|
Net Income (Quarter)
|
-0.10M | 0.01M | -0.04M | 1.26M | | | -0.04M | 2.04M | 2.48M | 3.27M | -10.24M | 2.21M | 3.04M | -1.46M | 2.88M | 3.02M | 4.49M | 3.70M | -2.25M | 0.20M | 2.10M | -4.83M | -4.21M | 3.06M | 4.04M | 5.83M | -57.83M | 0.04M | 5.49M | 3.04M | -15.48M | 5.76M | -0.90M | -12.91M | 4.67M | 1.86M | 5.51M | 1.97M | -3.20M | 3.41M | 3.22M | -0.25M | 2.79M | 1.30M | 0.38M | -1.20M | 1.50M | 2.82M | 4.72M | 2.17M | 8.56M | 2.48M | 3.99M | 3.70M | 0.46M | 2.09M | 4.93M | 2.54M | -8.28M | 36.46M | 10.11M | 1.81M | 11.06M |
|
Share-based Compensation (Quarter)
|
| 0.28M | 0.10M | 0.25M | 0.14M | 0.15M | 0.16M | 0.15M | 0.17M | 0.17M | 0.21M | 0.16M | 0.21M | 0.30M | 0.44M | 0.38M | 0.40M | 0.50M | 0.46M | 0.46M | 0.40M | 0.40M | 0.58M | 0.60M | 0.60M | 0.60M | 0.50M | 0.01M | 0.70M | 0.50M | 0.57M | 0.63M | 0.80M | 0.90M | 0.80M | 0.80M | 1.00M | 1.00M | -0.02M | 0.60M | 0.20M | 0.50M | 0.60M | 0.69M | 0.90M | 0.90M | 0.94M | 0.88M | 0.90M | 1.10M | 1.04M | 0.80M | 1.20M | 1.20M | 1.44M | 1.70M | 2.20M | 1.90M | 1.71M | 3.40M | 2.90M | 3.30M | 2.69M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.24M | -2.35M | | | -0.47M | -1.68M | | | -0.12M | -2.31M | -1.22M | 0.47M | -0.34M | 1.04M | 0.60M | -0.94M | -0.26M | -0.01M | | | 0.61M | 1.02M | | | | | | | | | | | | | | 0.02M | 0.06M | -3.68M | 0.17M | 1.17M | 4.99M | -0.01M |
|
Cash from Discontinued Operations (Quarter)
|
| 0.08M | 0.15M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.02M | | | | 0.09M | | | | 0.22M | | | | 0.31M | | | | 0.28M | | | | 0.32M | | | | 0.35M | | | | 0.42M | | | | 0.41M | | | | 0.12M |
|
Gains from Investment Securities (Quarter)
|
| -0.22M | -0.01M | 1.70M | 1.13M | 1.47M | 0.50M | 0.10M | 1.14M | 0.38M | -1.55M | 1.28M | 2.13M | -0.81M | -2.50M | 1.00M | 0.20M | | -6.97M | 0.10M | 0.10M | -4.66M | 0.42M | 0.10M | 3.30M | 0.10M | 3.76M | 1.80M | 0.13M | 0.13M | -3.21M | | | | 10.54M | 0.24M | 0.06M | | -0.02M | 0.13M | 0.50M | 1.20M | 6.00M | -3.72M | 0.46M | 0.01M | 0.64M | 0.60M | 0.10M | | 0.19M | | | 0.10M | -0.41M | -0.12M | 0.10M | 0.10M | -0.06M | 2.40M | | 11.20M | |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.03M | 0.03M | 0.08M | 0.07M | 0.05M | 0.07M | 0.02M | 0.00M | 0.12M | -0.04M | -0.04M | 0.10M | 0.04M | -0.01M | 0.06M | 0.20M | 0.20M | -0.16M | 0.13M | 0.10M | 0.20M | 0.24M | 0.12M | 0.20M | 0.03M | 0.52M | 0.22M | 0.70M | 1.20M | 4.98M | 0.15M | 0.50M | 0.60M | 0.17M | 0.14M | 0.30M | 0.30M | -0.40M | 0.05M | 0.40M | 0.10M | 0.28M | 0.04M | 0.10M | 0.40M | 0.20M | 0.04M | 0.40M | 0.40M | 0.48M | 0.08M | -0.11M | 0.18M | 1.44M | -0.38M | 0.65M | 0.14M | -0.10M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | 1.71M | | | | 0.61M | | | | 0.56M | | | | 9.39M | | | | 0.98M | | | | 0.96M | | | | 0.08M | | | | 0.19M | | | | 0.35M | | | | 0.20M | | | | 0.60M | | | | 0.83M | | | | 11.45M | | | | 23.90M | | | | 0.21M |
|
Cash from Operations (Quarter)
|
| 2.44M | 0.20M | 0.80M | 1.62M | 2.46M | 3.86M | 7.67M | 0.89M | 5.25M | 3.02M | 8.13M | -0.01M | 2.26M | 13.81M | 0.88M | 0.90M | 4.53M | 11.37M | 1.51M | 0.20M | -10.57M | 21.50M | 9.39M | 34.68M | 8.81M | 16.72M | 4.65M | -2.98M | -2.76M | 7.66M | 3.25M | 6.59M | -6.19M | 18.31M | -13.74M | 2.44M | 10.66M | 10.86M | 7.00M | -4.89M | 7.01M | -4.69M | 9.91M | -5.80M | 6.12M | 3.07M | -0.20M | -18.49M | 38.39M | 9.95M | -12.02M | 11.41M | 30.10M | 15.16M | 1.22M | 6.67M | 15.11M | 1.83M | -11.70M | -7.67M | 15.26M | 9.96M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.27M | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | 0.28M | 0.29M | 0.29M | 0.28M | 0.28M | 0.27M | 0.40M | 0.08M | 0.13M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.16M | 0.12M | 0.12M | 0.12M | 0.14M | 0.21M | 0.21M | 0.22M | 0.20M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.10M | 0.01M | 0.03M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.16M | 0.16M | 0.47M | 0.27M | 0.27M | 0.27M | 0.26M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.44M | 0.44M | 0.38M | 0.37M | 0.34M | 0.31M | 0.32M | 0.29M | 0.30M | 0.34M | 0.41M | 0.90M | 1.89M | 3.45M | 2.77M | 2.62M | 2.71M | 3.17M | 3.45M | 3.49M | 4.27M | 5.30M | 5.20M | 5.13M | 4.69M | 3.89M | 4.14M | 4.03M | 3.94M | 3.98M | 3.50M | 3.46M | 3.94M | 3.17M | 2.77M | 2.75M | 2.63M | 2.46M | 2.20M | 2.45M | 2.58M | 2.70M | 2.44M | 2.47M | 2.47M | 2.48M | 2.29M | 2.38M | 2.94M | 3.00M | 2.88M | 2.77M | 3.12M | 3.74M | 3.51M | 1.81M | 1.15M | 3.99M | 5.12M | 2.11M | 1.81M | 6.16M |
|
Change in Receivables (Quarter)
|
| 0.51M | 5.97M | -1.83M | -4.74M | 0.62M | 2.68M | -2.79M | -1.93M | 3.06M | 6.75M | -6.99M | 1.49M | -0.63M | 3.37M | -0.86M | -2.12M | 5.76M | -5.26M | 0.84M | 6.60M | 9.19M | -1.03M | -13.00M | -1.62M | -0.61M | 1.93M | -6.50M | -10.84M | 4.62M | -1.39M | 0.41M | 6.13M | 13.52M | -13.97M | 19.63M | -12.58M | -0.96M | 9.53M | -12.19M | 3.57M | -4.08M | 4.34M | 3.49M | -0.85M | 4.86M | 5.66M | 18.96M | -0.38M | -2.81M | -9.02M | 1.49M | | -13.22M | 0.89M | 5.36M | 11.94M | -26.95M | 62.01M | -16.21M | 11.37M | -0.97M | 12.59M |
|
Change in Inventory (Quarter)
|
| -0.03M | -0.17M | 0.48M | 0.62M | -0.28M | -0.64M | 0.27M | -0.04M | -0.13M | -0.55M | 0.14M | -0.36M | -0.43M | -1.03M | -0.21M | -0.58M | 1.05M | -2.25M | 0.53M | -0.94M | 0.24M | 3.65M | -1.83M | -2.62M | -3.08M | -1.92M | 0.11M | 0.30M | 0.20M | -1.49M | 0.74M | 0.89M | 1.53M | -1.46M | -0.82M | 2.75M | -2.46M | 0.73M | -1.76M | 0.07M | -0.87M | -1.80M | -0.46M | 0.86M | 1.76M | -1.97M | 3.32M | 0.08M | 1.23M | 1.40M | 2.19M | 1.89M | 6.31M | -3.50M | 4.45M | 0.70M | -0.85M | 5.51M | 2.42M | 6.44M | -2.38M | -3.30M |
|
Change in Account Payables (Quarter)
|
| 0.12M | 0.55M | -0.81M | -1.50M | 3.00M | 1.15M | -0.61M | -2.33M | 1.79M | 2.45M | 0.06M | -0.30M | 0.35M | -2.27M | -1.21M | -0.96M | 1.49M | -1.50M | 0.43M | -0.85M | 0.17M | 4.58M | -0.05M | 11.21M | -4.30M | 0.58M | -0.94M | -10.88M | -2.70M | -0.66M | -2.23M | 5.34M | 5.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 0.87M | 1.94M | -0.93M | -1.77M | 2.52M | 0.04M | 0.12M | -0.24M | -1.27M | 1.71M | -0.88M | 2.86M | -2.05M | 4.54M | -4.21M | 4.24M | -1.59M | -3.15M | 4.31M | -7.98M | -3.99M | -0.93M | -12.00M | 8.38M | 1.66M | -4.64M | 0.29M | -8.30M | -1.05M | -6.78M | 6.99M | -7.28M | 19.47M | -22.63M | -3.94M | 1.19M | -0.65M | -0.63M | -4.61M | -0.62M | 5.67M | -0.11M | 1.55M | -2.19M | 6.29M | -6.02M | -1.34M | 17.88M | -11.94M | 15.24M | -1.04M | 7.63M | 1.27M | 0.47M | -2.44M | -4.53M | -2.36M | 14.22M | -3.63M | 15.52M | 4.09M | -8.76M |
|
Change in Taxes (Quarter)
|
| 0.31M | 1.33M | -0.49M | 0.00M | -0.68M | -0.08M | 0.41M | 0.47M | 0.26M | -0.67M | 0.30M | -2.00M | | 1.57M | 0.66M | -1.45M | 0.38M | -0.75M | -0.14M | 0.49M | -0.08M | 0.89M | 0.03M | -1.11M | 3.69M | -2.46M | 0.21M | -1.57M | 0.51M | -0.97M | 3.04M | -1.45M | -1.61M | 1.86M | -0.72M | -0.94M | -0.02M | 0.01M | -0.01M | | | 0.44M | -0.50M | -0.01M | 0.48M | 1.07M | 0.14M | 1.13M | -1.32M | 1.48M | -0.02M | 0.62M | -0.34M | -2.24M | -0.39M | 0.46M | -1.21M | 2.56M | 17.22M | -11.28M | -10.08M | 6.15M |
|
Other Working Capital Changes (Quarter)
|
| 0.85M | -0.62M | 0.07M | 0.24M | -0.21M | 0.23M | -0.51M | 1.14M | -0.91M | -0.25M | 0.59M | 0.86M | 2.05M | -5.39M | 0.03M | 1.53M | 2.60M | -5.66M | -0.23M | 0.05M | -0.10M | -2.85M | 2.02M | 1.73M | -0.85M | -0.69M | -0.36M | -1.45M | 0.09M | -1.81M | -1.49M | -0.91M | 3.99M | -2.36M | -1.19M | 4.55M | 0.49M | 3.24M | 3.02M | -1.95M | 0.65M | -0.75M | -5.27M | 1.63M | 0.19M | -2.46M | 0.88M | -1.51M | 2.54M | -1.94M | -0.57M | 8.89M | -0.09M | -9.42M | -1.21M | 12.38M | 6.89M | -9.71M | 17.65M | -3.79M | 1.44M | 1.53M |
|
Capital Expenditures (Quarter)
|
| 0.09M | 0.25M | 0.16M | 0.10M | 0.40M | 0.26M | 0.07M | 0.06M | 0.10M | 0.04M | 0.05M | 0.18M | 0.30M | 0.84M | 0.41M | 0.30M | 0.09M | 0.35M | 0.12M | 0.22M | 0.18M | 0.24M | 0.21M | 0.34M | 0.26M | 0.27M | 0.41M | 0.23M | 0.17M | 0.22M | 0.47M | 0.12M | 1.31M | 1.19M | 0.42M | 0.78M | 2.54M | 1.91M | 0.98M | 1.02M | 0.88M | 1.07M | 0.49M | 0.51M | 0.74M | 0.88M | 0.67M | 0.77M | 0.94M | 1.01M | 2.51M | 1.41M | 1.59M | 2.87M | 3.12M | 4.12M | 4.00M | 6.13M | 3.38M | 1.05M | 4.24M | 2.67M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 1.41M | 3.75M | 0.53M | | 0.11M | 0.08M | | | | 0.34M | | | | | 4.81M | 2.31M | 0.35M | 0.26M | 0.10M | 2.30M | | 0.81M | 0.28M | 0.01M | 0.01M | 0.36M | 0.01M | 0.03M | 0.32M | 0.00M | 0.11M | | 6.20M | -0.01M | | | | | | | | | 0.53M | | -0.00M | | 0.01M | | | 0.01M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | 24.38M | | 80.05M | | | | 8.21M | 36.19M | | | | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -105.86M | | -1.95M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.69M | 2.79M | 2.37M | 1.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| 1.32M | 3.49M | 0.37M | -0.10M | -0.29M | -0.18M | -0.07M | -0.06M | -0.07M | -3.69M | -24.43M | -0.18M | -80.35M | -0.63M | 4.40M | 2.01M | -7.95M | -36.27M | -0.02M | 2.07M | -37.31M | 0.22M | 0.07M | -0.33M | -0.25M | -0.90M | -0.40M | -0.20M | 0.16M | -0.22M | 30.34M | -0.12M | 7.26M | 0.78M | -0.42M | -0.78M | -2.04M | -1.91M | -0.98M | -7.14M | -0.05M | -1.07M | 0.04M | -0.51M | -0.74M | -0.88M | -20.24M | -18.56M | -8.46M | -1.00M | -26.66M | -1.41M | -25.55M | -2.87M | -2.69M | -4.12M | -19.38M | -79.12M | 4.83M | -1.02M | -2.29M | -2.60M |
|
Other financing activities (Quarter)
|
| 0.03M | 0.54M | | | | 0.69M | | | | | | | | | | | | | | | | 0.38M | -0.11M | 0.43M | 2.53M | -2.72M | 0.34M | -0.17M | | 0.52M | 0.71M | 0.86M | 0.94M | 0.85M | 0.80M | 1.03M | 0.94M | | 0.60M | 0.15M | 0.49M | -1.24M | 0.81M | 0.89M | 0.99M | -1.89M | 0.95M | 0.92M | 1.24M | 4.13M | 0.81M | 1.39M | 1.13M | 4.76M | 1.81M | 2.19M | 2.28M | 1.63M | 3.64M | 2.88M | 3.76M | -10.28M |
|
Cash from Financing Activities (Quarter)
|
| -1.09M | -3.10M | -0.26M | 0.22M | -0.69M | -0.87M | -0.46M | -0.91M | -0.51M | -0.79M | 0.23M | -1.66M | 86.61M | -4.10M | -8.71M | -4.35M | 3.68M | 25.73M | -1.86M | -4.17M | 62.81M | -17.86M | -10.49M | -10.18M | -23.67M | -13.65M | -5.61M | -15.03M | -0.86M | -2.65M | -30.60M | -3.48M | -3.56M | -7.26M | -1.82M | -0.30M | -7.76M | -2.23M | 42.25M | -30.20M | -4.26M | -4.06M | -4.16M | -2.27M | -5.41M | -3.72M | 19.86M | 6.80M | 11.59M | -0.07M | 34.36M | -4.86M | -4.33M | -4.03M | -6.53M | -10.04M | 2.05M | 80.43M | 115.76M | -101.56M | -17.03M | -8.72M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | 0.36M | 0.51M | 0.51M | 0.66M | 0.77M | 0.89M | 0.88M | 1.27M | 1.30M | 1.28M | 1.54M | 1.55M | 1.56M | 1.74M | 1.75M | 2.24M | 2.24M | 2.24M | 2.24M | 2.25M | 2.26M | 2.58M | 2.59M | 2.61M | 0.01M | | | 0.02M | | | | | | | | | | | | | | 0.90M | | 0.30M | 0.22M | | 0.60M | 0.77M | 0.30M | 0.80M | 0.30M | 0.60M | 0.40M | 0.40M | | 0.80M | 0.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.43M | 0.23M | -0.96M | 0.32M | -1.30M | 0.18M | 0.29M | 0.41M | | 0.38M | -1.17M | -0.64M | -0.10M | 0.45M | -0.31M | -0.58M | 0.00M | -1.13M | 1.27M | 0.52M | 1.29M | -0.36M | -0.16M | -0.02M | -0.94M | -1.11M | -1.98M | -3.37M | 1.48M | -0.06M | 1.21M | -0.44M | -1.15M | -0.42M | -2.63M | 4.24M | -3.86M | -0.41M | 0.47M | 0.03M | 1.71M |
|
Change in Cash (Quarter)
|
| 1.89M | 1.61M | 0.90M | 1.74M | 1.48M | 2.81M | 7.14M | -0.08M | 4.68M | -1.46M | -16.07M | -1.86M | 8.52M | 9.07M | -3.43M | -1.44M | 0.25M | 0.82M | -0.37M | -1.90M | 14.87M | 3.43M | -0.80M | 23.22M | -14.79M | 0.87M | -1.17M | -17.91M | -3.05M | 4.79M | 3.36M | 1.82M | -3.13M | 11.73M | -15.53M | 1.05M | 0.28M | 6.72M | 47.15M | -40.97M | 3.21M | -8.54M | 5.44M | -8.73M | -0.05M | -2.47M | -1.70M | 5.15M | 0.76M | 10.37M | -4.38M | 6.35M | -0.22M | 7.11M | -8.42M | -10.11M | 2.01M | -0.72M | 108.47M | -109.77M | -4.04M | 0.35M |
|
Free Cash Flow (Quarter)
|
| 2.35M | -0.05M | 0.64M | 1.53M | 2.06M | 3.60M | 7.59M | 0.83M | 5.15M | 2.98M | 8.08M | -0.20M | 1.96M | 12.96M | 0.46M | 0.60M | 4.44M | 11.02M | 1.39M | -0.03M | -10.76M | 21.27M | 9.18M | 34.34M | 8.55M | 16.45M | 4.24M | -3.21M | -2.93M | 7.44M | 2.78M | 6.46M | -7.50M | 17.12M | -14.16M | 1.67M | 8.12M | 8.95M | 6.03M | -5.91M | 6.12M | -5.76M | 9.42M | -6.30M | 5.38M | 2.19M | -0.87M | -19.26M | 37.45M | 8.94M | -14.53M | 10.00M | 28.51M | 12.28M | -1.89M | 2.55M | 11.11M | -4.30M | -15.08M | -8.71M | 11.02M | 7.29M |
|
Net Cash Flow (Quarter)
|
| 2.67M | 0.60M | 0.90M | 1.74M | 1.48M | 2.81M | 7.14M | -0.08M | 4.68M | -1.46M | -16.07M | -1.86M | 8.52M | 9.07M | -3.43M | -1.44M | 0.25M | 0.82M | -0.37M | -1.90M | 14.93M | 3.87M | -1.03M | 24.17M | -15.11M | 2.17M | -1.35M | -18.20M | -3.46M | 4.79M | 2.99M | 2.99M | -2.49M | 11.83M | -15.98M | 1.36M | 0.87M | 6.72M | 48.27M | -42.24M | 2.69M | -9.82M | 5.79M | -8.57M | -0.03M | -1.53M | -0.58M | -30.25M | 41.51M | 8.89M | -4.32M | 5.14M | 0.22M | 8.26M | -8.00M | -7.49M | -2.22M | 3.13M | 108.89M | -110.24M | -4.06M | -1.36M |