|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -0.00M | -0.05M | -0.09M | 0.05M | -0.05M | -0.04M | -0.06M | -0.02M | -0.08M | -0.20M | -0.14M | -0.10M | 0.01M | -0.01M | -0.05M | 0.01M | -0.03M | 0.05M | -0.12M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74M | 2.09M | 2.54M | 3.59M | 2.99M | 2.56M | 2.13M | 3.81M | 3.19M | 2.19M | 2.63M | 3.70M | 1.29M | 2.57M | 2.59M | 2.72M | 0.81M | 1.77M | 3.06M | 1.74M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | -0.01M | -0.35M | -0.01M | -0.05M | 0.00M | -0.05M | 0.01M | -0.01M | -0.23M | -0.20M | -0.07M | 0.36M | 0.03M | -0.06M | -0.01M | -0.01M | 0.02M | -0.14M | -0.16M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.15M | 0.03M | 7.91M | -13.66M | 6.17M | 9.42M | 3.40M | -11.50M | -1.12M | | 14.01M | -13.74M | -0.27M | 5.48M | -9.38M | 20.83M | 10.81M | -0.06M | 0.06M | 0.42M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.05M | 0.39M | 0.26M | 1.10M | -1.07M | -0.12M | 1.31M | -0.57M | 0.40M | -0.05M | 0.55M | -0.74M | -0.14M | -0.75M | 0.49M | 0.41M | 0.15M | | 0.43M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.53M | 13.09M | 23.61M | 11.55M | 29.46M | -2.70M | 29.74M | 23.28M | 40.48M | 16.18M | 23.57M | 24.37M | 28.54M | 17.57M | 9.06M | 9.54M | 33.42M | 16.81M | 20.70M | 11.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 7.72M | 7.50M | 7.19M | 7.29M | 7.01M | 6.96M | 7.31M | 7.20M | 7.08M | 6.89M | 7.18M | 6.99M | 7.06M | 8.51M | 9.74M | 10.13M | 9.82M | 9.98M | 9.45M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -0.05M | -0.05M | -0.05M | 2.36M | -0.05M | -0.05M | -0.05M | -0.30M | -0.05M | -1.49M | -6.96M | -1.73M | -3.38M | -1.39M | -1.39M | -17.62M | -1.28M | -1.51M | -2.56M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14M | 5.02M | 4.70M | 3.42M | 10.75M | 5.27M | 5.76M | 5.62M | 7.62M | 4.34M | 4.25M | 5.18M | 6.53M | 6.72M | 6.96M | 6.07M | 8.58M | 6.42M | 7.66M | 5.59M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.39M | | | 9.90M | | | | | -9.90M | 29.23M | | 22.20M | 1.10M | | 419.65M | 57.73M | 1.51M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.02M | -67.02M | 0.27M | | 7.50M | -7.77M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.30M | -5.05M | -3.02M | -9.25M | -13.72M | -5.22M | -5.71M | 59.98M | -7.49M | -33.29M | -4.25M | -16.41M | -7.67M | -6.31M | -423.12M | -63.91M | -10.09M | -6.36M | -7.73M | 62.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.10M | -12.58M | -3.00M | -14.83M | -39.01M | 12.20M | -19.79M | -22.39M | -10.06M | -49.68M | -7.62M | -8.53M | -3.37M | -6.27M | 376.32M | 41.39M | -30.95M | -15.49M | -14.63M | -66.69M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | 2.95M | 3.18M | 3.18M | 3.15M | 3.07M | 3.36M | 3.35M | 3.44M | 3.40M | 3.50M | 3.61M | 3.40M | | 3.92M | 3.88M | 15.19M | 3.84M | 4.09M | 4.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | -1.12M | -0.77M | -1.09M | -5.79M | -5.69M | 5.82M | 0.92M | -2.51M | -2.08M | 3.90M | -3.05M | -2.10M | 5.39M | -5.70M | 1.64M | 2.35M | -0.86M | 0.15M | -0.62M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.33M | -5.68M | 16.47M | -13.25M | -29.06M | -1.42M | 10.07M | 61.79M | 20.42M | -68.88M | 15.59M | -3.62M | 15.40M | 10.38M | -43.44M | -11.34M | -5.27M | -5.89M | -1.66M | 6.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.39M | 8.06M | 18.91M | 8.14M | 18.71M | -7.97M | 23.98M | 17.66M | 32.86M | 11.84M | 19.32M | 19.19M | 22.01M | 10.85M | 2.09M | 3.47M | 24.84M | 10.39M | 13.04M | 6.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.13M | -4.55M | 17.59M | -12.53M | -23.27M | 4.27M | 4.25M | 60.87M | 22.93M | -66.79M | 11.69M | -0.58M | 17.50M | 4.99M | -37.74M | -12.97M | -7.62M | -5.05M | -1.66M | 7.22M |