6.60M | 6.45M | 6.64M | 6.45M | 5.43M | 5.35M | 7.19M | 5.76M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.60M | 1.92M | 1.27M | 1.10M | 1.74M | 1.59M | 1.52M | 0.07M | 1.20M | 1.00M | 1.05M | 1.09M | 1.11M | 0.89M | 1.00M | 1.14M | 1.42M | 1.10M | 1.14M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.61M | 3.27M | -0.74M | -1.43M | -0.60M | -1.26M | -0.97M | -2.28M | -2.54M | -1.25M | 1.05M | -1.31M | -2.28M | -4.72M | 0.67M | 0.60M | -0.40M | -3.09M | -3.07M | 43.64M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 2.21M | -1.79M | 1.49M | -1.95M | 0.55M | -0.64M | 0.89M | -0.03M | -0.65M | 10.10M | 0.62M | 8.66M | 8.66M | 8.95M | 0.23M | 9.05M | 9.23M | 9.33M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.63M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.07M | -5.58M | 2.95M | -16.56M | -19.81M | 1.99M | -6.32M | 30.94M | -9.18M | 4.49M | -0.98M | 10.61M | 9.11M | 8.65M | 10.76M | 19.23M | 10.90M | 10.69M | 3.60M | 8.83M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 1.61M | 1.64M | 1.88M | 2.36M | 1.97M | 1.86M | 1.87M | 1.95M | 2.06M | 2.07M | 2.06M | 2.16M | 2.28M | 2.37M | 2.04M | 2.05M | 2.49M | 2.58M | 2.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.58M | 8.64M | 8.21M | 8.71M | 8.71M | 8.53M | 8.25M | 6.54M | 6.57M | 6.59M | 6.64M | 6.95M | 6.60M | 6.45M | 6.64M | 6.45M | 5.43M | 5.35M | 7.19M | 5.76M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.95M | 1.22M | -14.43M | 14.27M | 6.13M | 9.35M | 12.85M | -15.17M | 16.83M | 11.27M | -6.76M | -15.48M | 6.68M | -0.58M | -12.14M | -14.13M | 14.61M | 0.49M | -10.28M | -22.16M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.28M | 17.47M | 11.83M | 14.69M | 9.81M | 2.05M | 12.47M | -4.21M | 15.23M | 7.91M | 10.51M | -2.09M | -3.70M | 0.26M | -6.26M | -17.21M | -5.26M | -13.04M | 0.55M | -13.01M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.72M | 6.88M | 7.05M | -4.14M | 6.58M | 10.00M | 1.79M | 0.12M | 21.26M | 5.80M | -3.75M | -22.23M | -0.71M | -0.14M | -12.28M | -11.50M | 10.79M | 4.75M | -4.31M | -20.01M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.44M | 1.41M | 2.57M | 11.76M | 0.09M | 7.60M | 7.43M | -11.03M | 1.69M | 10.50M | -10.72M | -5.68M | 9.19M | 2.93M | -5.62M | -0.70M | 9.66M | -2.17M | -4.60M | 4.65M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | -1.66M | 8.06M | -6.03M | 12.84M | 2.70M | -0.03M | -10.35M | -1.94M | -1.37M | -4.16M | -9.15M | -1.38M | 2.42M | -5.99M | 4.07M | 1.38M | 1.29M | -4.12M | 8.94M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.72M | 6.33M | 7.53M | 5.46M | 7.37M | 7.52M | 7.99M | 8.73M | 10.11M | 7.92M | 10.56M | 9.91M | 5.79M | -5.32M | 0.59M | 23.23M | 6.07M | 3.28M | -8.09M | 20.59M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.32M | 0.18M | -0.39M | 0.13M | 0.01M | -0.04M | 0.06M | 1.35M | 0.37M | 0.11M | 0.03M | 0.08M | 0.14M | 0.09M | 0.07M | 0.08M | 0.14M | 0.11M | 0.06M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.17M | 0.25M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.91M | 27.96M | -8.10M | 15.09M | -7.24M | -4.14M | -8.28M | -8.92M | -8.76M | -7.54M | -10.65M | -10.04M | -5.71M | -7.24M | -6.04M | -5.47M | -5.99M | -3.23M | -6.37M | -6.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -0.03M | 0.01M | -0.28M | -0.27M | 0.01M | -0.01M | 0.75M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.82M | -28.37M | 0.89M | 37.53M | -17.15M | 3.67M | 7.99M | -1.80M | -2.12M | 3.04M | 14.61M | 1.95M | 5.39M | -7.07M | 5.81M | 6.99M | -0.79M | -40.58M | 6.72M | 9.34M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.26M | 1.06M | -1.33M | -0.52M | 0.03M | -2.21M | -1.74M | 2.24M | 0.42M | -0.46M | -0.93M | 1.55M | -1.18M | -0.67M | 1.50M | -3.05M | 3.15M | 3.78M | 0.26M | 0.33M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.41M | -4.92M | -5.59M | 35.55M | -44.16M | -0.70M | -8.36M | 22.46M | -19.63M | -0.46M | 2.05M | 4.08M | 7.60M | -6.33M | 12.03M | 17.69M | 7.28M | -29.34M | 4.22M | 12.26M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.78M | -11.90M | -4.58M | -22.01M | -27.18M | -5.53M | -14.31M | 22.21M | -19.29M | -3.42M | -11.54M | 0.70M | 3.31M | 13.97M | 10.16M | -4.00M | 4.83M | 7.41M | 11.69M | -11.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.15M | -5.98M | -4.26M | 36.06M | -44.19M | 1.51M | -6.62M | 20.22M | -20.06M | -0.01M | 2.98M | 2.53M | 8.78M | -5.66M | 10.53M | 20.75M | 4.12M | -33.12M | 3.96M | 11.93M |