|
Net Income (Quarter)
|
-0.57M | -0.39M | 9.36M | 12.09M | -10.03M | -6.76M | -5.32M | 10.10M | -7.92M | -3.70M | -0.70M | 6.16M | -5.49M | -1.67M | 1.47M | 9.08M | -2.58M | -2.21M | 4.67M | 11.28M | 0.16M | 0.61M | 3.47M | 8.74M | -0.12M | -0.84M | 5.55M | 8.89M | -0.21M | 0.65M | 5.25M | 11.30M | 3.23M | -0.51M | 7.35M | 7.79M | 0.38M | -1.08M | 9.42M | -20.89M | 19.87M | 6.96M | 18.04M | 30.90M | 12.49M | 9.01M | 9.84M | 30.20M | -2.54M | 24.59M | 6.74M | -6.63M | -5.03M | -3.86M | 3.55M | -3.43M | -18.41M | -7.15M | -9.04M | 0.87M | 3.82M | -6.89M |
|
Share-based Compensation (Quarter)
|
| 0.72M | 0.74M | 0.78M | 0.85M | 0.55M | 0.38M | 0.54M | 0.68M | 0.75M | 0.76M | 0.97M | 0.80M | 0.80M | 0.78M | 1.19M | 0.93M | 0.93M | 0.96M | 1.36M | 0.89M | 0.93M | 0.97M | 1.04M | 0.65M | 0.63M | 0.61M | 0.32M | 0.43M | 0.44M | 0.44M | 0.58M | 0.55M | 0.56M | 0.55M | 0.71M | 0.35M | 0.39M | 0.68M | 0.47M | 0.54M | 0.50M | 1.41M | 1.09M | 0.81M | 0.98M | 1.89M | 2.28M | -0.34M | 0.33M | 1.36M | 0.94M | 1.05M | 1.02M | 1.09M | 0.88M | 0.69M | 0.86M | 0.87M | 0.97M | 1.48M | 1.55M |
|
Deferred Taxes (Quarter)
|
| -0.27M | 1.31M | 0.70M | -0.62M | -0.09M | -0.14M | -0.34M | -0.51M | 0.25M | -2.30M | 1.16M | -1.20M | -0.96M | -0.69M | 0.66M | -0.51M | 0.27M | 0.53M | 1.43M | -1.35M | -2.20M | 2.83M | 1.47M | -0.56M | 0.58M | -0.01M | 1.47M | 0.27M | -0.68M | 1.67M | 0.29M | -0.90M | -0.84M | 0.83M | 0.15M | -0.07M | 0.11M | -0.32M | -7.67M | 7.10M | 1.71M | -0.67M | 1.05M | 1.05M | 0.17M | 0.93M | -1.32M | 1.78M | 1.67M | -2.02M | -1.50M | -1.71M | -1.10M | 2.09M | -2.77M | -5.84M | -1.59M | 15.44M | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | 0.14M | | | | 0.03M | | | | 0.02M | | | | 0.29M | | | | 0.24M | | | | 0.13M | | | | 0.09M | | | | 0.09M | | | | 0.11M | | | | 0.03M | | | | 0.13M | | | | 0.12M | | | | 0.16M | | | |
|
Gains from Investment Securities (Quarter)
|
| | 0.04M | -0.04M | -0.18M | -0.05M | 0.62M | -0.01M | | -0.00M | -0.60M | -0.00M | | | 0.19M | -0.00M | | -0.02M | -0.00M | -0.02M | | -0.00M | -0.01M | -0.04M | -0.07M | -0.17M | 1.87M | -0.00M | 0.90M | 0.03M | -1.27M | 0.04M | 853.00 | 0.00M | 1.12M | 0.04M | 837.00 | -3.86M | | -0.00M | 192.00 | 0.00M | 0.48M | 0.02M | 171.00 | 0.00M | 2.80M | 2.13M | 527.00 | 0.00M | 11.63M | 0.03M | 0.00M | 0.00M | -1.09M | 0.01M | 0.02M | 0.00M | 0.12M | 0.01M | 0.02M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.19M | 0.01M | | 1.61M | 0.70M | 4.21M | | | 0.66M | 0.52M | 0.03M | 0.65M | 0.56M | 0.30M | | 0.08M | | 0.02M | | | | | 0.22M | | 0.06M | 0.03M | | 0.08M | | 0.43M | | 0.94M | 0.18M | 0.15M | | 0.47M | -0.28M | 0.28M | 0.29M | | | | | | | | | | | | | | 0.20M | 0.87M | | 0.60M | 0.57M | 0.70M | 0.06M | 0.26M | |
|
Non-cash Items (Quarter)
|
| | | | | | 0.02M | | | | 0.03M | | | | 0.01M | | | | 0.04M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -2.85M | 17.98M | 26.40M | -12.93M | -5.93M | 14.56M | 24.59M | -10.57M | -13.23M | 1.55M | 30.22M | 6.21M | -0.57M | -0.49M | 26.01M | -2.12M | 5.69M | 10.74M | 19.02M | -6.20M | 3.89M | 10.78M | 20.57M | -8.58M | 6.29M | 21.47M | 25.66M | -9.65M | 8.35M | 17.95M | 10.50M | 3.78M | 0.02M | 16.10M | 8.90M | 11.17M | 1.04M | 21.50M | 12.82M | 42.57M | 7.65M | 47.81M | 61.74M | -4.93M | -1.95M | 19.47M | -18.88M | -19.30M | 15.12M | 28.81M | -13.05M | -16.91M | -2.91M | 23.29M | -19.61M | 5.62M | -18.35M | 28.50M | -10.97M | 3.85M | 8.58M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.78M | 11.26M | 10.88M | 11.54M | 11.76M | 12.07M | 12.25M | 12.16M | 12.21M | 12.37M | 12.82M | 13.05M | 12.47M | 12.83M | 13.17M | 12.84M | 12.96M | 12.71M | 12.83M | 11.97M | 12.01M | 12.59M | 12.10M | 12.15M | 12.25M | 12.09M | 11.35M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.78M | 11.26M | 10.88M | 11.54M | 11.76M | 12.07M | 12.25M | 12.16M | 12.21M | 12.37M | 12.82M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
4.77M | 5.13M | 5.67M | 5.58M | 6.35M | 6.45M | 6.57M | 6.14M | 6.04M | 5.97M | 5.80M | 5.59M | 5.67M | 5.45M | 5.26M | 5.16M | 5.11M | 5.04M | 4.87M | 4.81M | 4.62M | 4.59M | 4.55M | 4.44M | 4.29M | 4.22M | 4.13M | 4.30M | 4.59M | 4.98M | 5.02M | 4.97M | 4.68M | 4.60M | 4.64M | 4.61M | 4.61M | 4.52M | 4.79M | 4.95M | 4.93M | 4.70M | 4.68M | 4.70M | 4.99M | 5.53M | 5.17M | 5.45M | 5.27M | 5.08M | 4.80M | 4.68M | 4.71M | 4.75M | 4.85M | 4.79M | 4.78M | 4.75M | 4.49M | 4.37M | 4.55M | 4.63M |
|
Change in Inventory (Quarter)
|
| 7.72M | 6.16M | -8.05M | 8.93M | 4.84M | 4.37M | -16.52M | 18.77M | 12.93M | -5.23M | -32.96M | 11.89M | 2.80M | 3.30M | -13.78M | 7.74M | 8.06M | 2.54M | -14.90M | 10.19M | 3.09M | 7.59M | -13.69M | 8.76M | -1.34M | 4.60M | -10.12M | 8.35M | 1.26M | 4.46M | -12.37M | 13.66M | 0.90M | 0.14M | -8.59M | 1.16M | 3.35M | 2.86M | -16.37M | -27.34M | 19.86M | -9.71M | -1.65M | 11.39M | 13.71M | -3.06M | 6.49M | 12.99M | -13.59M | -22.72M | 8.53M | 20.15M | -4.75M | 0.70M | -11.42M | 15.98M | -7.48M | -4.87M | -12.71M | 7.63M | 5.97M |
|
Change in Account Payables (Quarter)
|
| 2.41M | 6.58M | -8.95M | 2.57M | 2.56M | 14.82M | -18.95M | 11.96M | -4.86M | -4.41M | -22.19M | 23.79M | -5.36M | 1.11M | -8.43M | 7.24M | 4.63M | 8.64M | -15.30M | 2.40M | -2.02M | 9.93M | -7.44M | 2.00M | -2.88M | 16.33M | -4.02M | -4.23M | 0.85M | 7.63M | -12.17M | 8.27M | -3.73M | 4.79M | -9.63M | 7.44M | 0.39M | 7.36M | 14.03M | -16.27M | 9.89M | -2.57M | 24.53M | -10.27M | 1.68M | -3.11M | -11.27M | -5.00M | 0.70M | -2.76M | 9.18M | 3.26M | -10.12M | 15.54M | -28.10M | 38.13M | -27.93M | 18.00M | -21.91M | 14.79M | 2.00M |
|
Change in Accured Expenses (Quarter)
|
| 2.13M | -1.38M | 2.93M | -2.15M | -0.46M | 1.43M | -0.06M | 1.43M | -0.45M | -3.00M | 0.19M | -0.43M | 1.26M | 0.40M | 0.84M | -0.73M | 3.82M | 1.51M | 0.52M | -5.50M | 5.82M | -1.41M | -2.04M | -2.85M | 6.09M | -1.15M | 1.52M | -0.77M | -1.49M | 8.84M | -1.37M | -2.82M | 4.27M | -0.49M | -11.90M | -10.66M | -10.58M | -12.14M | -5.49M | 5.61M | 3.31M | -41.78M | -11.25M | -11.33M | 16.11M | 6.46M | -14.72M | 1.83M | -2.33M | 0.14M | -19.98M | 20.50M | -46.04M | 41.54M | -14.49M | 15.37M | -36.79M | -13.57M | 2.56M | -0.57M | -38.91M |
|
Change in Taxes (Quarter)
|
| -2.49M | 3.60M | 5.56M | -8.44M | -5.31M | 19.13M | 9.64M | -14.09M | 12.30M | -17.48M | 2.21M | -2.13M | -0.68M | 0.17M | 4.35M | -2.13M | -2.27M | 0.28M | 4.39M | -1.78M | -0.53M | -3.07M | 2.71M | -3.33M | -1.93M | 2.74M | 2.57M | -2.89M | 0.82M | -4.06M | 2.31M | -3.93M | -0.28M | 0.38M | 1.16M | -3.65M | -0.85M | 1.76M | 1.10M | -0.97M | -0.14M | 5.82M | 6.98M | -7.96M | -5.94M | -1.69M | 10.70M | -7.34M | 3.54M | -3.53M | -1.59M | -0.85M | -0.25M | -0.82M | 0.31M | -0.08M | 0.32M | 0.46M | 0.00M | 1.51M | 0.23M |
|
Other Working Capital Changes (Quarter)
|
| 1.38M | -0.17M | -0.47M | -1.33M | 4.72M | -3.63M | -0.46M | 1.85M | -0.91M | -0.42M | 0.94M | 1.94M | -0.79M | -2.14M | 1.49M | -1.51M | -0.01M | 3.42M | -0.51M | 0.80M | -1.43M | -1.26M | -0.00M | 0.03M | 2.32M | -0.66M | -0.01M | 1.38M | -1.37M | -0.01M | 0.77M | 0.40M | -1.30M | 0.15M | 0.48M | 0.67M | -1.13M | 1.58M | -4.20M | 4.21M | 7.35M | -7.41M | 0.31M | 0.07M | -0.01M | -0.50M | 1.54M | -0.70M | -2.58M | 1.71M | 0.87M | 0.04M | -1.05M | -0.04M | 0.46M | 5.62M | -6.20M | 0.12M | 3.54M | -2.59M | 4.93M |
|
Capital Expenditures (Quarter)
|
| 27.43M | -27.21M | -0.40M | 23.62M | 10.55M | 4.67M | 1.85M | -2.73M | 6.68M | -7.51M | 0.81M | -0.48M | 7.50M | -7.62M | 1.85M | 3.80M | 3.44M | -8.36M | 1.87M | 6.98M | 4.99M | -11.79M | 0.43M | 0.95M | 15.29M | -13.84M | 4.76M | 8.14M | 5.49M | 2.60M | 0.40M | 0.10M | 8.51M | -6.99M | 1.03M | -0.68M | 0.53M | 23.30M | 3.98M | -2.89M | 10.80M | -10.50M | 1.02M | -0.06M | 19.84M | 8.90M | 8.01M | -6.59M | -0.82M | 0.93M | 1.03M | 0.45M | 10.08M | -8.63M | 0.34M | -0.12M | 0.16M | 9.73M | 2.10M | 5.60M | -6.70M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 7.71M | 0.83M | | 0.24M | 0.35M | 0.02M | 0.02M | 0.02M | 1.17M | 0.51M | 2.21M | 1.02M | 13.56M | 4.09M | 1.84M | 1.40M | 2.33M | 3.51M | 8.92M | 2.27M | 4.34M | 7.21M | 11.18M | 18.73M | 6.61M | 16.64M | 8.97M | 12.15M | 7.66M | 13.67M | 10.47M | -6.83M | 24.29M | 13.15M | 16.41M | 15.06M | 15.22M | 43.75M | | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -12.17M | -17.16M | -18.93M | -14.46M | -10.34M | -4.65M | -1.83M | -1.66M | -2.25M | -0.37M | -2.51M | -9.00M | -13.12M | 11.85M | -2.51M | -8.53M | -10.30M | -2.18M | -5.60M | -26.23M | -8.42M | -4.61M | -4.44M | -3.95M | -8.03M | -8.25M | -0.14M | -7.01M | -2.48M | -3.14M | -0.24M | 2.64M | -7.52M | -10.22M | 6.03M | -9.35M | 1.32M | -5.61M | 39.25M | -1.86M | -6.04M | -4.65M | -5.75M | -30.67M | -19.66M | 26.56M | 38.19M | -9.75M | 34.80M | -3.07M | -0.95M | -5.96M | -3.15M | -3.31M | -1.59M | -3.96M | -2.05M | -2.50M | -2.10M | 5.61M | -7.81M |
|
Other financing activities (Quarter)
|
| 0.03M | -1.14M | 0.74M | 0.11M | 0.01M | -0.19M | -0.44M | 0.01M | -0.03M | 0.04M | -0.43M | 0.07M | 0.06M | -0.01M | 0.24M | 0.10M | -0.01M | 1.28M | 1.29M | 0.03M | 0.02M | -0.03M | 0.19M | -0.01M | -0.00M | 1.42M | | | | | 0.98M | 0.02M | 0.04M | 0.01M | 0.71M | 0.02M | | | 0.48M | 0.00M | 0.10M | 0.03M | 2.15M | 0.02M | 0.28M | 2.37M | 0.00M | 0.01M | 0.07M | 2.15M | 0.00M | 0.03M | 0.04M | 0.79M | 0.00M | 0.52M | 0.02M | 0.34M | 0.14M | 0.62M | 0.07M |
|
Cash from Financing Activities (Quarter)
|
| 0.01M | -1.22M | 0.15M | 0.04M | 0.01M | -1.15M | -0.78M | -0.01M | -0.04M | -0.12M | -0.90M | -0.04M | 0.04M | -0.02M | -1.00M | -0.07M | -0.11M | -0.04M | -1.12M | -0.00M | -8.26M | -8.64M | -2.21M | -0.90M | -0.91M | -0.93M | -1.73M | -26.18M | -1.19M | -1.23M | -4.74M | -19.41M | -5.11M | -16.40M | -3.31M | -3.87M | -6.06M | -19.70M | 36.14M | -2.10M | -51.59M | -16.75M | -47.90M | -18.92M | -43.11M | -8.26M | -7.44M | -4.70M | -0.07M | -0.02M | -0.78M | -0.03M | -0.04M | -0.00M | -0.33M | -0.52M | -0.02M | -3.78M | -6.46M | -0.62M | -0.07M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.87M | 0.88M | 0.88M | 0.88M | 0.88M | 1.18M | 1.08M | 1.09M | 1.08M | 1.08M | 1.02M | 1.02M | 0.96M | 0.95M | 0.94M | 0.92M | 0.83M | | | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| -15.00M | -0.40M | 7.62M | -27.35M | -16.27M | 8.76M | 21.98M | -12.23M | -15.54M | 1.07M | 26.80M | -2.82M | -13.66M | 11.34M | 22.50M | -10.73M | -4.72M | 8.52M | 12.29M | -32.43M | -12.79M | -2.47M | 13.92M | -13.43M | -2.65M | 12.30M | 23.78M | -42.84M | 4.67M | 13.59M | 5.53M | -12.99M | -12.61M | -10.52M | 11.62M | -2.06M | -3.69M | -3.81M | 88.21M | 38.61M | -49.98M | 26.41M | 8.10M | -54.52M | -64.73M | 37.77M | 11.87M | -33.74M | 49.86M | 25.72M | -14.79M | -22.89M | -6.09M | 19.98M | -21.54M | 1.13M | -20.43M | 22.21M | -19.53M | 8.84M | 0.70M |
|
Free Cash Flow (Quarter)
|
| -30.27M | 45.19M | 26.81M | -36.55M | -16.48M | 9.89M | 22.74M | -7.83M | -19.92M | 9.06M | 29.41M | 6.70M | -8.08M | 7.13M | 24.17M | -5.92M | 2.25M | 19.10M | 17.15M | -13.17M | -1.10M | 22.57M | 20.14M | -9.53M | -9.00M | 35.31M | 20.90M | -17.79M | 2.86M | 15.35M | 10.10M | 3.69M | -8.49M | 23.09M | 7.87M | 11.85M | 0.52M | -1.80M | 8.84M | 45.47M | -3.15M | 58.31M | 60.72M | -4.88M | -21.80M | 10.57M | -26.89M | -12.71M | 15.95M | 27.89M | -14.09M | -17.36M | -12.99M | 31.92M | -19.95M | 5.74M | -18.51M | 18.77M | -13.07M | -1.75M | 15.28M |
|
Net Cash Flow (Quarter)
|
| -15.00M | -0.40M | 7.62M | -27.35M | -16.27M | 8.76M | 21.98M | -12.23M | -15.54M | 1.07M | 26.80M | -2.82M | -13.66M | 11.34M | 22.50M | -10.73M | -4.72M | 8.52M | 12.29M | -32.43M | -12.79M | -2.47M | 13.92M | -13.43M | -2.65M | 12.30M | 23.78M | -42.84M | 4.67M | 13.59M | 5.53M | -12.99M | -12.61M | -10.52M | 11.62M | -2.06M | -3.69M | -3.81M | 88.21M | 38.61M | -49.98M | 26.41M | 8.10M | -54.52M | -64.73M | 37.77M | 11.87M | -33.74M | 49.86M | 25.72M | -14.79M | -22.89M | -6.09M | 19.98M | -21.54M | 1.13M | -20.43M | 22.21M | -19.53M | 8.84M | 0.70M |