|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.68M | -19.00M | -9.24M | -41.99M | -29.66M | -18.76M | 16.45M | -5.17M | 7.11M | 15.56M | -28.36M | -26.29M | 32.31M | 29.51M | 53.10M | 3.02M | -2.60M | 22.05M | 8.27M | -13.36M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.88M | 1.91M | 1.67M | 1.90M | 2.06M | 1.82M | 1.57M | 1.59M | 1.60M | 1.75M | 1.71M | 1.98M | 1.83M | 1.74M | 1.65M | 1.66M | 1.64M | 1.63M | 1.36M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.76M | -6.73M | 4.62M | -0.72M | 0.17M | 3.43M | -1.71M | -1.31M | 2.29M | 5.96M | 4.59M | -0.57M | 10.19M | 3.55M | -2.56M | -0.40M | 1.33M | 2.89M | -11.89M | -0.59M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | 0.01M | | 0.15M | | | | 0.51M | 0.45M | | | 0.67M | 1.07M | 1.07M | 1.07M | 0.65M | 0.49M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 1.60M | 0.12M | | 1.40M | | 11.87M | 0.56M | | 1.20M | 0.37M | 4.00M | 1.00M | 1.00M | 0.23M | 7.27M | 0.80M | 0.70M | 0.14M | 0.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.67M | 28.71M | 18.86M | -17.41M | -5.84M | 24.65M | 49.71M | -5.39M | 31.50M | 31.61M | 94.74M | 64.48M | -12.16M | 55.73M | 77.98M | 16.44M | -17.13M | 24.28M | 113.16M | 61.79M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.58M | 0.59M | 0.30M | 0.30M | 0.59M | 0.60M | 0.30M | 0.30M | 0.65M | 0.57M | 0.54M | 0.50M | 0.52M | 0.50M | 0.51M | 0.52M | 0.53M | 0.54M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.94M | 36.72M | 35.29M | 33.49M | 33.16M | 35.94M | 40.10M | 37.54M | 39.23M | 43.25M | 44.10M | 46.35M | 43.47M | 42.90M | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.08M | 13.25M | 7.52M | -0.91M | 16.07M | 35.10M | -20.40M | 2.48M | 34.17M | 59.38M | -31.51M | -59.06M | 64.68M | -18.36M | -0.99M | 1.12M | 61.31M | 30.87M | -55.78M | -75.85M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.71M | 9.75M | 18.07M | -9.41M | 24.26M | 28.11M | -33.15M | -18.04M | 73.76M | -24.59M | 0.85M | -50.49M | 33.64M | 1.98M | 5.71M | 4.52M | 22.10M | -23.97M | -21.08M | -23.84M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.39M | 15.78M | -2.30M | 1.23M | -0.38M | 0.97M | -1.87M | -2.42M | -1.51M | 1.41M | 2.10M | -2.51M | 0.35M | 1.66M | 2.43M | 2.70M | -29.43M | 11.55M | 5.66M | 11.07M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | 1.51M | -6.61M | -0.30M | 1.47M | 1.60M | -2.99M | 1.96M | 10.23M | -19.71M | 30.12M | 0.19M | -3.23M | 16.81M | -14.92M | 16.84M | -20.37M | 0.82M | -13.88M | 0.53M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.44M | 0.61M | 0.94M | 0.62M | 1.56M | 2.80M | 28.51M | 6.67M | 1.25M | 6.00M | 3.42M | 3.60M | 3.99M | 3.19M | 12.52M | 4.49M | 4.47M | 1.69M | -9.65M | 2.81M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | 0.36M | | | | 0.36M | | -0.26M | 0.26M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.43M | -0.57M | -0.94M | -0.62M | 6.28M | -115.43M | -28.51M | -6.30M | -1.25M | -8.24M | -2.86M | -3.24M | -3.99M | -3.09M | -12.52M | -4.49M | -4.47M | -1.69M | -5.70M | -2.81M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.26M | 0.13M | 0.14M | 0.23M | 0.27M | 7.92M | -0.74M | 0.45M | 0.48M | 15.60M | 4.40M | 1.83M | 1.68M | 5.23M | 1.52M | 1.52M | 1.52M | 1.52M | 1.27M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.92M | -32.86M | -0.34M | -5.41M | -34.91M | -4.12M | -0.41M | -9.42M | -5.65M | -36.30M | 76.48M | -69.30M | -32.22M | -4.05M | -19.74M | -11.07M | -29.70M | -4.14M | -0.14M | -4.34M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -1.64M | 0.70M | -1.00M | -5.10M | -3.43M | 3.55M | 1.19M | -11.13M | -1.34M | -4.54M | -0.28M | -0.41M | 0.46M | -1.81M | 1.08M | 1.06M | -0.16M | -0.17M | 1.44M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.81M | -6.36M | 18.30M | -24.45M | -39.58M | -98.33M | 24.34M | -19.93M | 13.47M | -14.28M | 163.82M | -8.34M | -48.78M | 49.05M | 43.91M | 1.96M | -50.24M | 18.29M | 107.16M | 56.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.23M | 28.10M | 17.93M | -18.04M | -7.41M | 21.85M | 21.20M | -12.06M | 30.25M | 25.61M | 91.31M | 60.88M | -16.15M | 52.55M | 65.45M | 11.95M | -21.60M | 22.59M | 122.81M | 58.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.32M | -4.72M | 17.59M | -23.44M | -34.48M | -94.90M | 20.79M | -21.12M | 24.60M | -12.94M | 168.36M | -8.06M | -48.38M | 48.60M | 45.72M | 0.88M | -51.31M | 18.45M | 107.33M | 54.63M |