|
Net Income (Quarter)
|
3.82M | 1.22M | 4.42M | 2.67M | 3.24M | 4.26M | -27.14M | 5.75M | -5.30M | 0.59M | -3.36M | 1.11M | -0.02M | -1.95M | -3.17M | 0.96M | -0.54M | -8.11M | -0.89M | -0.17M | 0.06M | -0.11M | 0.02M | 6.11M | 10.99M | 9.98M | 48.49M | 9.17M | 8.92M | 8.05M | -17.75M | 13.38M | 15.12M | 13.29M | 12.06M | 9.66M | 39.76M | 6.66M | 4.21M | 3.49M | -21.73M | 6.71M | 3.58M | 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)
|
| 4.66M | 4.79M | 4.92M | 5.01M | 4.76M | 4.16M | 7.05M | 7.29M | 7.29M | 6.89M | 7.42M | 7.17M | 7.12M | 7.28M | 6.74M | 6.58M | 5.78M | 5.27M | 5.13M | 4.87M | 4.84M | 4.12M | 4.54M | 5.06M | 5.11M | 5.28M | 5.06M | 5.47M | 5.38M | 5.57M | 6.06M | 5.47M | 5.54M | 5.71M | 5.70M | 6.12M | 6.41M | 6.68M | 6.65M | 6.59M | 6.79M | 7.28M | 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)
|
| 0.68M | 1.05M | 0.99M | 1.25M | 0.70M | 1.47M | 1.35M | 1.11M | -0.10M | 1.31M | 1.39M | 1.34M | 1.42M | 0.83M | 1.16M | 1.14M | 1.50M | 1.61M | 3.33M | 1.16M | 1.26M | 1.48M | 0.96M | 1.93M | 1.70M | 1.55M | 2.34M | 1.73M | 1.65M | 1.55M | 1.40M | 1.43M | 1.38M | 1.42M | 1.55M | 2.05M | 1.10M | 1.49M | 1.37M | 0.73M | 1.43M | 2.35M | 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)
|
| 1.53M | -0.28M | -0.50M | 0.82M | 0.81M | 22.81M | 0.04M | -0.35M | -0.60M | 1.01M | -0.91M | -0.92M | -1.04M | -0.21M | 0.42M | 0.15M | -1.57M | -2.23M | 0.30M | -1.66M | 1.56M | -2.37M | 0.32M | 0.23M | 0.17M | -39.46M | 2.08M | 3.37M | 0.78M | -12.19M | -0.24M | 2.01M | 0.63M | 0.15M | -2.98M | 6.78M | 0.57M | 1.21M | 0.08M | -7.09M | 1.16M | -2.09M | -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)
|
| | | | | | | | | | | | | | 0.34M | | | | 0.31M | | | | 0.62M | | | | 0.34M | | | | 0.31M | | | | 0.28M | | | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
1.61M | 3.88M | -5.36M | 1.92M | 1.81M | 1.35M | -0.63M | 1.12M | -1.06M | 0.39M | 0.83M | 0.01M | 0.28M | 0.10M | 6.03M | -0.03M | 0.69M | -0.08M | 0.18M | 0.76M | 1.23M | | -1.23M | 0.14M | | | -0.65M | 1.82M | | | -2.85M | 0.90M | | | 11.78M | 0.00M | 0.03M | 1.20M | 10.99M | -0.13M | 1.87M | -0.99M | 1.02M | 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)
|
| | | | | | | | | | | | | | | 0.10M | 0.90M | 6.78M | 0.80M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | 21.63M |
|
Cash from Operations (Quarter)
|
| 10.66M | 10.62M | -15.48M | -7.64M | 5.69M | 18.34M | 5.86M | 9.45M | 24.71M | 35.52M | -0.59M | 3.84M | 19.20M | 21.24M | -16.19M | 9.13M | 6.21M | 20.66M | -4.28M | 5.91M | 15.50M | 37.67M | 1.13M | 16.66M | 19.22M | 28.26M | 9.81M | 17.21M | 24.10M | 27.79M | 9.67M | 19.24M | 18.73M | 33.13M | -5.61M | 12.27M | 13.86M | 3.98M | -6.56M | 0.03M | 15.49M | 19.69M | -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)
|
| | | | | | | | | | | | | | | | 29.30M | -5.80M | 27.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| 0.30M | 0.25M | 0.27M | 0.28M | 0.28M | 0.28M | 1.93M | 1.77M | 1.73M | 1.37M | 1.76M | 1.66M | 1.34M | 1.47M | 1.43M | 1.52M | 1.53M | 1.23M | 1.08M | 1.02M | 0.90M | 0.83M | 0.82M | 0.90M | 0.95M | 0.94M | 1.47M | 1.73M | 1.79M | 1.77M | 1.81M | 1.70M | 1.61M | 1.62M | 1.61M | 1.85M | 1.57M | 1.54M | 1.43M | 1.30M | 1.42M | 1.77M | 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)
|
| 4.66M | 4.79M | 4.92M | 5.01M | 4.76M | 4.16M | 7.05M | 7.29M | 8.80M | -26.22M | 8.90M | 0.05M | 7.03M | 6.99M | 1.25M | 3.45M | 0.05M | 23.80M | 0.01M | 2.33M | 2.28M | -7.21M | 5.27M | 2.23M | 0.12M | 22.95M | 6.46M | 7.12M | 7.10M | 7.26M | 7.79M | 7.09M | 7.07M | 7.25M | 7.23M | 7.62M | 7.89M | 8.13M | 7.99M | 7.80M | 8.05M | 8.89M | 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)
|
| 0.17M | -7.15M | 25.56M | -4.15M | 6.43M | -16.18M | 17.72M | -16.89M | -8.27M | -12.02M | 17.39M | 2.96M | -8.44M | -16.04M | 16.43M | -5.80M | 10.94M | -2.16M | 15.82M | -1.18M | 3.13M | -17.28M | 15.46M | 13.08M | -3.05M | -6.79M | 18.65M | -5.15M | 4.74M | -3.08M | 14.82M | -3.23M | 3.55M | -11.57M | 17.82M | -4.38M | -4.58M | -7.51M | 3.73M | -41.37M | 30.54M | 2.94M | 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)
|
| 3.71M | 0.67M | 10.05M | 7.51M | -0.02M | -7.65M | -2.53M | 2.11M | -8.16M | -12.42M | 6.78M | 10.83M | 8.69M | -2.65M | 13.68M | 1.58M | -6.97M | -11.45M | 8.35M | 8.57M | -1.89M | -10.69M | 5.66M | -3.21M | -2.73M | -4.24M | 2.44M | 4.29M | -0.17M | -4.43M | 4.69M | 5.92M | 7.43M | -8.04M | 13.65M | 8.14M | 5.54M | -11.68M | 5.84M | 0.46M | -9.98M | -0.32M | 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)
|
| 1.77M | 1.28M | 15.35M | -6.43M | 0.31M | -33.11M | 8.38M | -6.16M | -10.83M | 1.33M | 8.79M | 1.95M | -0.07M | -1.19M | 6.32M | -2.38M | -3.02M | -0.39M | 11.94M | 1.00M | -3.48M | -2.88M | 13.93M | 5.50M | -5.44M | -3.01M | 15.73M | -4.06M | -0.06M | -1.12M | 7.84M | 0.84M | 6.60M | -4.23M | 16.39M | -2.79M | -1.59M | -18.99M | 2.33M | -28.37M | 23.74M | 5.95M | 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)
|
| 0.04M | -8.67M | 0.84M | -6.69M | 2.97M | 29.90M | -0.71M | -1.75M | 6.09M | -3.23M | 6.02M | -1.38M | 4.26M | -5.93M | 1.75M | -3.89M | 1.43M | -4.04M | -1.29M | 1.08M | 2.19M | 3.28M | -1.25M | 4.60M | 1.99M | -3.93M | 0.66M | -3.10M | 3.52M | 17.00M | 3.03M | 0.35M | -6.92M | -4.13M | -4.84M | 5.08M | 1.03M | -13.18M | -7.73M | -0.10M | 1.80M | 0.54M | -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)
|
| -8.24M | 0.93M | 2.51M | -0.05M | 0.64M | 1.68M | 2.60M | 1.79M | -3.28M | -2.88M | 4.96M | -1.50M | -0.96M | 0.09M | 4.29M | -0.85M | -1.82M | -0.31M | 2.50M | 0.42M | -2.22M | -0.41M | 2.98M | 2.41M | 0.49M | -8.53M | 4.76M | -0.59M | -5.70M | 11.71M | 3.65M | 4.77M | -7.33M | -3.38M | 0.66M | 9.02M | 1.55M | -2.33M | 3.70M | -4.69M | 3.59M | -3.94M | 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)
|
| 3.35M | 8.16M | 4.34M | 9.78M | 6.60M | 5.57M | 6.85M | 7.52M | 5.87M | 6.11M | 5.82M | 1.63M | 3.16M | 6.82M | 4.59M | 3.53M | 0.03M | 4.98M | 8.49M | 2.04M | 2.73M | 5.21M | 6.82M | 1.02M | 0.64M | 5.99M | 7.26M | 7.90M | 9.72M | 7.28M | 10.51M | 6.34M | 5.97M | 6.21M | 8.68M | 8.79M | 13.29M | 8.70M | 7.14M | 10.05M | 7.14M | 8.13M | 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)
|
| 0.00M | 0.03M | | | 0.00M | 3.86M | 0.14M | 0.16M | 0.19M | 0.03M | 0.02M | 0.07M | 0.01M | 0.01M | 0.01M | 0.06M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.08M | 0.27M | 0.30M | | | | 0.05M | 0.65M | 1.40M | | | 1.36M | 0.00M | -0.00M | 0.33M | 0.05M | 0.01M | 0.01M | 0.02M | 0.08M | 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)
|
| | | | | | | 19.78M | | | | | | | | | | | | | | | | | | | | 77.54M | | -0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.17M | 0.25M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -3.35M | -8.13M | -4.22M | -9.63M | -6.47M | -9.47M | -26.48M | -7.36M | -5.68M | -6.08M | -5.80M | -4.82M | -7.81M | -6.81M | -4.57M | -8.98M | 11.55M | 47.72M | -8.47M | -8.42M | -8.28M | -5.20M | -6.74M | -4.92M | -6.18M | -5.99M | -84.80M | -7.88M | -9.40M | -6.56M | -9.09M | -6.31M | -5.97M | -6.58M | -9.08M | 24.84M | -13.01M | -9.04M | -7.13M | -10.79M | -7.11M | -8.85M | -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)
|
| 0.01M | 0.09M | -0.03M | -0.07M | | -0.51M | -0.10M | -0.01M | -0.02M | 0.13M | | | | | | | | | -0.04M | -0.01M | | | | | | -0.06M | 0.68M | -0.74M | 0.82M | -0.82M | 0.83M | 0.05M | | 0.70M | -0.00M | -0.87M | -0.47M | 2.63M | -0.02M | -0.02M | -0.01M | 0.10M | 0.32M | -0.03M | 0.01M | -0.28M | -0.27M | 0.01M | -0.01M | 0.75M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.60M | -15.26M | -0.46M | -0.08M | 10.71M | 27.34M | -17.37M | -4.23M | -23.34M | -20.54M | 8.87M | -8.41M | -3.03M | 2.07M | 6.40M | -2.55M | -20.72M | -65.19M | -4.39M | 1.04M | -0.45M | -7.22M | -1.24M | -3.96M | -17.52M | -20.65M | 68.88M | -12.22M | -9.54M | -6.33M | -9.94M | -7.49M | -10.78M | -5.66M | -12.00M | -38.92M | 5.54M | 17.12M | 28.20M | 1.17M | -14.53M | -8.32M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| 2.37M | -0.15M | 1.42M | 0.54M | -3.14M | -0.72M | 2.19M | -1.63M | 0.71M | 0.09M | -0.30M | -0.31M | 0.67M | 0.26M | -0.04M | -0.27M | -1.85M | -1.12M | -2.01M | 0.46M | -0.34M | -0.18M | 0.85M | -0.88M | -0.24M | -1.79M | 0.63M | 2.20M | 1.42M | 0.31M | 0.76M | -3.88M | -0.29M | -0.46M | -1.32M | 0.23M | -2.62M | 2.08M | -2.60M | 0.70M | 2.03M | 3.11M | -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)
|
| 10.29M | -12.92M | -18.73M | -16.80M | 6.79M | 35.50M | -35.80M | -3.77M | -3.60M | 8.99M | 2.17M | -9.70M | 9.03M | 16.77M | -14.40M | -2.67M | -4.81M | 2.07M | -19.15M | -1.01M | 6.43M | 25.07M | -5.99M | 6.91M | -4.72M | -0.17M | -5.48M | -0.69M | 6.57M | 15.21M | -8.60M | 1.56M | 1.69M | 20.44M | -28.01M | -1.58M | 3.76M | 14.14M | 11.90M | -8.89M | -4.12M | 5.63M | -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)
|
| 7.31M | 2.46M | -19.82M | -17.41M | -0.91M | 12.77M | -0.99M | 1.93M | 18.84M | 29.41M | -6.41M | 2.21M | 16.04M | 14.42M | -20.78M | 5.60M | 6.19M | 15.68M | -12.77M | 3.87M | 12.77M | 32.46M | -5.68M | 15.64M | 18.58M | 22.27M | 2.54M | 9.31M | 14.37M | 20.51M | -0.83M | 12.90M | 12.76M | 26.92M | -14.29M | 3.48M | 0.57M | -4.71M | -13.70M | -10.03M | 8.35M | 11.55M | -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)
|
| 7.92M | -12.77M | -20.15M | -17.34M | 9.93M | 36.22M | -37.99M | -2.14M | -4.31M | 8.90M | 2.47M | -9.39M | 8.36M | 16.50M | -14.36M | -2.40M | -2.95M | 3.19M | -17.14M | -1.47M | 6.77M | 25.25M | -6.84M | 7.79M | -4.48M | 1.61M | -6.11M | -2.89M | 5.15M | 14.90M | -9.36M | 5.44M | 1.98M | 20.89M | -26.69M | -1.81M | 6.38M | 12.06M | 14.51M | -9.60M | -6.16M | 2.52M | -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 |