|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | 0.51M | -0.03M | -0.01M | -0.04M | 0.08M | 0.02M | 0.01M | -1.01M | -18.92M | -50.38M | -28.85M | 2.60M | 9.17M | -3.39M | -7.30M | 0.67M | 1.83M | 7.11M | 14.47M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.46M | 5.41M | 5.29M | 5.91M | 5.83M | 5.71M | 6.00M | 6.34M | 6.34M | 6.05M | 7.13M | 6.27M | 6.25M | 6.11M | 6.01M | 5.31M | 5.09M | 4.93M | 5.02M | 4.93M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 1.87M | 0.78M | 1.94M | 1.29M | 0.55M | 0.73M | 1.04M | 0.19M | 0.34M | 0.68M | 0.78M | 0.69M | 0.40M | 0.86M | 0.55M | 0.47M | 0.45M | 0.84M | 0.05M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.46M | 1.64M | -9.06M | 0.55M | 1.96M | 0.56M | -2.53M | 0.41M | -4.14M | -13.09M | -39.28M | 0.62M | 1.62M | 0.73M | -11.18M | 0.41M | 0.80M | 1.66M | 3.35M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.86M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.82M | | | | | | | | | | 31.50M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.87M | 31.64M | 9.98M | 19.10M | -54.74M | 45.31M | -13.72M | 2.31M | -9.11M | 31.81M | 21.54M | -20.24M | -7.72M | 15.05M | -1.28M | 19.45M | -5.01M | 2.15M | 20.12M | 15.71M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.41M | 19.48M | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.72M | 0.72M | 0.50M | 0.66M | 0.67M | 0.65M | 0.53M | 0.55M | 0.46M | 0.47M | 0.46M | 0.61M | 0.46M | 0.44M | 0.85M | 0.44M | 0.44M | 0.44M | 0.44M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.46M | 5.41M | 5.29M | 5.91M | 5.83M | 5.71M | 6.00M | 6.34M | 6.34M | 6.05M | 7.13M | 6.27M | 6.25M | 6.11M | 6.01M | 5.31M | 5.09M | 4.93M | 5.02M | 4.93M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 10.71M | -1.46M | 5.61M | 24.35M | -0.18M | -16.95M | -25.79M | 4.32M | -10.51M | -8.44M | -2.77M | 5.34M | 11.82M | -2.48M | 0.10M | 14.93M | -0.92M | 9.10M | -6.12M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.44M | 8.58M | 5.88M | 3.23M | 12.62M | 18.87M | -6.64M | 12.92M | -14.84M | -28.17M | -6.58M | 1.98M | 5.48M | 4.88M | -1.65M | -1.80M | 17.51M | -2.25M | -4.65M | 2.95M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.52M | 10.56M | 4.04M | 7.76M | 10.38M | 37.00M | -43.76M | -18.54M | -28.98M | -10.65M | 11.66M | 2.81M | -10.31M | 13.61M | -6.76M | 13.46M | 12.69M | -10.35M | 12.07M | -0.84M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.58M | -2.57M | -9.07M | -8.79M | 2.66M | -1.10M | 13.65M | -1.16M | 0.10M | -0.63M | 2.09M | 0.58M | -0.04M | 0.41M | -1.09M | 0.07M | 0.28M | -0.24M | -0.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.80M | -4.47M | 3.85M | 17.58M | 3.51M | 3.51M | 3.51M | 4.08M | -1.82M | 8.65M | -5.12M | 1.11M | 0.96M | -3.56M | 2.88M | 6.89M | 0.96M | -9.86M | 9.03M | 1.72M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26M | 6.07M | 8.25M | 7.79M | 5.09M | 8.43M | 12.01M | 11.35M | 9.03M | 6.88M | 6.36M | 4.18M | 2.46M | 1.46M | 1.45M | 6.65M | 2.96M | 2.68M | 0.53M | 8.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | 0.08M | | | | | 1.90M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.63M | 9.84M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.26M | -6.07M | -3.50M | 39.28M | -5.09M | -7.02M | -12.01M | -11.34M | -8.76M | -6.88M | -6.36M | -4.18M | -2.38M | -2.18M | -2.91M | 47.98M | 6.88M | -0.78M | -3.61M | -8.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | -0.92M | | | -0.40M | | 1.64M | | | | 1.40M | 2.62M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89M | -30.05M | 5.96M | -58.64M | 53.80M | -35.07M | 18.08M | 8.58M | 13.58M | -18.46M | 12.60M | -12.20M | 2.01M | -6.92M | 1.36M | -61.42M | -5.30M | 4.73M | -13.13M | -14.46M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | 4.04M | 4.04M | 4.05M | 4.06M | 4.08M | 4.42M | 4.42M | 4.42M | 4.46M | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | 0.91M | -0.48M | 0.54M | 1.16M | -1.40M | -0.56M | 0.43M | 0.08M | -0.29M | -0.36M | 1.47M | -0.57M | -2.08M | 0.75M | -5.54M | 0.02M | 0.03M | 0.11M | 0.18M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.01M | -3.56M | 11.96M | 0.27M | -4.87M | 1.81M | -8.21M | -0.02M | -4.21M | 6.17M | 27.41M | -35.15M | -8.66M | 3.88M | -2.08M | 0.47M | -3.40M | 6.14M | 3.50M | -6.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61M | 25.57M | 1.73M | 11.31M | -59.82M | 36.88M | -25.74M | -9.04M | -18.13M | 24.92M | 15.18M | -24.42M | -10.18M | 13.59M | -2.73M | 12.80M | -7.96M | -0.53M | 19.59M | 7.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | -4.47M | 12.43M | -0.27M | -6.03M | 3.21M | -7.65M | -0.45M | -4.29M | 6.46M | 27.77M | -36.62M | -8.09M | 5.95M | -2.83M | 6.01M | -3.42M | 6.11M | 3.38M | -6.74M |