|
Net Income (Quarter)
|
2.89M | 1.88M | 0.69M | -2.46M | 1.66M | -11.21M | -4.60M | -0.64M | 4.25M | 1.00M | 1.45M | -1.96M | 1.89M | 1.97M | 11.66M | -1.37M | 3.78M | 1.86M | 28.41M | 10.23M | 11.00M | 7.63M | 13.23M | 4.35M | 3.63M | 2.87M | 14.56M | -0.04M | 1.55M | 4.63M | 49.30M | 4.42M | 9.97M | 11.61M | 14.86M | 0.68M | 0.83M | 0.85M | 0.90M | 0.87M | 0.82M | 2.79M | -33.08M | 2.56M | -0.02M | | | | | 0.53M | 0.23M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | 2.83M | |
|
Share-based Compensation (Quarter)
|
| 0.20M | 0.32M | 0.10M | 0.78M | 0.30M | 0.10M | 0.15M | 0.30M | 0.50M | | 0.19M | -0.30M | 0.10M | 0.23M | 0.00M | 0.10M | 0.10M | 0.32M | 0.28M | 0.30M | 0.30M | 0.36M | 0.30M | 0.30M | 0.30M | 0.26M | 0.15M | 0.30M | 0.30M | 0.30M | 0.80M | 0.90M | 1.10M | 1.93M | 1.26M | -1.80M | 0.40M | 0.39M | 0.47M | 0.40M | 0.40M | 1.15M | 2.59M | 0.70M | 1.00M | 2.26M | 1.00M | 1.70M | 1.20M | 1.45M | 1.56M | 1.00M | 1.00M | 1.88M | 0.95M | 0.20M | 0.80M | 0.99M | 1.01M | 0.20M | 0.90M | |
|
Deferred Taxes (Quarter)
|
| 2.17M | 1.26M | -1.40M | 1.78M | -2.17M | -0.37M | 0.08M | 3.87M | 1.12M | 1.67M | -0.36M | 2.41M | 2.71M | 3.46M | -0.34M | 3.37M | 2.02M | 9.64M | 1.66M | 0.15M | -0.02M | 18.90M | -7.84M | 1.04M | 1.29M | 4.58M | 2.40M | -1.29M | 15.34M | -39.46M | 1.69M | 4.80M | 2.68M | 4.67M | 0.44M | 2.78M | 1.41M | -1.18M | -0.90M | -8.23M | 2.00M | -7.95M | 4.74M | 2.54M | 5.64M | 5.50M | 1.05M | -0.43M | 3.63M | 9.72M | -1.19M | 3.02M | 2.29M | 14.57M | -5.26M | 11.57M | -0.89M | -0.94M | -2.65M | -2.93M | 5.25M | |
|
Gains from Sales and Divestitures (Quarter)
|
| -1.68M | -1.29M | 1.81M | -6.80M | -1.00M | -0.74M | 2.96M | -6.80M | -0.94M | -0.13M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.45M | | | | 0.71M | | | | 0.14M | | | | 0.19M |
|
Gains from Investment Securities (Quarter)
|
| | 0.28M | 0.45M | 0.09M | 0.02M | -1.12M | 2.40M | 0.42M | 0.33M | 0.31M | 0.51M | -0.31M | 0.00M | 7.81M | 0.80M | 0.67M | 0.68M | 0.78M | 1.76M | 0.02M | -1.82M | 1.36M | 0.04M | 0.54M | 3.98M | 7.20M | 0.20M | | 9.75M | -9.17M | 0.02M | | 0.06M | 19.56M | 0.67M | -0.00M | 0.10M | -0.01M | 1.30M | -1.30M | 17.37M | -17.07M | 0.53M | 0.95M | 1.71M | -1.86M | 0.04M | 4.26M | -4.27M | 1.58M | 1.11M | 1.27M | 1.27M | 0.19M | 0.34M | 1.06M | 1.06M | 2.40M | 2.13M | 0.71M | 1.81M | |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.01M | 0.05M | 0.14M | 0.22M | 0.18M | 0.17M | 0.10M | 0.19M | 0.19M | 0.41M | 0.01M | 0.13M | 0.17M | 0.15M | 0.09M | 0.33M | 0.11M | 0.24M | 0.09M | 0.00M | 0.10M | 0.90M | -0.12M | -0.33M | -0.07M | 0.29M | 0.19M | -0.01M | 0.06M | 0.21M | -0.01M | 0.12M | 0.06M | -0.17M | -0.03M | 0.03M | 0.01M | -0.01M | 0.32M | 26.25M | | 0.03M | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | 0.23M | | | | | | | | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69M | | | | 9.38M | | | | 17.97M | | | | -29.98M | | | | 34.73M | | | | 0.00M |
|
Cash from Operations (Quarter)
|
| 10.00M | 22.55M | 0.72M | 12.04M | 13.13M | 6.17M | 11.56M | 14.71M | 14.53M | 14.30M | 7.28M | 6.98M | 15.94M | 10.25M | 11.20M | 13.92M | 23.47M | 25.15M | 36.40M | 20.50M | 21.65M | 6.92M | 51.51M | 12.87M | 17.71M | 20.34M | 30.67M | 15.64M | 16.48M | 20.07M | 36.70M | 25.94M | 38.98M | 23.19M | 9.17M | 14.43M | 16.21M | 24.23M | -3.52M | 27.62M | 0.85M | 38.08M | 9.62M | 24.51M | 34.12M | 4.98M | 39.42M | 37.49M | 44.17M | 38.16M | 7.25M | 5.12M | 40.60M | 31.87M | 21.70M | 22.40M | 56.86M | 21.93M | 24.83M | 46.74M | 88.10M | |
|
Amortization of Goodwill (Quarter)
|
| | | | | 11.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| 0.36M | 0.10M | -0.32M | 0.52M | 0.10M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.08M | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 14.47M | 14.44M | 14.34M | 12.43M | 12.72M | 13.51M | 12.33M | 12.06M | 11.65M | 12.10M | 11.62M | 9.96M | 10.75M | 12.13M | 12.61M | 12.36M | 11.44M | 12.63M | 14.51M | 14.47M | 14.77M | 18.27M | 16.63M | 16.60M | 18.91M | 19.50M | 18.67M | 18.60M | 0.60M | 17.93M | 18.61M | 18.21M | 19.54M | 19.49M | 19.85M | 20.57M | 20.82M | 19.28M | 18.19M | 19.67M | 13.43M | 14.20M | 14.09M | 13.86M | 13.37M | 12.56M | 13.45M | 13.93M | 14.36M | 15.78M | 14.57M | 18.94M | 18.18M | 18.24M | 21.11M | 22.13M | 21.22M | 22.07M | 21.80M | 44.92M | 67.87M | |
|
Change in Receivables (Quarter)
|
| 0.22M | 8.61M | 1.34M | -5.77M | 2.35M | 6.43M | 1.70M | 5.62M | 3.99M | -0.90M | 1.15M | 9.40M | -11.54M | 5.30M | 0.11M | 3.01M | -3.33M | 17.20M | -14.09M | -2.47M | -6.10M | 50.77M | -47.70M | -1.62M | 5.58M | 22.54M | -12.04M | 5.78M | 26.24M | 3.69M | -12.99M | 1.17M | 16.54M | 22.48M | 2.48M | -2.65M | 9.26M | -2.39M | 48.22M | -13.42M | 37.61M | -11.56M | 6.92M | 37.75M | 28.18M | -36.30M | -22.21M | 0.76M | -9.65M | -8.36M | -2.86M | 16.09M | 11.34M | -2.15M | -3.81M | 11.95M | -15.84M | 4.96M | 0.47M | 8.10M | 11.45M | |
|
Change in Inventory (Quarter)
|
| -0.29M | -0.34M | 0.15M | -0.30M | 0.06M | 0.21M | 0.03M | -0.29M | 0.13M | 0.07M | -0.04M | 0.16M | -0.06M | 0.11M | 0.04M | -0.05M | -0.20M | -0.10M | -0.08M | -0.00M | -0.16M | -0.15M | 0.18M | 0.02M | -0.10M | -0.13M | 0.05M | -0.07M | 0.09M | 0.18M | 0.04M | 0.04M | 0.02M | -0.27M | 0.06M | 0.02M | 0.04M | 0.03M | -0.40M | -0.24M | -0.28M | -0.18M | 0.35M | 0.08M | 0.10M | -0.34M | 0.41M | 0.23M | -0.24M | -0.21M | -0.21M | -0.20M | 0.74M | -0.01M | 0.28M | 0.48M | 0.50M | -0.46M | -0.15M | -0.26M | 0.50M | |
|
Change in Account Payables (Quarter)
|
| -1.95M | 1.87M | -3.16M | 1.93M | 0.33M | 1.95M | 2.53M | 1.99M | -0.97M | 0.43M | -0.28M | 8.22M | -10.35M | 0.01M | -0.29M | 0.53M | 5.98M | 3.77M | 1.24M | -1.72M | -3.12M | 2.29M | -0.54M | -3.54M | -0.20M | 2.89M | 4.67M | -1.45M | -2.38M | -2.00M | 0.65M | -3.44M | 4.35M | 0.86M | -4.54M | 0.28M | 4.79M | 0.41M | 22.80M | -4.05M | 11.68M | 1.77M | -8.74M | 16.59M | 17.30M | -56.81M | -8.31M | 1.97M | 0.81M | -0.21M | -0.32M | -3.29M | 1.96M | -1.90M | 5.31M | 2.39M | 0.54M | 0.16M | 9.24M | 3.55M | 3.71M | |
|
Change in Accured Expenses (Quarter)
|
| -4.50M | -2.11M | -4.17M | -0.79M | -1.02M | -2.48M | 1.17M | 3.06M | 2.22M | -2.63M | -1.70M | -0.70M | -0.36M | -3.52M | -0.61M | 0.80M | -2.20M | 7.56M | -7.96M | 1.77M | -5.88M | 1.51M | -10.81M | -0.76M | -2.47M | 8.92M | -9.08M | 2.91M | 5.77M | -3.02M | -4.25M | 5.88M | 16.09M | 1.51M | -10.20M | -6.95M | 1.32M | 0.32M | 2.59M | 4.59M | 6.66M | 6.00M | 1.16M | 14.93M | 8.73M | -11.90M | -8.80M | 5.23M | 4.41M | -7.06M | -13.31M | 5.11M | 6.99M | -7.98M | -8.55M | 0.17M | 4.02M | -0.05M | -12.11M | 1.27M | 6.23M | |
|
Other Working Capital Changes (Quarter)
|
| -0.27M | -1.54M | -0.78M | 2.69M | 1.33M | -4.76M | -0.09M | 0.24M | -3.68M | -1.11M | -1.80M | 4.75M | -1.00M | 0.07M | -1.41M | 2.34M | -1.64M | -0.98M | -1.80M | 3.64M | -2.94M | -1.59M | -2.03M | 5.61M | -2.56M | 0.44M | -2.21M | 2.67M | -1.90M | -0.33M | -2.33M | 7.57M | -2.48M | -0.64M | -2.76M | 5.73M | -1.99M | -1.46M | -3.80M | 1.71M | -3.66M | 5.22M | 1.06M | -1.61M | -0.95M | 2.21M | -3.03M | 0.95M | 1.36M | 4.54M | -2.56M | 9.32M | -4.26M | 1.49M | -3.95M | 11.05M | -3.02M | -1.07M | -4.83M | 4.69M | 1.66M | |
|
Capital Expenditures (Quarter)
|
| 48.28M | 15.51M | 22.79M | 22.18M | 42.25M | 27.58M | 6.93M | 4.00M | 9.84M | 21.01M | 15.43M | 29.18M | 37.73M | 53.55M | 17.74M | 41.67M | 34.00M | 70.26M | 18.26M | 18.87M | 108.48M | 36.35M | 17.39M | 43.28M | 40.25M | 11.87M | 22.51M | 27.67M | 39.74M | 20.89M | 32.16M | -0.39M | 12.76M | 30.61M | 37.93M | 41.20M | 50.28M | 8.87M | 35.24M | 11.75M | 16.62M | 30.43M | 3.91M | 10.06M | 7.83M | 13.48M | 8.69M | 18.87M | 33.85M | 39.06M | 16.22M | 42.85M | 52.98M | 105.56M | 48.36M | 50.53M | 32.60M | 21.47M | 33.42M | 69.86M | 119.04M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 20.58M | 11.10M | 11.34M | 21.49M | 19.04M | 13.45M | 21.30M | 16.38M | 15.17M | 4.67M | 11.69M | 15.19M | 12.54M | 12.51M | 19.92M | 28.62M | 20.62M | 9.62M | 11.04M | 10.58M | 9.48M | 3.18M | 28.59M | 20.84M | 5.53M | 10.55M | 6.62M | 19.44M | 6.68M | 16.01M | 18.43M | 19.70M | 11.18M | 12.38M | 4.43M | 11.14M | 15.67M | 15.37M | 18.50M | 32.98M | 35.08M | 35.72M | 13.87M | 19.93M | 10.02M | 0.32M | 0.70M | 1.23M | 48.18M | 2.89M | 24.41M | 22.67M | 29.88M | 14.87M | 0.50M | 0.50M | 15.05M | 18.11M | 9.48M | 17.05M | 30.65M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | | | | | | | | | | | | | 37.00M | 0.32M | 1.18M | | | 99.89M | 8.04M | 0.01M | 4.56M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -27.70M | -4.41M | -11.45M | -2.19M | -22.97M | -14.13M | 14.37M | 11.52M | 5.33M | -18.06M | -4.24M | -14.00M | -25.19M | -40.98M | 2.18M | -12.75M | -13.38M | -60.65M | -7.22M | -8.29M | -99.00M | -33.17M | 11.20M | -22.44M | -34.72M | -1.33M | -15.89M | -8.23M | -33.06M | -4.88M | -13.73M | 20.09M | -109.14M | -18.11M | -33.49M | -31.84M | -34.21M | 6.52M | -16.50M | 20.58M | 126.91M | 7.05M | 9.93M | 9.85M | 2.19M | -11.62M | -45.00M | -17.97M | 13.14M | -36.39M | 7.08M | -120.41M | -31.27M | -91.33M | -43.48M | -42.99M | -17.73M | -3.47M | -24.08M | -53.52M | -89.18M | |
|
Other financing activities (Quarter)
|
| 0.56M | -0.98M | 0.32M | -0.31M | 0.02M | 0.40M | 0.03M | 0.00M | | -0.00M | -0.11M | 0.00M | | 0.47M | 0.03M | 0.11M | | -0.10M | 1.65M | -3.41M | | 2.00M | 0.06M | 0.05M | | | | | | | 0.02M | | -0.01M | | | | | | | | | -17.49M | | | | | | 1.85M | | | 1.56M | | | | 0.95M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 19.94M | -15.33M | 6.60M | -12.80M | 10.94M | 8.47M | -26.01M | -25.65M | -16.57M | 2.93M | -1.33M | 7.52M | 10.72M | 29.46M | -2.73M | -1.74M | -12.21M | 39.59M | -34.22M | -4.74M | 67.60M | 16.72M | -63.51M | 14.31M | 13.61M | -16.29M | -15.28M | 4.03M | 6.17M | -8.11M | 0.05M | 37.75M | -32.38M | -1.56M | 32.20M | 15.24M | 28.98M | -26.95M | 16.08M | -20.73M | -181.16M | -50.46M | -23.16M | -34.18M | -19.08M | -7.13M | 4.31M | -22.20M | -2.52M | 7.63M | -28.41M | 68.52M | -9.77M | 54.36M | 22.44M | 18.92M | -5.21M | -18.04M | -25.13M | -28.69M | -31.85M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 0.97M | 1.17M | 1.09M | 1.47M | 1.44M | 1.44M | 1.44M | 1.44M | 1.45M | 1.45M | 1.46M | 1.86M | 3.65M | 5.41M | |
|
Change in Cash (Quarter)
|
| 2.24M | 2.81M | -4.13M | -2.95M | 1.10M | 0.52M | -0.08M | 0.57M | 3.28M | -0.82M | 1.70M | 0.51M | 1.47M | -1.26M | 10.65M | -0.57M | -2.12M | 4.10M | -5.04M | 7.48M | -9.75M | -9.53M | -0.80M | 4.74M | -3.41M | 2.72M | -0.50M | 11.44M | -10.41M | 7.08M | 23.02M | 83.78M | -102.53M | 3.52M | 7.87M | -2.18M | 10.97M | 3.80M | -3.94M | 27.47M | -53.39M | -5.33M | -3.62M | 0.18M | 17.22M | -13.78M | -1.27M | -2.68M | 54.79M | 9.41M | -14.08M | -46.77M | -0.43M | -5.09M | 0.66M | -1.67M | 33.92M | 0.42M | -24.38M | -35.48M | -32.93M | |
|
Free Cash Flow (Quarter)
|
| -38.28M | 7.04M | -22.07M | -10.14M | -29.13M | -21.41M | 4.63M | 10.70M | 4.69M | -6.70M | -8.15M | -22.20M | -21.80M | -43.30M | -6.54M | -27.76M | -10.53M | -45.11M | 18.14M | 1.64M | -86.83M | -29.43M | 34.12M | -30.41M | -22.54M | 8.47M | 8.16M | -12.02M | -23.26M | -0.82M | 4.54M | 26.32M | 26.22M | -7.43M | -28.76M | -26.77M | -34.07M | 15.36M | -38.76M | 15.87M | -15.77M | 7.65M | 5.71M | 14.44M | 26.29M | -8.50M | 30.73M | 18.62M | 10.32M | -0.90M | -8.97M | -37.73M | -12.38M | -73.69M | -26.66M | -28.13M | 24.26M | 0.46M | -8.60M | -23.13M | -30.94M | |
|
Net Cash Flow (Quarter)
|
| 2.24M | 2.81M | -4.13M | -2.95M | 1.10M | 0.52M | -0.08M | 0.57M | 3.28M | -0.82M | 1.70M | 0.51M | 1.47M | -1.26M | 10.65M | -0.57M | -2.12M | 4.10M | -5.04M | 7.48M | -9.75M | -9.53M | -0.80M | 4.74M | -3.41M | 2.72M | -0.50M | 11.44M | -10.41M | 7.08M | 23.02M | 83.78M | -102.53M | 3.52M | 7.87M | -2.18M | 10.97M | 3.80M | -3.94M | 27.47M | -53.39M | -5.33M | -3.62M | 0.18M | 17.22M | -13.78M | -1.27M | -2.68M | 54.79M | 9.41M | -14.08M | -46.77M | -0.43M | -5.09M | 0.66M | -1.67M | 33.92M | 0.42M | -24.38M | -35.48M | -32.93M | |