|
Net Income (Quarter)
|
9.62M | 9.89M | 11.67M | 12.75M | 12.98M | 11.60M | 10.36M | -0.07M | -0.12M | 0.08M | -1.25M | -1.75M | -0.03M | -0.03M | | | | | | 15.09M | 13.23M | 13.16M | 14.44M | 9.29M | 11.36M | 11.18M | 21.01M | 2.96M | 12.38M | 14.28M | -12.64M | 23.29M | 22.33M | 20.35M | -6.91M | 5.89M | 7.94M | 5.01M | -0.63M | | | | | 49.84M | 50.58M | 48.34M | 48.96M | 50.09M | 57.80M | 56.24M | 60.52M | 59.97M | 64.09M | 63.97M | 21.82M | 68.96M | 71.18M | 78.57M | 79.75M | 80.35M | 84.47M | 83.91M | 95.53M |
|
Share-based Compensation (Quarter)
|
| 0.88M | 0.76M | 0.83M | 0.85M | 0.94M | 0.74M | 0.83M | 0.78M | 0.87M | 2.25M | 0.99M | 0.95M | 0.99M | 1.47M | 1.18M | 1.20M | 1.43M | 1.38M | 1.49M | 1.73M | 1.72M | 1.73M | 1.89M | 2.78M | 2.24M | 2.19M | 2.22M | 2.38M | 2.15M | 1.00M | 2.31M | 2.52M | 2.81M | 0.73M | 2.46M | 2.93M | 2.83M | 3.11M | 3.23M | 3.53M | 4.17M | 3.59M | 4.05M | 4.63M | 5.08M | 4.91M | 5.17M | 5.62M | 5.90M | 6.04M | 6.57M | 8.88M | 7.24M | 8.08M | 8.24M | 8.98M | 9.18M | 9.82M | 10.72M | 11.66M | 12.99M | 12.92M |
|
Deferred Taxes (Quarter)
|
| 3.30M | 2.42M | 0.29M | -2.15M | -1.53M | 0.75M | 1.65M | -2.25M | -0.01M | 0.09M | -0.20M | 0.10M | -0.17M | 0.08M | 0.02M | -0.09M | -0.01M | -3.02M | 0.03M | 0.10M | 0.66M | 0.47M | 0.02M | 0.11M | -0.78M | -1.55M | 0.06M | 0.26M | 0.33M | -1.40M | 0.01M | 0.36M | -0.20M | -1.41M | 0.69M | 1.32M | 0.99M | 0.50M | -0.04M | 16.39M | 16.75M | -33.28M | -0.17M | 0.01M | -0.02M | 0.11M | 0.26M | -0.29M | -0.01M | -0.01M | 0.05M | | -0.37M | -27.16M | 0.64M | -0.09M | 1.38M | -1.30M | | | 10.16M | -27.01M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | 10.18M | 9.06M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| -0.22M | -0.16M | 0.00M | -0.00M | -0.12M | -0.07M | -0.01M | -0.19M | -0.06M | -0.15M | -1.14M | 0.01M | 1.31M | -0.03M | 0.26M | -0.27M | 0.13M | 0.22M | 0.39M | -0.19M | -0.23M | 2.83M | 0.33M | 0.29M | 0.39M | -1.37M | 0.19M | 0.14M | -0.02M | 0.50M | 0.20M | -0.20M | 0.69M | -0.40M | 0.15M | 0.34M | 52.12M | -52.12M | 8.37M | -3.76M | -3.67M | 5.64M | 0.28M | 8.58M | | -7.79M | 170.01M | -170.38M | 32.85M | -247.13M | 0.36M | 351.77M | 21.42M | 364.83M | 0.01M | 1.20M | 219.61M | -205.98M | 57.96M | 55.59M | -97.22M | -16.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| -2.76M | -0.00M | 2.23M | 1.81M | 1.94M | -5.98M | 1.81M | 2.13M | 2.26M | 3.28M | 2.97M | 2.55M | 2.98M | -8.02M | 3.40M | 3.23M | 2.64M | 3.91M | | | | | 5.76M | -5.57M | 19.87M | -19.93M | 0.11M | 7.30M | | -21.82M | 0.57M | 0.70M | 3.65M | -2.10M | 0.42M | | 0.13M | -0.49M | 1.31M | 0.25M | 2.68M | -4.19M | 2.56M | -2.56M | | 2.61M | 2.14M | 0.57M | -1.60M | 1.82M | 1.89M | -1.89M | | | 1.85M | | -0.43M | 0.32M | | | 1.51M | |
|
Cash from Operations (Quarter)
|
| 19.56M | 26.04M | 18.69M | 8.76M | 25.80M | 19.44M | 5.32M | 19.74M | 26.53M | 30.46M | 21.68M | 4.92M | 30.50M | -19.69M | 21.43M | 15.64M | 29.61M | 18.19M | 5.86M | 0.95M | 6.49M | 20.07M | 12.70M | 24.13M | 34.36M | 2.70M | 19.59M | 5.33M | 38.33M | -14.89M | 40.40M | 60.84M | 56.04M | 53.02M | 15.75M | 51.30M | 65.31M | 36.55M | 27.12M | 147.01M | 108.02M | 91.19M | 34.29M | 74.10M | 96.09M | 71.19M | 45.87M | 83.94M | 92.52M | 50.18M | 48.34M | 119.74M | 123.31M | 85.27M | 35.31M | 76.94M | 134.48M | 100.46M | 72.22M | 155.73M | 153.00M | 183.32M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.16M | 0.16M | 0.17M | 0.16M | 0.19M | 0.20M | 0.20M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | 0.20M | 0.19M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | -0.44M | 0.15M | -0.15M | 0.57M | 0.25M | | 0.09M | 0.16M | 0.17M | 0.16M | 0.17M | 0.16M | 0.68M | 0.29M | 0.29M | 0.29M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.22M | 0.22M | 0.22M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.26M | 0.26M | 0.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
4.02M | 4.26M | 4.39M | 5.06M | 5.55M | 6.18M | 6.50M | 6.92M | 7.04M | 7.18M | 7.32M | 7.76M | 8.67M | 8.80M | 8.71M | 8.86M | 7.80M | 4.68M | 5.09M | 6.52M | 6.38M | 7.29M | 7.93M | 8.30M | 9.77M | 10.91M | 9.70M | 10.51M | 10.75M | 11.45M | 9.56M | 11.62M | 11.62M | 11.90M | 9.72M | 11.93M | 12.37M | 13.40M | 13.35M | 13.72M | 13.61M | 13.76M | 13.49M | 13.66M | 13.79M | 13.93M | 14.60M | 14.68M | 14.86M | 15.94M | 16.88M | 17.11M | 17.60M | 18.45M | 19.23M | 19.66M | 20.49M | 21.47M | 22.52M | 24.19M | 25.79M | 26.63M | 27.72M |
|
Change in Receivables (Quarter)
|
| 0.89M | -0.77M | 9.26M | 3.04M | 5.21M | 7.29M | 9.53M | 4.53M | 3.88M | -1.79M | 7.07M | 11.71M | -2.03M | 10.54M | 12.60M | 7.11M | -1.16M | 13.31M | 36.90M | 12.84M | 25.95M | 24.64M | 13.91M | 15.38M | 13.91M | 20.41M | 6.90M | 7.39M | 18.81M | 13.62M | -6.45M | -7.02M | 10.00M | 13.94M | 14.20M | 4.80M | 8.85M | 32.58M | 21.84M | -27.21M | -6.08M | 9.27M | 15.45M | 0.48M | 0.68M | 14.16M | 14.12M | -1.26M | 14.70M | 54.87M | 37.14M | 2.30M | 27.20M | 13.19M | 34.96M | 27.85M | 6.21M | 15.37M | 14.59M | -5.56M | 35.33M | 26.08M |
|
Change in Account Payables (Quarter)
|
| 1.46M | -2.54M | 1.24M | -0.89M | 3.87M | -1.51M | -6.39M | 5.49M | 2.04M | 2.01M | -4.86M | -0.47M | 2.38M | 0.71M | 2.83M | 0.90M | 0.43M | 3.81M | 4.39M | -5.05M | 1.19M | 1.24M | -1.49M | 2.04M | 1.61M | -1.58M | -4.04M | -0.34M | 6.88M | 0.40M | -6.82M | 6.74M | 2.10M | -0.26M | 0.72M | -0.53M | -4.82M | 9.08M | -3.26M | 2.58M | 7.88M | -0.57M | 2.77M | 4.96M | -1.39M | 0.79M | -1.47M | 3.66M | 2.68M | 12.99M | 4.28M | -3.26M | -0.32M | 15.22M | -10.38M | 4.82M | 0.32M | 8.07M | -3.52M | 8.47M | 0.50M | -8.37M |
|
Change in Accured Expenses (Quarter)
|
| 3.30M | 6.54M | -0.12M | 0.23M | 3.27M | 1.20M | -1.58M | 1.84M | 4.60M | 0.06M | 2.65M | -3.99M | 1.12M | 6.86M | 0.65M | 3.87M | 4.06M | -2.24M | -2.10M | 3.87M | 6.99M | 13.41M | -1.47M | 2.23M | -7.61M | 1.87M | 0.94M | -12.92M | 3.27M | 14.29M | -0.65M | 3.18M | 6.01M | -3.99M | -5.67M | 5.65M | 8.51M | -8.49M | -16.38M | 19.56M | 16.16M | 49.03M | -1.74M | -0.23M | 11.57M | 38.09M | 7.80M | -15.27M | 12.63M | 2.47M | -0.81M | 0.23M | 12.24M | 59.30M | -38.98M | 30.64M | 10.65M | 12.68M | 8.28M | 3.88M | 14.92M | 55.73M |
|
Change in Taxes (Quarter)
|
| -0.84M | 0.94M | 6.59M | -6.50M | 2.43M | 2.02M | -5.64M | 2.37M | 0.62M | 0.56M | 4.61M | 2.33M | 0.71M | -1.52M | -7.25M | 7.58M | -5.14M | 4.81M | 5.91M | -5.91M | 3.80M | 1.35M | 0.01M | -0.21M | 0.25M | 0.94M | -0.25M | -0.93M | 15.00M | -15.00M | | 0.13M | -2.07M | 12.94M | 0.99M | -0.99M | -3.68M | -1.92M | 10.88M | -11.62M | 13.55M | -12.33M | 11.79M | -4.20M | -7.23M | 3.87M | -5.45M | 16.34M | -1.04M | -10.65M | 13.85M | -18.04M | -0.46M | 3.83M | -3.83M | 18.80M | 7.16M | -12.90M | -13.06M | 23.51M | 9.05M | -30.69M |
|
Other Working Capital Changes (Quarter)
|
| 0.25M | 0.22M | -0.50M | 0.40M | 1.20M | -0.61M | -0.31M | -0.46M | 1.07M | 0.64M | -0.03M | -1.55M | 0.59M | 1.49M | -0.21M | -1.39M | 0.75M | -0.01M | 3.54M | 0.37M | 3.02M | 3.41M | 0.61M | -2.95M | 2.29M | 1.51M | 2.79M | 1.74M | -1.74M | 6.07M | -2.16M | 5.62M | -3.69M | -1.44M | -4.41M | -1.97M | 3.62M | -5.01M | -0.18M | 3.32M | -1.04M | 0.81M | 4.27M | 5.21M | -3.42M | -1.16M | -0.16M | 4.16M | -3.78M | 0.13M | -3.44M | 3.96M | -6.86M | 10.62M | 0.61M | -0.21M | 16.27M | 2.39M | 57.96M | 52.75M | 6.83M | -3.35M |
|
Capital Expenditures (Quarter)
|
| 20.95M | 7.77M | 0.90M | 17.79M | -18.06M | 40.15M | 1.83M | 14.55M | 10.37M | -25.02M | 5.22M | 8.19M | 8.48M | 7.88M | 1.79M | 30.78M | -31.06M | 52.17M | 12.72M | 16.05M | 13.53M | 17.72M | 18.23M | -12.55M | -1.51M | 2.66M | 12.00M | 11.02M | -18.23M | -1.23M | 11.08M | -7.48M | 34.03M | -34.13M | 12.80M | 19.30M | 17.76M | -45.76M | 15.81M | -13.31M | 0.40M | 0.50M | 3.80M | -0.20M | -0.10M | 66.05M | 15.84M | 21.24M | -32.88M | 83.34M | 26.65M | 24.96M | 25.75M | 28.82M | 29.44M | 35.20M | -57.34M | 150.94M | 42.93M | -36.13M | 136.91M | -134.51M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.05M | 0.05M | 0.27M | 0.33M | 0.11M | 0.03M | 0.00M | 0.01M | 0.12M | 0.10M | 0.54M | 0.15M | 0.14M | 0.00M | | | 0.02M | | | | 0.01M | 0.20M | 0.17M | 0.02M | | 0.61M | 0.41M | 1.53M | 0.10M | 0.06M | 1.55M | 1.36M | 1.80M | 2.52M | 0.05M | 5.26M | -7.19M | | | 0.36M | 0.05M | 6.25M | 0.46M | -5.75M | 5.95M | | 7.67M | 0.96M | 0.00M | | | 1.11M | 0.90M | | | 0.60M | 1.77M | | | | |
|
Acquisitions (Quarter)
|
| | 2.29M | 37.07M | 7.96M | 41.51M | 20.21M | 7.04M | 11.00M | 4.51M | 9.00M | 10.65M | 28.66M | 6.05M | -0.26M | 9.15M | | | 0.85M | 38.71M | 22.30M | 18.87M | 30.93M | 0.49M | 55.59M | 7.73M | 0.50M | 8.69M | 32.95M | 42.30M | -6.44M | | | 1.62M | -1.62M | 6.50M | | -0.05M | | | | | | | 6.00M | | | 16.40M | | | 84.74M | | | | 69.01M | 2.44M | 62.95M | 17.99M | 73.16M | 159.17M | 45.44M | 35.69M | 82.96M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.00M | | | | 2.00M | | | 7.39M | 34.78M | | | | -16.09M | | | | | -2.51M | -16.08M | -4.40M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.05M | 0.04M | 2.22M | 0.55M | 1.40M | 4.06M | 8.17M | 10.85M | 3.43M | 16.97M | 3.52M | 3.56M | 2.55M | 2.23M | 7.12M | 2.45M | 0.79M | 7.07M | 4.24M | 6.75M | 10.28M | 8.98M | 3.29M | 3.84M | 17.86M | 35.39M | 29.03M | 17.39M |
|
Cash from Investing Activities (Quarter)
|
| -7.61M | -24.43M | -39.22M | -19.03M | -68.62M | -29.18M | -18.32M | -17.51M | -26.01M | -22.66M | -19.14M | -27.75M | -10.15M | -8.19M | -28.09M | -59.32M | -12.00M | -73.44M | -36.45M | -52.97M | -31.15M | -47.96M | -20.10M | -79.75M | -12.57M | -98.21M | -21.40M | -27.23M | -34.44M | -14.03M | -25.46M | -55.78M | -14.03M | -46.07M | -20.36M | -54.09M | -69.72M | -102.85M | -15.54M | -12.78M | -20.16M | -10.18M | -12.21M | -28.65M | -17.01M | -116.04M | -48.24M | -28.36M | -67.17M | -42.41M | -35.97M | -26.46M | -75.32M | -44.94M | -34.66M | -109.91M | -78.90M | -166.59M | -243.80M | -68.12M | -77.31M | -123.94M |
|
Other financing activities (Quarter)
|
| 0.04M | 0.12M | 0.44M | 0.09M | 2.01M | 0.03M | 0.22M | 0.04M | 0.89M | -0.90M | 0.50M | 0.23M | 0.77M | 1.35M | 0.69M | 1.25M | 10.94M | | 0.64M | 1.26M | 0.89M | -2.79M | 0.69M | 0.84M | 0.72M | -2.25M | | | 0.06M | -0.06M | 0.09M | -0.07M | | -0.02M | | -0.09M | -0.18M | -0.12M | -0.72M | -0.24M | 0.96M | | | | 0.88M | 0.29M | 0.12M | 3.08M | | | 0.02M | | | -0.30M | | | | -5.62M | | | | |
|
Cash from Financing Activities (Quarter)
|
| -1.38M | 33.55M | -0.58M | -2.59M | 30.36M | 13.67M | 16.04M | -2.07M | -1.28M | 0.85M | -0.69M | 7.78M | -1.85M | 47.63M | -1.63M | 8.60M | -0.80M | 66.45M | 42.80M | 40.05M | 14.09M | 29.39M | 17.21M | 37.77M | -14.89M | 112.80M | -24.39M | 23.86M | 2.69M | 16.11M | -22.21M | -12.94M | -23.54M | -11.66M | 7.29M | 26.64M | -8.83M | 57.78M | -7.54M | 4.29M | -114.22M | -19.83M | -103.12M | -2.57M | 27.12M | 2.42M | -11.29M | -18.55M | -2.06M | -0.36M | -1.67M | -0.27M | -0.10M | 1.43M | 1.56M | -1.53M | -0.85M | -1.34M | -10.35M | -6.31M | 4.01M | 0.83M |
|
Dividends Paid - Common (Quarter)
|
| 1.04M | 1.04M | 1.15M | 1.16M | 1.16M | 1.17M | 1.28M | 1.29M | 1.30M | 2.73M | | 1.44M | 1.44M | 1.44M | 1.56M | 1.60M | 1.59M | 1.54M | 1.71M | 1.92M | 1.93M | -5.56M | 2.07M | -2.07M | 6.13M | 2.04M | 0.08M | | | 8.78M | 2.35M | 2.37M | 2.38M | 7.24M | 2.54M | 2.56M | 2.56M | 2.74M | 2.68M | 2.72M | 2.73M | -5.42M | 2.89M | 2.89M | 2.90M | -5.77M | 3.04M | 3.04M | 3.05M | 12.32M | 3.21M | 3.23M | 3.24M | 12.89M | 3.41M | 3.42M | 3.44M | 3.44M | 3.60M | 3.60M | 3.62M | 14.60M |
|
Change in Cash (Quarter)
|
| 10.57M | 35.16M | -21.11M | -12.86M | -12.46M | 3.93M | 3.03M | 0.17M | -0.76M | 8.66M | 1.85M | -15.04M | 18.50M | 19.76M | -8.29M | -35.08M | 16.81M | 11.20M | 12.20M | -11.97M | -10.57M | 1.50M | 9.80M | -17.85M | 6.89M | 17.29M | -26.20M | 1.97M | 6.58M | 2.28M | -7.28M | -7.87M | 18.47M | -14.57M | 6.74M | 1.22M | 5.35M | 14.78M | 4.04M | 138.52M | -26.36M | 61.18M | -81.03M | 42.88M | 106.21M | -42.42M | -13.65M | 37.03M | 23.28M | 7.41M | 10.70M | 93.00M | 47.90M | 41.76M | 2.21M | -34.50M | 54.73M | -67.47M | -181.93M | 81.30M | 79.70M | 60.21M |
|
Free Cash Flow (Quarter)
|
| -1.39M | 18.27M | 17.79M | -9.03M | 43.86M | -20.71M | 3.49M | 5.19M | 16.16M | 55.48M | 16.47M | -3.26M | 22.02M | -27.56M | 19.64M | -15.14M | 60.67M | -33.98M | -6.86M | -15.11M | -7.03M | 2.35M | -5.54M | 36.68M | 35.87M | 0.04M | 7.59M | -5.68M | 56.56M | -13.66M | 29.31M | 68.33M | 22.00M | 87.16M | 2.95M | 32.01M | 47.56M | 82.31M | 11.31M | 160.32M | 107.62M | 90.69M | 30.49M | 74.30M | 96.19M | 5.14M | 30.04M | 62.70M | 125.41M | -33.17M | 21.69M | 94.78M | 97.57M | 56.45M | 5.88M | 41.74M | 191.82M | -50.48M | 29.29M | 191.86M | 16.09M | 317.83M |
|
Net Cash Flow (Quarter)
|
| 10.57M | 35.16M | -21.11M | -12.86M | -12.46M | 3.93M | 3.03M | 0.17M | -0.76M | 8.66M | 1.85M | -15.04M | 18.50M | 19.76M | -8.29M | -35.08M | 16.81M | 11.20M | 12.20M | -11.97M | -10.57M | 1.50M | 9.80M | -17.85M | 6.89M | 17.29M | -26.20M | 1.97M | 6.58M | -12.81M | -7.28M | -7.87M | 18.47M | -4.70M | 2.69M | 23.86M | -13.23M | -8.52M | 4.04M | 138.52M | -26.36M | 61.18M | -81.03M | 42.88M | 106.21M | -42.42M | -13.65M | 37.03M | 23.28M | 7.41M | 10.70M | 93.00M | 47.90M | 41.76M | 2.21M | -34.50M | 54.73M | -67.47M | -181.93M | 81.30M | 79.70M | 60.21M |