|
Net Income (Quarter)
|
0.87M | -4.07M | -8.06M | -7.46M | -3.00M | 0.36M | -5.88M | -0.58M | 0.99M | -3.70M | 4.68M | -6.13M | -12.45M | -8.65M | -2.91M | 4.38M | 7.86M | 9.61M | 75.83M | 8.69M | 6.41M | 5.79M | 6.99M | 7.66M | 15.29M | 5.50M | -5.70M | 14.40M | 8.11M | 3.92M | 9.07M | -1.89M | -23.81M | 4.97M | 0.43M | 13.74M | 16.59M | 24.25M | 5.82M | -3.03M | -0.33M | -2.39M | -3.17M | -7.51M | -5.86M | -2.17M | 3.29M | -3.42M | -1.97M | 1.62M | -1.34M | 0.20M | -2.13M | -0.65M | -50.03M |
|
Share-based Compensation (Quarter)
|
| 0.12M | 0.25M | | | 0.68M | 0.65M | 0.90M | 0.84M | 1.99M | 0.98M | 0.95M | 4.50M | 0.64M | 0.78M | 0.64M | 0.91M | 0.69M | 0.63M | 0.61M | 0.57M | 0.47M | 0.56M | 0.34M | 0.68M | 0.92M | 0.56M | 0.32M | 0.54M | 0.47M | 0.69M | 0.51M | 1.14M | 0.43M | 0.43M | 0.42M | 0.57M | 0.49M | 0.45M | 0.46M | 0.48M | 0.51M | 0.53M | 0.56M | 0.55M | 0.70M | 0.84M | 0.78M | 0.65M | 0.75M | 0.53M | 0.74M | 0.73M | 1.05M | 0.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | -61.40M | -5.39M | -2.72M | -2.98M | -12.12M | | -0.50M | 3.23M | 2.50M | -0.68M | 5.62M | 5.69M | -1.98M | 0.79M | 10.86M | -0.92M | -7.23M | 3.05M | 3.77M | 2.23M | 1.56M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | -0.13M | 0.13M | 1.35M | -0.03M | -0.21M | -0.24M | 0.85M | 1.04M | 3.40M | | | | 0.81M | -0.04M | 2.91M | 0.96M | 2.40M | 0.80M | 0.80M | | 0.34M | 0.34M | -0.64M | 73.84M | 17.12M | | | -0.61M | 17.64M | -15.74M | | 0.80M | | | | 2.14M | 0.48M | | | -2.52M | 0.56M | | 0.80M | -0.34M | 1.80M | -1.75M | 0.01M | 0.39M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | 0.28M | 0.80M | 0.05M | -0.00M | 1.90M | 0.30M | | 0.50M | | 1.76M | | | 0.46M | -0.08M | | | -0.15M | 0.15M | | | | | | | | -27.09M | | | | -0.04M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 7.69M | -10.57M | | | 14.16M | -36.19M | -8.38M | -10.55M | -11.90M | -9.33M | -8.21M | -5.58M | 0.15M | -16.23M | -1.86M | -6.99M | -6.65M | -2.76M | -2.82M | -3.33M | -2.93M | -2.67M | 0.14M | -3.59M | -0.86M | -5.58M | 16.02M | 14.55M | 17.03M | 14.66M | 13.24M | 10.85M | 10.83M | 19.13M | 21.95M | -3.80M | 6.54M | 1.31M | 2.09M | -0.34M | -1.41M | -6.41M | -17.70M | -3.45M | 0.01M | 4.49M | 0.53M | -2.95M | 7.69M | 5.21M | -5.80M | 0.53M | 5.30M | -2.76M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.81M | 0.79M | 0.82M | 0.77M | 0.58M | 1.78M | 0.43M | 0.38M | 0.53M | 0.57M | 0.56M | 0.66M | 0.64M | 0.65M | 0.76M | 0.74M | 0.71M | 0.61M | 0.70M | 0.60M | 0.45M | 0.47M | 0.49M | 0.54M | 0.62M | 0.64M | 0.64M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.91M | 0.57M | 0.58M | | | | | | | | | | | 0.78M | 0.08M | 0.47M | 1.87M | 0.35M | 1.00M | -0.29M | 0.35M | 0.59M | 0.35M | | | | | | | | 0.24M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.01M | 0.17M | 0.09M | 0.09M |
|
Depreciation & Amortization (CF) (Quarter)
|
1.18M | 1.24M | -2.54M | | 1.35M | 1.43M | -2.55M | 0.44M | 0.46M | 0.47M | 0.50M | 0.53M | 0.57M | 0.53M | 0.39M | 0.23M | 0.22M | 0.14M | 0.39M | 0.48M | 0.12M | 0.09M | 0.10M | 0.12M | 0.07M | 0.07M | 0.46M | 2.10M | 0.70M | 1.90M | 2.47M | 2.30M | 1.40M | 1.40M | 2.73M | 2.11M | 1.90M | 2.15M | 1.78M | 1.51M | 1.59M | 1.67M | 1.65M | 2.14M | 2.43M | 2.71M | 3.27M | 1.72M | 1.66M | 2.72M | 2.50M | 2.18M | 2.48M | 3.76M | 3.32M |
|
Change in Receivables (Quarter)
|
| -3.85M | 0.09M | | | 19.08M | -27.29M | -0.03M | -2.56M | 5.30M | -1.90M | 0.06M | -7.68M | 8.38M | -0.27M | -1.12M | -0.35M | 0.93M | 0.56M | -6.87M | 0.12M | 7.63M | 0.44M | 0.22M | -0.16M | 0.79M | 0.18M | -0.06M | | | | | | | | | | | | | | | | | | | | -5.26M | 4.88M | 0.78M | -1.72M | 0.49M | 0.18M | -1.87M | 1.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -3.26M | -1.30M | -0.77M | -0.94M | -1.57M | -1.30M | -5.28M | -0.06M | -1.55M | 0.22M | -2.33M | 2.26M | 2.36M | 1.72M | 3.14M | 2.46M | 2.31M | 2.63M | -4.13M | 1.76M | 1.24M | 0.25M | -3.98M | 0.85M | 2.34M | -0.76M | -4.49M | -0.34M |
|
Change in Account Payables (Quarter)
|
| -0.61M | 0.20M | | | -0.31M | -1.05M | 1.52M | 0.70M | 0.78M | -0.67M | -0.12M | 2.83M | -1.30M | -2.75M | -0.25M | -2.66M | -0.93M | -0.42M | -0.72M | 0.41M | -0.30M | -0.32M | 0.30M | 0.03M | -0.66M | 0.14M | -0.79M | 0.03M | 1.77M | 1.21M | -1.48M | 0.38M | -0.03M | 0.93M | -0.71M | 0.86M | 1.00M | 0.83M | -0.69M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 0.14M | 1.86M | | | -1.60M | 1.84M | -1.71M | 0.50M | 0.28M | 0.26M | -0.13M | 1.48M | -0.19M | -1.26M | -1.07M | 0.97M | -2.14M | -0.64M | -0.22M | -1.01M | 0.31M | -0.67M | -0.74M | 0.89M | -2.13M | 1.10M | -4.50M | 5.36M | -5.25M | 4.12M | -0.02M | 0.16M | 0.95M | -0.86M | 1.30M | -1.75M | 2.83M | -10.67M | -3.21M | 2.76M | 2.28M | -0.82M | -0.21M | -9.90M | 10.26M | -12.21M | -3.48M | 5.04M | -0.09M | -1.25M | -4.49M | 6.14M | -0.96M | -0.95M |
|
Other Working Capital Changes (Quarter)
|
| 6.75M | -0.47M | | | -16.15M | 0.05M | 0.03M | 0.01M | 0.01M | 1.82M | -0.04M | 0.06M | 0.75M | -0.17M | 0.55M | -0.52M | 0.03M | -2.24M | 0.14M | 0.31M | -0.02M | 0.07M | -0.18M | 0.05M | 0.93M | -0.04M | -0.40M | 0.88M | 0.22M | -0.95M | | 0.03M | 9.03M | -12.39M | -0.27M | 1.00M | -3.75M | 5.09M | 0.55M | -0.07M | 0.51M | -0.12M | 0.27M | -2.49M | 2.21M | -4.78M | -1.07M | 1.01M | -1.76M | 0.65M | -0.00M | 0.21M | 2.12M | -0.30M |
|
Capital Expenditures (Quarter)
|
| 7.76M | -5.48M | | | 1.26M | -0.84M | 0.52M | 0.36M | 0.34M | 0.34M | 0.11M | 0.27M | 0.06M | 0.07M | 0.10M | 0.01M | 0.04M | 0.14M | 0.14M | 0.10M | 0.10M | 0.09M | 0.07M | 0.06M | 0.06M | 0.28M | 1.09M | 2.71M | 2.63M | 1.42M | 1.29M | 2.90M | 0.69M | -4.88M | 1.32M | 3.25M | 0.83M | -5.22M | 1.36M | 1.53M | 3.29M | -5.65M | 0.52M | -0.19M | -0.07M | 0.66M | 1.42M | 2.60M | 38.20M | 42.96M | 0.96M | 4.63M | -4.31M | 7.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.01M | | | | | | | | | | | | 0.30M | 0.01M | | | | | | | | | | | | | | | | | | | | 0.85M | 0.05M | | | | 1.20M | 0.04M | 0.01M | | | | | | | | -0.15M | | | | 0.69M |
|
Acquisitions (Quarter)
|
| | -0.40M | | | | | | | | | 2.40M | -0.28M | | | | | | | | | | | | | | 62.50M | 0.66M | | | | | | | | | | | | | | | | 2.23M | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | 0.10M | | | -22.55M | | 4.63M | | -4.63M | 3.40M | 14.88M | 9.78M | -22.88M | 13.18M | 9.14M | 11.05M | 15.51M | | 14.45M | | 13.60M | | 17.00M | 16.47M | | | | | | | | | | 1.01M | 2.30M | | 0.32M | 0.64M | 0.46M | 0.41M | 0.11M | | | 0.13M | | 0.15M | | 0.08M | 0.01M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | -0.41M | 0.00M | 0.30M | 0.51M | | | | | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -5.65M | 9.36M | | | 0.24M | 14.15M | 2.48M | 9.24M | 3.74M | 17.18M | -4.30M | 4.60M | -1.81M | 5.85M | 1.79M | 14.86M | 9.74M | 13.51M | 13.03M | 9.03M | 10.89M | 15.43M | 10.98M | 13.64M | 8.02M | -49.18M | -2.07M | -2.91M | -4.20M | -4.06M | -1.74M | -2.96M | -0.91M | -1.86M | 4.89M | 15.52M | 18.54M | 5.44M | -0.44M | 1.74M | -3.27M | -2.64M | -2.90M | -7.58M | -6.82M | -11.23M | -9.65M | -19.20M | -13.25M | -42.97M | -3.60M | -1.93M | -2.32M | -0.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | 0.58M | 0.23M | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -7.65M | 4.75M | | | -11.99M | 47.22M | 0.24M | -0.00M | -1.29M | -0.51M | -0.93M | -0.34M | -0.17M | 11.47M | -3.66M | -11.73M | -0.11M | -0.18M | -0.18M | -13.31M | -10.51M | -8.89M | -7.05M | -12.63M | -7.42M | 46.61M | -11.85M | -17.09M | -13.10M | -13.68M | -11.39M | -3.34M | -6.63M | -6.36M | -10.53M | -6.62M | -0.27M | -0.11M | -0.63M | -0.40M | -0.32M | -0.34M | 23.26M | -0.47M | 0.55M | -0.43M | -1.01M | 15.33M | 25.74M | 2.62M | 1.97M | 2.03M | -2.92M | 2.62M |
|
Dividends Paid - Common (Quarter)
|
| | | | | 12.36M | | | | | | | | | | | | | | | | 10.46M | 5.23M | 5.14M | 5.07M | 5.01M | 4.94M | 4.57M | 4.61M | 4.55M | 4.54M | 4.52M | 0.31M | 0.13M | 0.02M | | 0.09M | 0.00M | 0.00M | 0.02M | 0.03M | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| -5.61M | 3.54M | | | 2.42M | 25.18M | -5.66M | -1.31M | -9.46M | 7.34M | -13.44M | -1.32M | -1.83M | 1.09M | -3.73M | -3.85M | 5.40M | 10.57M | 10.03M | -7.61M | -2.55M | 3.87M | 4.06M | -2.58M | -0.27M | -8.14M | 2.09M | -5.45M | -0.27M | -3.08M | 0.11M | 4.54M | 3.30M | 10.90M | 16.30M | 5.10M | 24.80M | 6.64M | 1.03M | 1.01M | -5.00M | -9.39M | 2.66M | -11.51M | -6.26M | -7.17M | -10.13M | -6.82M | 20.18M | -35.15M | -7.43M | 0.62M | 0.07M | -0.45M |
|
Free Cash Flow (Quarter)
|
| -0.07M | -5.09M | | | 12.90M | -35.35M | -8.90M | -10.91M | -12.24M | -9.68M | -8.32M | -5.85M | 0.09M | -16.30M | -1.96M | -7.00M | -6.69M | -2.90M | -2.96M | -3.43M | -3.03M | -2.75M | 0.07M | -3.64M | -0.92M | -5.85M | 14.93M | 11.84M | 14.39M | 13.24M | 11.95M | 7.95M | 10.14M | 24.01M | 20.63M | -7.05M | 5.71M | 6.53M | 0.73M | -1.87M | -4.70M | -0.77M | -18.23M | -3.26M | 0.09M | 3.83M | -0.89M | -5.55M | -30.50M | -37.75M | -6.76M | -4.10M | 9.61M | -10.05M |
|
Net Cash Flow (Quarter)
|
| -5.61M | 3.54M | | | 2.42M | 25.18M | -5.66M | -1.31M | -9.46M | 7.34M | -13.44M | -1.32M | -1.83M | 1.09M | -3.73M | -3.85M | 2.98M | 10.57M | 10.03M | -7.61M | -2.55M | 3.87M | 4.06M | -2.58M | -0.27M | -8.14M | 2.09M | -5.45M | -0.27M | -3.08M | 0.11M | 4.54M | 3.30M | 10.90M | 16.30M | 5.10M | 24.80M | 6.64M | 1.03M | 1.01M | -5.00M | -9.39M | 2.66M | -11.51M | -6.26M | -7.17M | -10.13M | -6.82M | 20.18M | -35.15M | -7.43M | 0.62M | 0.07M | -0.45M |