|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.57M | 6.02M | 7.93M | 9.60M | 13.04M | 10.26M | 29.88M | 2.71M | 6.06M | 4.82M | 11.02M | -3.34M | 7.38M | 9.98M | -78.03M | -54.21M | -16.81M | 8.88M | 42.51M | 5.21M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.92M | 0.94M | 0.99M | 1.03M | 1.08M | 1.38M | 1.11M | 1.28M | 1.34M | 1.37M | 1.24M | 1.52M | 1.76M | 2.38M | 2.34M | 1.98M | 2.00M | 2.01M | 2.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.99M | 3.66M | 3.62M | 3.89M | 5.75M | 5.73M | 5.00M | 6.07M | 8.42M | 8.85M | 0.18M | 6.34M | 9.04M | 7.16M | 4.67M | 6.01M | 7.80M | 8.16M | 8.61M | 4.82M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | | -3.06M | | | | -2.28M | 0.06M | 0.02M | -0.01M | 3.24M | 0.06M | -0.00M | -0.01M | 3.69M | -1.03M | -9.60M | 9.91M | -2.20M | 2.81M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.04M | 0.06M | 0.01M | 0.08M | 0.04M | 0.00M | 0.04M | 0.11M | 0.12M | 0.02M | 0.01M | 0.22M | 0.02M | 0.02M | 0.32M | 0.45M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 126.71M | 0.02M | 0.03M | 0.04M | 24.91M | 0.04M | 0.04M | 0.04M | 14.95M | 0.08M | 2.91M | 0.04M | 0.01M | 0.02M | 0.11M | 1.85M | 0.10M | 1.87M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.14M | -0.75M | 0.43M | 0.99M | -1.07M | 0.55M | -0.38M | 4.01M | 0.46M | -3.43M | 0.13M | 0.95M | 0.79M | -1.59M | -0.91M | 3.41M | -1.52M | 2.69M | 1.57M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.03M | 2.00M | 1.87M | 1.78M | 1.84M | 1.98M | 1.90M | 1.66M | 1.70M | 1.67M | 1.76M | 12.30M | 1.83M | 1.47M | 1.93M | 3.28M | 1.37M | 1.16M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.38M | 22.32M | 8.50M | -4.61M | 13.25M | 24.11M | 2.97M | -5.09M | -6.31M | -5.97M | 31.97M | 21.68M | -10.41M | 3.82M | 0.64M | -5.73M | -27.25M | 2.67M | -3.91M | -21.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -1.22M | 0.01M | -1.83M | -0.35M | 2.19M | -0.12M | -0.17M | -0.12M | -0.68M | -0.13M | -0.01M | 0.08M | -0.14M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.92M | 0.94M | 0.99M | 1.03M | 1.08M | 1.38M | 1.11M | 1.28M | 1.34M | 1.37M | 1.24M | 1.52M | 1.76M | 2.38M | 2.34M | 1.98M | 2.00M | 2.01M | 2.11M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.94M | -6.72M | 1.80M | 3.93M | 16.21M | -7.03M | 6.49M | 1.11M | 31.23M | 18.09M | -17.68M | -29.84M | 29.40M | 10.14M | -26.20M | -38.17M | -5.69M | 25.86M | -9.83M | 31.92M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | 0.94M | 1.24M | 1.48M | 0.34M | 2.30M | 3.82M | 3.92M | 0.46M | 5.59M | 4.39M | 4.00M | 0.87M | 1.09M | 4.04M | 6.30M | 4.90M | 1.24M | 4.53M | -4.09M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.23M | 0.15M | 2.67M | 0.57M | -5.08M | 3.64M | -3.17M | 1.72M | -1.82M | 2.56M | 1.52M | 2.10M | -5.65M | 2.11M | -5.96M | 0.54M | -2.49M | 2.40M | -2.96M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 3.44M | 3.39M | -12.14M | 5.15M | 7.03M | 0.01M | -1.84M | 1.21M | -0.14M | -0.19M | -0.09M | -0.05M | -0.02M | -0.01M | -2.46M | 2.46M | 0.04M | -0.29M | 0.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 3.27M | 4.69M | 2.54M | 5.27M | 6.27M | 4.03M | 2.90M | 3.01M | 9.19M | 3.09M | 5.20M | 6.24M | 6.23M | 5.72M | 1.47M | 1.79M | 0.88M | 1.68M | 0.44M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.28M | 28.34M | 50.74M | 24.19M | 0.85M | 25.51M | 11.94M | -36.98M | 0.36M | 0.50M | 2.52M | 120.77M | 5.46M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.52M | -3.27M | -4.69M | -2.54M | -5.27M | -101.85M | -46.72M | 9.93M | 10.17M | 31.84M | 22.40M | 16.19M | -20.67M | -35.24M | -19.50M | 35.35M | 25.12M | 5.28M | -19.41M | 2.15M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.83M | 4.18M | -0.22M | 0.89M | 2.21M | 4.99M | 0.20M | -1.36M | 1.30M | 7.11M | 0.37M | 4.06M | 0.16M | 1.61M | -0.11M | -0.95M | -4.54M | 0.98M | -0.05M | -1.69M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.06M | -0.13M | -0.38M | -0.76M | -0.50M | 0.78M | 0.01M | -0.44M | -0.23M | 0.87M | -0.94M | -0.33M | 1.04M | -0.88M | 0.29M | 0.69M | 0.09M | 0.37M | -0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.74M | 23.16M | 3.46M | -6.64M | 9.42M | -73.25M | -42.76M | 3.49M | 4.73M | 32.74M | 55.61M | 40.99M | -31.25M | -28.77M | -19.84M | 28.95M | -5.98M | 9.02M | -23.00M | -21.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 19.04M | 3.81M | -7.15M | 7.97M | 17.84M | -1.05M | -8.00M | -9.32M | -15.16M | 28.88M | 16.48M | -16.65M | -2.42M | -5.08M | -7.20M | -29.04M | 1.78M | -5.59M | -22.14M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.69M | 23.22M | 3.59M | -6.25M | 10.18M | -72.75M | -43.55M | 3.48M | 5.17M | 32.97M | 54.74M | 41.92M | -30.92M | -29.81M | -18.96M | 28.67M | -6.67M | 8.93M | -23.38M | -21.24M |