|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 5.52M | 6.38M | -9.48M | 30.34M | -14.77M | -12.16M | 31.20M | 1.32M | 2.49M | 9.34M | 9.47M | 1.19M | 11.37M | 10.09M | 12.76M | 20.32M | -3.99M | 10.34M | 12.52M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 1.15M | 1.60M | 0.97M | -1.37M | 0.86M | 1.79M | 1.09M | 0.16M | 1.08M | 1.04M | 0.99M | 0.38M | 1.39M | 1.37M | 1.16M | 0.86M | 3.49M | 0.74M | 0.98M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.20M | 0.84M | -1.77M | 4.52M | -3.41M | -0.63M | 7.46M | -1.02M | 0.57M | 2.37M | 1.77M | 0.61M | 2.90M | 2.58M | 3.12M | 2.69M | -1.33M | 2.32M | 1.94M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.02M | 0.04M | 0.10M | 0.03M | 0.04M | 0.05M | 0.10M | 0.03M | 0.05M | | 0.09M | 0.01M | 0.05M | 0.07M | 0.09M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.67M | 3.82M | 3.83M | -0.31M | -70.00M | | -9.92M | 0.03M | 0.14M | -1.52M | -0.76M | -0.13M | 2.48M | 0.03M | 0.20M | | -0.54M | -0.24M | | -3.99M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | 5.15M | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | | 2.20M | | | | 0.05M | | | | 2.30M | | | | 0.40M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.27M | 11.37M | 36.12M | 18.57M | 24.75M | -10.06M | 28.52M | 23.29M | 2.49M | 5.33M | 8.85M | 22.58M | 6.13M | 22.68M | 14.26M | 15.32M | -13.41M | 2.40M | 7.00M | 5.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.13M | -1.40M | -1.65M | -1.69M | -1.77M | -1.46M | -0.17M | 0.29M | 0.07M | 0.55M | 1.18M | 2.15M | 2.88M | 4.26M | 7.12M | 5.61M | -1.33M | -10.55M | -2.76M | 0.78M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.01M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 1.96M | 2.22M | 1.90M | 4.33M | 1.60M | 1.66M | 3.17M | 1.96M | 1.69M | 1.66M | 1.46M | 1.40M | 1.30M | 1.35M | 1.33M | 1.77M | 1.44M | 1.39M | 1.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | 7.28M | 7.22M | 2.24M | 2.27M | 5.83M | 27.68M | -1.25M | 8.03M | -14.12M | -13.13M | -10.39M | -28.95M | -9.72M | -11.85M | -7.16M | 1.66M | -7.24M | 2.59M | 1.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63M | 5.52M | -0.12M | -4.93M | 25.93M | 9.78M | 10.33M | -6.14M | -61.18M | -27.41M | -26.76M | -19.51M | -12.83M | -6.22M | 4.53M | 0.01M | 7.22M | 2.67M | -7.79M | 22.66M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 0.01M | -2.50M | -0.16M | 0.24M | 0.22M | -1.54M | -3.92M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -481.64M | 2.08M | 0.59M | 886.41M | -872.00M | 140.15M | 689.05M | -774.98M | 27.32M | 44.38M | 6.30M | 63.37M | -111.75M | 125.57M | -121.02M | 4.09M | 0.26M | 5.26M | 1.13M | 194.65M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.12M | -27.24M | -30.59M | -23.36M | 16.66M | 93.56M | 7.43M | -64.03M | 43.16M | 2.15M | 10.66M | -21.45M | -7.69M | -16.95M | -0.73M | -30.92M | 9.09M | 66.84M | -15.70M | 2.43M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.20M | | 0.01M | 0.12M | 0.29M | | 21.92M | 6.55M | 6.12M | | | | 0.53M | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | 3.57M | 3.58M | 3.58M | 3.59M | 3.60M | 3.60M | 3.70M | 102.30M | 3.41M | 3.38M | 3.39M | 13.14M | 0.11M | 4.77M | 4.78M | 4.79M | 0.11M | 5.00M | 5.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.70M | -4.03M | -3.89M | -3.73M | -3.71M | -3.88M | -134.00M | -0.22M | -25.70M | -10.58M | -9.79M | -0.11M | -6.88M | -4.91M | -5.65M | -0.11M | -9.68M | -5.10M | -5.11M | -0.11M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.15M | -19.89M | 1.64M | -8.53M | 37.70M | 79.62M | -98.05M | -40.95M | 19.95M | -3.11M | 9.71M | 1.02M | -8.43M | 0.82M | 7.87M | -15.71M | -14.01M | 64.14M | -13.80M | 8.02M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.27M | 11.37M | 36.12M | 18.57M | 24.75M | -10.06M | 28.52M | 23.29M | 2.49M | 5.33M | 8.85M | 22.58M | 6.13M | 22.68M | 14.26M | 15.32M | -13.41M | 2.40M | 7.00M | 5.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.15M | -19.89M | 1.64M | -8.53M | 37.70M | 79.62M | -98.05M | -40.95M | 19.95M | -3.11M | 9.71M | 1.02M | -8.43M | 0.82M | 7.87M | -15.71M | -14.01M | 64.14M | -13.80M | 8.02M |