|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.51M | 8.68M | 0.93M | 2.07M | 0.38M | -7.83M | -18.04M | -5.18M | -18.07M | -13.27M | -19.85M | -10.29M | -7.52M | -7.63M | -11.39M | -16.79M | 6.97M | -11.36M | -9.71M | -2.31M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.66M | 1.60M | 0.82M | 0.47M | 0.63M | 1.34M | 0.81M | 0.01M | 0.21M | 1.18M | 0.41M | 0.28M | 0.43M | 1.22M | 0.78M | 0.81M | 0.80M | 0.81M | 0.82M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.91M | 3.46M | -0.27M | -0.18M | 0.10M | 0.37M | -0.07M | 0.90M | 1.59M | 0.68M | 1.03M | 0.69M | 1.14M | -0.34M | -0.28M | 0.07M | 1.24M | 0.37M | -0.70M | 0.10M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.23M | -0.03M | -0.06M | 0.75M | 3.69M | -0.32M | 0.90M | -0.83M | 0.72M | 0.06M | 0.06M | 1.00M | 0.91M | 0.81M | -1.02M | -1.31M | 1.69M | 0.67M | 0.84M | -1.71M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.25M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.97M | -15.81M | 11.86M | 1.89M | 2.44M | -5.89M | 13.16M | 1.08M | -3.61M | 7.12M | -4.60M | -1.36M | 0.93M | -12.83M | -2.17M | -4.99M | -1.32M | -8.92M | 25.28M | 8.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.52M | 6.37M | 6.32M | 6.49M | 7.03M | 6.74M | 6.74M | 6.91M | 6.80M | 7.03M | 6.96M | 6.79M | 6.89M | 6.55M | 6.33M | 6.32M | 6.08M | 5.98M | 5.95M | 6.17M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.98M | 9.46M | -10.82M | 14.89M | -0.00M | -13.80M | -26.75M | 21.97M | -4.55M | -4.11M | -10.26M | 10.14M | 2.24M | -2.22M | -6.01M | 9.98M | -6.32M | 0.90M | -18.44M | 14.33M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.24M | 12.19M | -1.24M | 9.22M | 14.58M | -6.47M | -18.95M | -5.66M | 6.65M | -12.61M | -2.47M | -0.09M | 1.29M | 12.85M | -8.01M | -4.09M | -10.34M | 0.68M | -20.64M | -1.22M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.88M | -7.39M | -4.21M | 12.68M | 7.85M | -28.61M | -18.98M | 15.96M | -4.06M | -3.43M | -1.33M | 8.34M | 0.63M | -0.46M | -7.70M | 10.18M | -6.30M | -6.18M | -15.02M | 17.84M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | 2.61M | -1.99M | 0.06M | 1.52M | -0.79M | -1.87M | 1.41M | 0.49M | -1.15M | 0.42M | 0.04M | 0.71M | -0.46M | -0.38M | -6.26M | 1.09M | 1.77M | 2.69M | 0.95M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 1.06M | 2.63M | -1.19M | 0.36M | -4.03M | -1.50M | 1.25M | 5.63M | -2.13M | 2.53M | -2.62M | 1.34M | 1.09M | 0.68M | 0.20M | -1.84M | -1.83M | -0.80M | 0.54M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.11M | 9.30M | 9.87M | 10.92M | 9.54M | 11.20M | 12.75M | 8.51M | 3.97M | 2.94M | 3.04M | 2.58M | -7.69M | 2.02M | 2.93M | 2.97M | 45.00M | 2.03M | 1.05M | 0.79M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | | | | 43.32M | 0.02M | 0.48M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.10M | -9.27M | -9.82M | -13.16M | -9.49M | -11.42M | -13.11M | -8.13M | -3.57M | -2.48M | -3.01M | -2.58M | -2.59M | -2.02M | 5.17M | -2.97M | 40.89M | -2.01M | -0.58M | -0.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.10M | -0.02M | 0.37M | | | -1.34M | 0.08M | 0.02M | -0.04M | 0.02M | 0.08M | -0.16M | -0.14M | -0.12M | 0.17M | | | -0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.54M | -2.77M | -4.03M | 14.76M | 10.00M | 12.71M | 2.68M | 5.64M | 4.90M | 0.60M | -8.77M | -4.07M | 1.63M | 1.23M | 3.37M | 4.68M | -33.70M | 8.63M | -15.18M | -10.81M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | -0.85M | 0.05M | 1.87M | -2.64M | -1.49M | 0.84M | 0.34M | -0.47M | -0.69M | 0.85M | -0.31M | -0.82M | 0.52M | -1.40M | 0.87M | 0.54M | 0.18M | 0.11M | -0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | -28.70M | -1.94M | 5.35M | 0.32M | -6.09M | 3.58M | -1.07M | -2.75M | 4.55M | -15.54M | -8.32M | -0.86M | -13.10M | 4.97M | -2.41M | 6.41M | -2.11M | 9.64M | -3.63M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | -25.11M | 1.99M | -9.04M | -7.09M | -17.09M | 0.41M | -7.43M | -7.58M | 4.18M | -7.65M | -3.94M | 8.62M | -14.85M | -5.10M | -7.96M | -46.32M | -10.95M | 24.23M | 7.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | -27.84M | -1.99M | 3.48M | 2.96M | -4.60M | 2.74M | -1.41M | -2.28M | 5.24M | -16.39M | -8.01M | -0.03M | -13.62M | 6.37M | -3.28M | 5.87M | -2.29M | 9.53M | -3.57M |