|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | 10.14M | 24.23M | 84.14M | 28.38M | 34.63M | -20.43M | 4.19M | -13.27M | -7.49M | 12.39M | -16.27M | -57.16M | -68.68M | 11.46M | -21.15M | 3.69M | -25.17M | -1.33M | -15.99M | 3.12M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | 5.44M | 2.67M | 1.64M | 1.88M | 2.29M | 2.22M | 1.50M | 2.29M | 3.10M | 5.86M | 2.80M | 2.16M | 3.16M | 3.42M | 2.91M | 4.21M | 2.91M | 2.79M | 2.92M | 2.92M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | -1.14M | 2.32M | -0.49M | -0.50M | -0.15M | -1.24M | -0.16M | 0.16M | -0.12M | -0.64M | -0.44M | -0.14M | -0.15M | -0.85M | 0.01M | -0.06M | -21.72M | | -0.52M | 0.09M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | 1.14M | -3.82M | 3.02M | 0.00M | 1.82M | -0.57M | -0.66M | 0.55M | 0.21M | 2.13M | | 3.98M | 0.19M | 0.39M | 0.04M | -0.71M | 4.59M | | -3.88M | 4.79M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.99M | | | | | | | | 7.59M | | 45.22M | | 8.99M | | 51.10M | 2.51M | 8.00M | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | -130.27M | 57.63M | 49.72M | 32.36M | 22.26M | 34.37M | 36.30M | 39.67M | 23.08M | 38.46M | 36.41M | 24.58M | 22.85M | 31.27M | 24.70M | 10.50M | 17.43M | 29.87M | 15.22M | 10.93M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | -0.21M | -0.03M | -0.04M | -0.04M | -0.06M | -0.07M | -0.19M | -0.14M | -0.20M | 0.10M | 0.12M | 0.11M | 0.14M | 0.01M | 0.02M | 0.06M | 0.00M | 0.18M | 0.09M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | 2.88M | 3.24M | 3.19M | 2.33M | 2.61M | 2.85M | 2.96M | 2.96M | 3.02M | 2.38M | 2.33M | 2.54M | 1.91M | 1.65M | 1.95M | 2.07M | 2.20M | 1.92M | 2.01M | 2.46M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | 9.99M | 8.85M | 8.02M | 8.59M | 8.72M | 8.57M | 8.21M | 8.00M | 7.94M | 8.85M | 8.72M | 10.39M | 8.95M | 10.09M | 11.08M | 10.55M | 10.61M | 7.19M | 7.99M | 8.63M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | -2.04M | 1.45M | -2.20M | -2.01M | 2.64M | 2.25M | 0.19M | 1.83M | -3.96M | 1.07M | -0.46M | -1.13M | -1.44M | -0.39M | -1.57M | -0.92M | 4.73M | -1.16M | 2.86M | 4.69M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | -112.02M | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | -20.57M | 8.47M | 8.99M | 0.99M | -9.62M | 8.95M | -5.13M | -0.77M | -9.40M | 4.51M | 2.51M | -6.73M | -3.07M | 6.20M | 2.70M | -2.60M | -4.32M | 2.70M | -2.81M | -5.40M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.33M | | | | 1.47M | 0.51M | | | | 2.43M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | 0.85M | 6.93M | 0.38M | 1.47M | 0.11M | 0.64M | 1.75M | 1.87M | 3.62M | 0.26M | 1.31M | 2.37M | -0.13M | 3.01M | 0.84M | 2.51M | 5.88M | 2.45M | 7.11M | 1.63M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 55.60M | | | | | | | | | | 21.50M | | 5.18M | | 34.37M | 46.05M | 25.81M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | -8.78M | | 47.59M | -0.00M | 38.10M | | | 0.24M | | 0.18M | 0.36M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 5.14M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | -238.88M | -197.48M | -81.10M | -218.80M | -16.12M | -43.13M | 367.39M | 69.62M | 128.25M | 31.03M | 155.25M | 79.43M | 66.84M | 89.40M | 77.42M | 13.61M | -81.78M | -19.90M | -331.86M | -89.51M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | 0.84M | 2.10M | 7.51M | 2.34M | 5.53M | 0.48M | 0.55M | 0.13M | 4.61M | 0.94M | 0.37M | 0.07M | 3.71M | 7.32M | 1.90M | 0.50M | 4.28M | 0.21M | 3.57M | 7.12M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | 3.03M | 666.93M | | | | | | | | | -34.47M | | | 582.49M | 0.11M | | | | | 833.24M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | 11.53M | 1.46M | 1.81M | 43.30M | 38.81M | 1.43M | 1.65M | 1.36M | 29.55M | 1.58M | 1.44M | 1.40M | 1.44M | 8.79M | 4.45M | 2.30M | 0.65M | 1.23M | 1.15M | 1.40M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | 0.80M | 2.10M | 381.52M | 383.33M | 315.37M | 72.48M | 0.29M | 110.32M | | 0.47M | 22.36M | 11.84M | | 285.74M | 0.04M | 49.22M | 67.00M | 113.06M | 385.68M | 594.43M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | 131.23M | 712.62M | 34.68M | 88.67M | 27.59M | 26.48M | 194.05M | 158.22M | 74.92M | 10.58M | 76.84M | 133.08M | 32.97M | 435.97M | 63.36M | 100.91M | 10.77M | 124.12M | 86.26M | 900.20M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | | -0.02M | 0.01M | 0.00M | 0.00M | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.59M | | | | 0.96M | 5.96M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | 18.60M | 21.25M | 11.68M | 25.24M | 25.57M | 25.79M | 102.21M | 26.17M | 26.00M | 26.00M | 26.00M | 26.04M | 26.23M | 20.80M | -78.26M | 20.75M | 20.86M | 20.76M | -62.41M | 23.49M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 174.41M | 127.66M | 100.82M | 169.95M | 73.94M | -8.88M | -396.45M | -114.41M | -241.99M | -38.80M | -163.41M | -159.41M | -107.78M | 29.66M | -90.41M | -183.41M | 24.81M | -40.09M | 267.61M | 94.02M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | -1.58M | -0.81M | -1.89M | 0.50M | -1.22M | -0.44M | 0.27M | -0.17M | -0.13M | 0.17M | 0.21M | -0.44M | 0.59M | 0.09M | -0.17M | 0.41M | -0.59M | | 1.30M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | -196.32M | -13.00M | 67.55M | -16.00M | 78.85M | -18.09M | 7.50M | -5.29M | -90.79M | 30.87M | 28.46M | -55.85M | -17.51M | 150.42M | 11.55M | -158.89M | -40.12M | -30.11M | -47.73M | 15.44M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -131.12M | 50.70M | 49.33M | 30.89M | 22.15M | 33.73M | 34.54M | 37.80M | 19.46M | 38.20M | 35.10M | 22.21M | 22.98M | 28.26M | 23.86M | 7.99M | 11.55M | 27.43M | 8.12M | 9.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -194.74M | -12.19M | 69.44M | -16.50M | 80.08M | -17.65M | 7.23M | -5.11M | -90.65M | 30.70M | 28.25M | -55.41M | -18.10M | 150.33M | 11.71M | -159.30M | -39.54M | -30.11M | -49.03M | 15.44M |