|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.63M | 9.60M | 7.77M | 7.10M | -6.46M | 2.57M | 3.26M | 6.86M | 3.25M | 1.49M | 0.14M | -2.40M | -4.15M | -4.52M | -5.34M | -4.88M | -29.47M | -27.21M | -22.59M | -141.23M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.34M | 0.34M | 0.37M | 0.32M | 0.31M | 0.30M | 0.28M | 0.29M | 0.22M | 0.20M | 0.20M | 0.21M | 0.22M | 0.22M | 0.26M | 0.23M | 0.27M | 0.30M | 0.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91M | 3.74M | 3.95M | 3.77M | 4.78M | 3.83M | 3.89M | 3.78M | 4.35M | 3.25M | 3.17M | 3.27M | 3.58M | 2.99M | 3.00M | 2.86M | 2.97M | 2.11M | 2.11M | 2.29M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.75M | 2.53M | 1.31M | 4.42M | -1.87M | -1.84M | 0.42M | 2.01M | 1.46M | 2.73M | -7.48M | -0.25M | -1.23M | -3.09M | -1.91M | -7.80M | -7.97M | -5.97M | 103.19M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | -0.37M | -0.56M | -0.51M | -0.55M | -0.42M | -0.64M | -0.84M | -1.11M | -0.73M | -0.93M | 0.68M | | | | | 0.92M | -0.08M | 0.08M | -2.86M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.19M | 19.02M | 9.40M | 26.61M | 4.05M | 5.68M | 12.84M | 9.42M | 31.80M | -13.22M | -2.05M | -3.73M | 7.57M | -6.93M | -14.58M | -1.82M | -33.15M | -15.25M | -31.63M | -29.42M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.40M | 2.93M | 0.38M | 0.38M | 0.40M | 1.86M | 0.40M | 0.38M | 0.38M | -4.96M | 2.02M | 1.75M | 1.75M | 1.49M | 1.80M | 1.75M | 1.80M | 5.21M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.34M | 0.34M | 0.37M | 0.32M | 0.31M | 0.30M | 0.28M | 0.29M | 0.22M | 0.20M | 0.20M | 0.21M | 0.22M | 0.22M | 0.26M | 0.23M | 0.27M | 0.30M | 0.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 5.58M | 4.42M | -9.02M | -1.96M | -1.62M | 0.59M | 4.07M | -8.90M | 9.10M | -4.33M | 4.84M | 2.59M | 5.16M | 0.83M | 4.43M | -2.53M | 0.35M | 5.57M | 4.08M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 1.41M | 0.79M | 0.08M | 1.18M | 0.40M | 1.77M | 1.13M | -0.07M | -0.14M | 0.55M | 0.43M | -0.03M | -0.26M | 0.21M | 0.11M | 1.85M | 0.37M | -0.03M | 1.28M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.27M | 6.16M | -0.03M | 2.18M | 13.43M | 0.31M | 1.34M | -3.28M | -10.79M | -3.24M | -0.28M | 3.33M | 1.17M | 3.14M | -0.47M | -2.13M | 5.64M | 11.33M | -10.22M | 9.08M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 1.60M | 1.38M | -1.69M | 13.36M | 0.33M | -4.11M | -3.45M | -11.35M | 2.82M | 7.19M | -7.19M | -1.78M | 1.30M | 3.66M | 3.64M | 5.39M | 1.44M | -0.70M | 5.94M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.30M | -0.01M | 0.13M | 0.07M | 0.19M | 0.15M | 0.26M | 0.05M | 0.06M | 0.02M | 0.25M | 0.01M | 0.11M | 0.16M | 0.21M | 0.44M | 0.30M | 0.16M | 0.10M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.26M | 70.41M | 101.24M | 79.41M | 90.08M | 82.45M | 147.34M | 80.00M | 350.39M | 57.09M | 82.00M | 112.11M | 60.50M | 99.00M | 95.95M | 96.61M | 87.67M | 38.00M | 35.57M | 47.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -34.18M | -16.59M | -26.00M | 10.87M | -14.59M | -21.78M | 75.43M | 187.29M | -190.89M | 35.33M | -43.78M | -18.22M | -15.26M | 12.06M | 3.99M | 43.90M | -15.27M | 21.36M | 44.87M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 0.29M | 0.37M | 1.04M | | 0.12M | 0.00M | 0.60M | | | | | | | | -0.15M | -1.32M | -0.42M | -0.52M | -0.64M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | 0.04M | -0.10M | -0.06M | 0.08M | 0.06M | 0.18M | 0.04M | -0.03M | -0.12M | 0.15M | -0.01M | -0.01M | 0.07M | -0.20M | 0.05M | 0.13M | -0.18M | 0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | -14.89M | -6.78M | 1.55M | 14.86M | -8.70M | -8.88M | 85.63M | 219.14M | -204.14M | 33.16M | -47.37M | -10.66M | -22.20M | -2.46M | 1.82M | 9.48M | -30.81M | -10.96M | 14.83M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.06M | 18.72M | 9.41M | 26.47M | 3.97M | 5.49M | 12.69M | 9.15M | 31.75M | -13.28M | -2.07M | -3.98M | 7.56M | -7.04M | -14.74M | -2.03M | -33.58M | -15.55M | -31.79M | -29.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.11M | -14.88M | -6.82M | 1.65M | 14.91M | -8.78M | -8.94M | 85.45M | 219.10M | -204.11M | 33.28M | -47.52M | -10.65M | -22.19M | -2.52M | 2.02M | 9.43M | -30.95M | -10.78M | 14.81M |