|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 1.79M | 10.72M | 9.12M | 4.39M | 0.53M | 1.85M | -3.51M | -13.22M | -10.15M | -9.99M | -10.06M | -6.32M | -18.34M | -6.72M | -5.50M | -3.25M | -6.95M | -4.79M | -15.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00 | | 0.15M | | 47.00 | 0.48M | 0.45M | 351.00 | 305.00 | 173.00 | 0.00M | 164.00 | -65.00 | 260.00 | 0.32M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.00 | | 0.40M | | 13.00 | -0.00M | -0.01M | | | 0.40M | -0.07M | | | | -0.23M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.07M | | -0.88M | | -0.52M | -2.29M | -3.03M | | -10.81M | -21.63M | -0.29M | | -0.45M | -0.89M | -0.96M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 339.00 | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 3.85M | 11.03M | 24.67M | 5.89M | 8.44M | 7.65M | 13.24M | -1.30M | 0.05M | -2.75M | 0.75M | | | -11.80M | -9.18M | | | | -9.28M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | 1.47M | -2.55M | 10.16M | 1.83M | -0.00M | -1.78M | 4.90M | -1.28M | 995.00 | -0.40M | 3.06M | | | -0.18M | 2.60M | | | | 7.01M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | -0.10M | 655.00 | | -1.19M | 0.15M | -29.00 | | -0.02M | 0.01M | 0.27M | -0.22M | 0.00M | | 0.13M | 0.04M | -0.58M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -743.00 | | -0.74M | | -729.00 | -0.68M | -0.58M | | | -0.57M | -0.56M | | | | -0.67M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91M | | | | 2.29M | -0.01M | -7.13M | | 0.31M | -0.00M | -3.92M | | 3.58M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.88M | | 519.00 | | 3.03M | | | | 0.29M | | | | 0.96M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00 | | 0.23M | | 214.00 | 0.27M | 0.21M | 251.00 | 179.00 | 56.00 | 0.46M | 527.00 | 218.00 | 338.00 | 0.11M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.42M | | | | 242.26M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00 | | 0.15M | | 47.00 | 0.48M | 0.45M | 351.00 | 305.00 | 173.00 | 0.00M | 164.00 | -65.00 | 260.00 | 0.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -389.00 | | -0.57M | | -143.00 | -0.32M | -0.47M | | | -0.13M | -0.25M | | | | -0.16M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -1.91M | | -0.00M | -1.00M | -0.66M | | | -0.49M | -0.64M | | | | -2.58M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -2.48M | | -0.00M | -1.32M | -1.14M | | | -0.89M | -0.89M | | | | -2.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 975.00 | | | 812.00 | 114.00 | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.59M | | | -2.37M | -1.84M | | | -2.43M | -1.77M | | | | 1.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00 | | 0.17M | | -153.00 | -0.18M | 0.03M | | | 0.01M | -0.16M | | | | -0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.73M | | | -3.02M | -0.71M | | | -7.98M | -2.41M | | | | 2.42M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.00 | | 4.48M | | 143.00 | 0.32M | 2.76M | -0.01M | -7.13M | 0.13M | 0.56M | -0.00M | -3.92M | | 3.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -2.15M | | -0.00M | -3.70M | -0.70M | -0.01M | -7.13M | -3.32M | -2.35M | -0.00M | -3.92M | | 2.65M |