|
Net Income (Quarter)
|
-1.53M | -1.27M | -4.57M | -3.62M | -3.40M | -4.76M | -3.89M | -3.60M | -2.26M | -1.12M | -1.29M | 0.66M | 2.80M | 3.68M | 2.58M | 4.32M | 7.47M | 5.52M | 2.64M | 3.74M | 23.15M | 4.98M | 4.43M | 1.96M | 19.27M | 137.65M | -0.48M | 0.48M | 2.02M | -0.14M | -1.33M | -14.29M | -29.97M | -4.16M | -19.70M | -35.11M | -18.90M | 26.45M | 30.27M | 38.66M | 29.66M | 33.01M | 102.73M | 31.39M | 35.97M | 33.63M | 39.93M |
|
Share-based Compensation (Quarter)
|
| 0.06M | 0.73M | 0.13M | 0.21M | 0.28M | 0.38M | 0.46M | 1.09M | 1.29M | 1.46M | 1.10M | 1.62M | 1.59M | 1.79M | 1.32M | 1.34M | 1.76M | 1.92M | 1.55M | 1.69M | 2.19M | 2.63M | 0.96M | 2.75M | 3.10M | 3.50M | 3.17M | 3.64M | 4.53M | 5.80M | 7.96M | 10.52M | 11.41M | 13.34M | 14.64M | 11.39M | 15.85M | 10.49M | 13.47M | 14.79M | 16.04M | 16.02M | 16.37M | 18.30M | 20.79M | 15.33M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | -4.28M | -21.36M | -1.39M | -4.42M | 0.36M | -13.50M | 36.02M | 6.12M | -5.72M | -0.36M | -0.31M | 6.64M | -0.34M | -1.21M | 0.16M | 0.40M | 0.00M | 0.01M | -0.01M | -0.49M | | | | -76.94M | -5.54M | -7.64M | 30.30M | 1.02M |
|
Gains from Investment Securities (Quarter)
|
| -0.06M | 0.06M | 0.03M | 0.04M | -0.07M | | 0.05M | 0.13M | 0.13M | 0.12M | 1.21M | 0.14M | -0.80M | 0.21M | 0.90M | -1.05M | 3.04M | -1.81M | -0.03M | 0.82M | 0.53M | 13.66M | 0.41M | 9.28M | -8.15M | -1.66M | 0.16M | 1.20M | 0.40M | -9.80M | 1.07M | 0.70M | 0.80M | -0.22M | 0.15M | 0.55M | 0.81M | 1.59M | 14.09M | -10.08M | 2.14M | 41.18M | 0.92M | 0.13M | 0.23M | 41.97M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 1.21M | -0.81M | -1.21M | -1.60M | -0.97M | -3.07M | -0.74M | 3.11M | 2.35M | 6.78M | 3.81M | 8.06M | 9.69M | 7.82M | 3.34M | 11.71M | 9.55M | 11.67M | 0.29M | 11.52M | 11.60M | 15.47M | 3.08M | 24.29M | 17.84M | 3.08M | -4.44M | 15.10M | 15.80M | 8.93M | -2.24M | 5.53M | 16.00M | 6.08M | 1.57M | -9.23M | 36.76M | 31.18M | 42.95M | 50.87M | 57.77M | 36.57M | 38.47M | 52.64M | 86.01M | 64.99M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.94M | 0.99M | 1.09M | 1.11M | 1.05M | 1.02M | 0.90M | 0.73M | 0.66M | 0.74M | 0.91M | 0.89M | 0.89M | 0.92M | 0.69M | 0.69M | 0.57M | 0.54M | 0.51M | 0.51M | 0.52M | 0.53M | 0.49M | 0.49M | 0.50M | 0.51M | 0.52M | 0.70M |
|
Amortization of Deferred Charges (Quarter)
|
| | | 0.01M | 0.03M | 0.41M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | -0.03M | 0.06M | 0.02M | 0.02M | 1.28M | -1.25M | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.50M | 2.50M | 2.50M | 2.72M | 2.70M | 2.80M | 2.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.99M | 1.11M | 1.18M | 1.43M | 1.64M | 1.85M | 2.12M | 2.36M | 2.64M | 2.82M | 3.00M | 3.11M | 3.24M | 3.35M | 3.50M | 3.58M | 3.71M | 3.79M | 5.08M | 5.42M | 5.68M | 5.47M | 6.41M | 6.66M | 6.68M | 5.76M | 6.97M | 7.22M | 7.36M | 7.49M | 7.88M | 7.76M | 7.66M | 7.53M | 6.94M | 6.20M | 6.98M | 8.87M | 5.21M | 4.67M | 4.33M | 5.34M | 6.25M | 5.85M | 5.44M | 5.11M |
|
Change in Receivables (Quarter)
|
| -0.06M | -0.19M | 0.67M | 0.56M | -0.29M | -0.19M | 0.59M | 0.40M | -0.34M | -0.20M | 1.30M | 0.42M | -0.81M | -0.03M | 1.15M | 1.02M | -0.70M | -0.56M | 2.05M | 0.64M | 0.08M | -0.75M | 1.62M | 3.52M | -2.91M | 0.55M | 1.90M | 2.11M | -2.66M | 0.75M | 3.43M | -0.51M | -0.34M | 1.62M | 0.91M | 2.62M | 0.33M | 0.35M | 5.47M | -0.49M | -0.11M | -1.49M | 3.12M | 5.08M | 1.80M | 2.53M |
|
Change in Account Payables (Quarter)
|
| 0.25M | 0.80M | 0.21M | 0.67M | -0.72M | -0.61M | -0.65M | 0.08M | -0.54M | 0.20M | -0.02M | -0.30M | 0.69M | -0.47M | 0.41M | 0.42M | -0.36M | 0.14M | 0.10M | 0.09M | 0.08M | 0.24M | -0.36M | 0.56M | 0.50M | -1.60M | 0.87M | 0.43M | 0.08M | -0.89M | 2.99M | -2.97M | 0.21M | 0.94M | -1.78M | 0.79M | -0.50M | -0.08M | 0.73M | -0.30M | -0.73M | 1.85M | 2.55M | -1.69M | 0.89M | 0.02M |
|
Change in Accured Expenses (Quarter)
|
| 0.76M | -0.04M | 0.90M | 0.16M | 0.17M | -0.10M | 0.99M | -0.08M | 0.45M | -0.53M | 0.47M | -0.37M | 0.75M | 2.40M | -0.25M | 0.48M | 3.17M | -2.18M | -2.87M | 3.25M | 0.11M | 4.06M | 0.52M | 0.20M | 15.82M | -13.74M | 0.73M | -8.76M | 14.37M | -4.94M | -5.02M | 6.54M | 2.46M | 8.07M | 22.92M | -0.63M | -14.30M | -4.25M | -16.73M | 7.83M | 12.50M | -15.41M | -5.23M | 10.88M | -0.99M | 10.19M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | -6.49M | -2.54M | 0.12M | -0.05M | | | -0.19M | | | | -28.11M | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| 0.12M | 0.26M | 0.46M | 0.02M | -0.35M | 1.77M | 0.70M | -0.61M | 0.07M | 0.21M | -0.40M | 0.61M | -0.16M | 0.95M | -0.44M | 0.44M | | 4.45M | -0.73M | 5.93M | -6.33M | 5.16M | 0.69M | -0.59M | 0.75M | -1.42M | 0.40M | 0.58M | 2.58M | -2.29M | 1.94M | 0.71M | 0.51M | -5.68M | 2.40M | -0.33M | -1.35M | -3.22M | -0.47M | -0.94M | -1.78M | 0.05M | 5.46M | 5.97M | 4.25M | -19.94M |
|
Capital Expenditures (Quarter)
|
| 1.22M | -3.21M | 0.35M | -0.23M | 2.11M | 1.46M | 0.70M | 2.46M | 0.40M | -3.30M | 0.06M | 0.78M | 0.84M | 0.53M | 0.11M | 5.39M | -5.45M | 12.25M | 0.45M | 8.97M | 6.25M | -12.22M | 6.82M | 5.89M | -10.96M | 17.29M | 0.94M | 10.97M | 6.60M | -10.41M | 3.48M | 3.71M | -1.25M | 0.60M | 1.17M | 1.01M | 3.76M | 3.11M | 1.42M | 0.04M | 0.36M | 0.20M | 0.64M | 0.84M | 0.94M | 0.74M |
|
Change in Intangibles (Quarter)
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | 14.44M | | 54.00M | | | | | | | | | | | | | | | | | | | | | | | 77.42M | 0.91M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | 0.04M | 0.63M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 8.95M | 17.19M | 6.83M | 4.56M | 5.72M | -4.55M | | | 0.01M | | 8.30M | 7.30M | 12.88M | 4.34M | 1.75M | | 9.25M | 4.66M | 7.25M | 6.69M | -0.64M | 14.03M | 17.90M | 8.85M | 16.45M | | 23.34M | -23.34M | | 0.99M | 1.01M | 48.60M | -48.60M | 151.37M | 36.67M | 57.78M | -94.45M | 240.03M | 102.72M | -58.90M | 158.84M | |
|
Cash from Investing Activities (Quarter)
|
| -1.62M | -1.57M | -1.96M | -6.76M | -54.42M | 3.77M | -0.12M | -3.48M | -5.72M | -3.74M | -5.47M | -8.74M | -2.16M | -6.45M | -10.47M | -0.85M | -13.47M | 20.14M | -55.69M | -5.08M | -9.95M | -19.15M | 5.73M | -24.44M | 171.25M | -6.03M | -87.19M | -6.87M | 20.29M | -36.69M | -5.28M | -8.41M | 8.61M | -1.38M | 36.29M | -62.95M | 4.31M | -33.23M | -23.04M | -38.03M | -46.43M | -44.26M | 80.79M | 23.77M | -72.01M | -22.30M |
|
Other financing activities (Quarter)
|
| | | 0.41M | 0.12M | 3.47M | 0.21M | | | | | | | | | | | | | 0.36M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.01M | 0.01M | 9.79M | 66.24M | -2.78M | -0.40M | 0.06M | 0.06M | 0.01M | 0.06M | -1.06M | 0.10M | -0.14M | -0.03M | -0.43M | -1.41M | -0.34M | 28.53M | -1.90M | -3.70M | -1.04M | -0.63M | 32.16M | -3.32M | -98.38M | -0.82M | -3.89M | -4.36M | -0.26M | 1.16M | -0.97M | -4.02M | -0.01M | -1.16M | -4.71M | -7.05M | -5.83M | -8.38M | -10.21M | -12.41M | -8.57M | -12.21M | -104.83M | -59.86M | -11.38M | -11.81M |
|
Change in Cash (Quarter)
|
| -0.40M | -2.37M | 6.62M | 57.89M | -58.17M | 0.30M | -0.80M | -0.30M | -3.36M | 3.10M | -2.73M | -0.58M | 7.39M | 1.33M | -7.56M | 9.46M | -4.26M | 60.33M | -57.29M | 2.73M | 0.61M | -4.30M | 40.97M | -3.46M | 90.71M | -3.77M | -95.52M | 3.87M | 35.83M | -26.60M | -8.50M | -6.91M | 24.61M | 3.54M | 33.16M | -79.23M | 35.24M | -10.43M | 9.71M | 0.42M | 2.78M | -19.91M | 14.43M | 16.55M | 2.62M | 30.87M |
|
Free Cash Flow (Quarter)
|
| -0.01M | 2.40M | -1.56M | -1.36M | -3.08M | -4.53M | -1.44M | 0.65M | 1.95M | 10.08M | 3.75M | 7.28M | 8.85M | 7.28M | 3.23M | 6.32M | 15.00M | -0.58M | -0.15M | 2.54M | 5.35M | 27.70M | -3.74M | 18.41M | 28.80M | -14.21M | -5.38M | 4.12M | 9.20M | 19.34M | -5.73M | 1.82M | 17.25M | 5.48M | 0.41M | -10.24M | 33.00M | 28.07M | 41.53M | 50.83M | 57.41M | 36.37M | 37.83M | 51.80M | 85.07M | 64.25M |
|
Net Cash Flow (Quarter)
|
| -0.40M | -2.37M | 6.62M | 57.89M | -58.17M | 0.30M | -0.80M | -0.30M | -3.36M | 3.10M | -2.73M | -0.58M | 7.39M | 1.33M | -7.56M | 9.46M | -4.26M | 60.33M | -57.29M | 2.73M | 0.61M | -4.30M | 40.97M | -3.46M | 90.71M | -3.77M | -95.52M | 3.87M | 35.83M | -26.60M | -8.50M | -6.91M | 24.61M | 3.54M | 33.16M | -79.23M | 35.24M | -10.43M | 9.71M | 0.42M | 2.78M | -19.91M | 14.43M | 16.55M | 2.62M | 30.87M |