|
Net Income (Quarter)
|
1.35M | 0.80M | 1.20M | 1.53M | 1.83M | 1.80M | 1.79M | 1.42M | 2.43M | 1.98M | 1.82M | 1.94M | 2.42M | 2.30M | 6.74M | 1.95M | 2.36M | 3.44M | 5.58M | 2.72M | 1.47M | 2.61M | 3.30M | 1.50M | 1.40M | 1.16M | 0.72M | -0.42M | 0.05M | 0.77M | -0.37M | 20.22M | -1.11M | -19.17M | | 1.19M | | 0.25M | 0.13M | 7.05M | 3.44M | 2.63M | 0.92M | 2.31M | 2.44M | 1.49M | -0.39M | 2.89M | 3.13M | 3.67M | 3.97M | 2.62M | 4.10M | 3.87M | 3.82M | 5.23M | 4.17M | 5.72M | 4.89M | 4.33M | 5.39M | 6.09M | 7.39M |
|
Share-based Compensation (Quarter)
|
| 0.17M | 0.17M | 0.19M | 0.18M | 0.22M | 0.19M | 0.24M | 0.30M | 0.30M | 0.30M | 0.31M | 0.40M | 0.38M | 0.37M | 0.38M | 0.45M | 0.39M | 0.40M | 0.41M | 1.50M | 0.44M | 0.49M | 0.50M | 0.51M | 0.51M | 0.38M | 0.40M | 0.44M | 0.40M | 0.49M | 0.42M | 0.43M | 0.46M | 0.47M | 0.52M | 2.00M | 0.57M | 0.60M | 0.55M | 0.56M | 0.56M | 0.55M | 0.62M | 0.78M | 0.86M | 2.25M | 0.77M | 0.92M | 0.92M | 0.94M | 0.94M | 1.09M | 1.04M | 1.08M | 1.06M | 1.09M | 1.13M | 1.19M | 1.10M | 0.84M | 0.79M | 3.50M |
|
Deferred Taxes (Quarter)
|
| 0.75M | 0.34M | 1.05M | 1.02M | 0.83M | 1.12M | 0.94M | 1.64M | 1.62M | 1.40M | 1.28M | 1.71M | 1.57M | -2.05M | 1.40M | 1.77M | 1.35M | -3.19M | | | -0.70M | 0.27M | | | -0.14M | 0.66M | 0.53M | -0.11M | 0.29M | -2.85M | 0.61M | 0.03M | 0.03M | 2.36M | 0.43M | 1.63M | -0.26M | 0.36M | 0.50M | 1.93M | -0.10M | 1.97M | 0.49M | 1.26M | 0.32M | -0.53M | 0.68M | 0.41M | 0.14M | -0.52M | 0.80M | -1.29M | -2.14M | 0.91M | 0.77M | -1.31M | -0.42M | -0.15M | 0.75M | -0.28M | 4.59M | 0.06M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 0.01M | 0.47M | 3.73M | 30.99M | -0.39M | -19.17M | -11.32M | 1.62M | | 0.09M | -1.48M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | 0.08M | | 0.00M | | 0.07M | | | | 0.08M | | | | 0.09M | | | | 0.09M | | | | 0.12M | | | | 0.16M | | | | 0.17M | 0.13M | 0.02M | 0.01M | 0.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 2.21M | 0.07M | 0.07M | 0.07M | 0.18M | 0.08M | 0.08M | 0.08M | 0.21M | 0.15M | | 0.17M | | 1.00M | 0.05M | 0.37M | 0.25M | 0.29M | 0.01M | 0.01M | 0.51M | 0.37M | 0.09M | 0.11M | 0.00M | 0.30M | 0.02M | 0.08M | -0.33M | 0.03M | 0.09M | 0.10M | 0.53M | 0.37M | 0.11M | 0.11M | 0.43M | -0.01M | 0.12M | 0.13M | 0.04M | 0.50M | 0.09M | 0.02M | 0.03M | 0.05M | 0.14M | 0.14M | 0.12M | 0.35M | 0.07M | 610.00 | 1.64M | 0.40M | 0.09M | 0.09M | 1.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 0.04M | | | 0.03M | 0.01M | | | 0.02M | 0.05M | 0.02M | 0.07M | | 0.02M | 0.07M | | 0.10M | 0.07M | 0.01M | 0.11M | 0.07M | 0.10M | 0.09M | 0.15M | 0.10M | 0.25M | 0.20M | 0.27M | 0.35M | 0.75M | 0.39M | | 0.30M | 0.34M | 0.00M | 0.05M | 0.05M | 0.11M | 0.29M | 0.06M | -0.19M | 0.11M | 0.14M | -0.14M | 0.10M | 0.62M | 0.01M | 0.40M | 0.04M | -0.01M | 0.20M | 0.20M | 0.30M | 0.35M | 0.20M | 1.60M | 0.20M | 0.59M | 0.20M | 0.20M | 0.20M | 0.44M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | 1.42M | | | | 22.51M | | | | | | | | | | | | | | | | 0.38M | | | | 0.02M | | | | | | | | | | | | 0.54M | | | | 0.41M | | | | 0.06M | | | | 0.09M | 1.07M | 0.66M | 0.71M | 0.09M |
|
Cash from Operations (Quarter)
|
| 3.92M | 4.30M | 3.54M | 5.28M | 5.66M | 5.27M | 3.41M | 5.52M | 6.67M | 6.93M | 3.90M | 7.46M | 11.85M | 3.84M | 9.19M | 12.91M | 6.57M | 5.58M | 9.01M | 10.12M | 6.39M | 9.40M | 5.71M | -5.43M | 14.70M | 8.90M | 15.06M | 7.99M | 9.31M | 10.25M | 9.55M | 6.65M | 12.60M | 14.45M | 16.09M | 20.52M | 15.94M | 13.11M | 6.12M | 7.42M | 17.22M | 5.12M | 19.10M | 5.22M | 12.11M | 5.95M | 20.66M | 7.33M | 15.10M | 8.11M | 20.54M | 4.95M | 24.67M | 13.81M | 20.94M | 6.45M | 19.11M | 11.16M | 27.07M | 5.02M | 18.03M | 13.19M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | 1.90M | 2.00M | 1.96M | 2.12M | 2.10M | 2.10M | 2.00M | 2.20M | 2.10M | 2.30M | 2.25M | 2.10M | 2.40M | 2.40M | 2.30M | 2.48M | 2.50M | 2.80M | 2.80M | 2.71M | 2.80M | 3.00M | 3.03M | 2.96M | 3.00M | 3.10M | 3.42M | 3.15M | 2.87M | 3.17M | 3.44M |
|
Depreciation & Amortization (CF) (Quarter)
|
1.24M | 1.14M | 1.11M | 1.04M | 1.35M | 1.47M | 1.54M | 1.53M | 1.57M | 1.67M | 1.88M | 1.88M | 1.90M | 2.04M | 2.04M | 2.40M | 2.72M | 2.81M | 2.99M | 3.25M | 4.26M | 4.64M | 4.85M | 5.14M | 5.08M | 5.75M | 4.39M | 5.90M | 6.00M | 5.97M | 8.41M | 6.07M | 6.02M | 6.01M | 6.13M | 6.54M | 6.94M | 7.15M | 7.24M | 7.45M | 7.15M | 7.41M | 8.18M | 9.15M | 9.15M | 9.14M | 9.37M | 9.32M | 9.42M | 9.59M | 9.61M | 9.93M | 10.22M | 10.40M | 10.53M | 10.34M | 10.37M | 10.07M | 10.46M | 10.76M | 10.87M | 10.82M | 11.04M |
|
Change in Receivables (Quarter)
|
| 1.00M | -0.13M | 2.08M | -0.64M | 0.49M | 3.08M | 0.04M | 2.28M | -2.77M | -0.78M | 7.49M | -1.34M | 1.17M | 2.74M | 5.11M | -1.55M | -1.67M | 4.80M | -1.05M | -2.01M | 0.41M | 3.38M | -4.45M | 10.17M | 1.13M | 1.11M | -4.56M | -3.38M | 3.51M | 3.30M | 1.86M | -5.77M | -1.96M | 9.91M | -1.39M | -10.63M | -1.60M | 2.02M | 4.57M | -0.81M | -3.75M | 2.98M | -7.38M | -4.87M | -1.66M | 3.56M | 5.87M | -5.87M | -2.27M | 10.04M | 4.79M | -6.25M | -5.77M | 3.99M | 5.78M | -6.23M | -4.29M | 4.21M | 1.00M | -4.47M | 2.43M | 5.02M |
|
Change in Account Payables (Quarter)
|
| 0.28M | 1.55M | -1.00M | -0.65M | 0.57M | 2.52M | -1.16M | -0.23M | -0.64M | 3.61M | -1.48M | 2.02M | 2.49M | -1.78M | 2.47M | 0.25M | -4.54M | 4.26M | -2.85M | 1.07M | -0.72M | 2.30M | 0.77M | -1.69M | 5.33M | -0.74M | -1.02M | -0.94M | 2.05M | -0.12M | 0.51M | -2.80M | 4.67M | 0.53M | 3.34M | -5.64M | 1.74M | 1.53M | 0.44M | -5.03M | 1.37M | -1.45M | -0.30M | -2.49M | -0.81M | -0.17M | 1.88M | -2.22M | 0.91M | -0.17M | 1.09M | -1.30M | 1.63M | -2.31M | 1.16M | -1.53M | 1.64M | -0.63M | 0.42M | -0.79M | 0.82M | -0.05M |
|
Change in Accured Expenses (Quarter)
|
| 0.27M | 1.63M | -1.18M | 0.66M | 0.50M | 0.14M | -2.46M | 1.50M | 0.19M | 1.31M | 0.17M | -0.58M | 1.11M | 4.89M | -1.45M | 0.93M | 0.81M | 5.15M | 0.03M | 0.62M | 2.44M | -0.01M | -2.10M | -0.71M | 1.91M | 2.57M | -0.98M | 1.55M | 1.18M | 4.03M | -6.07M | -2.01M | -2.72M | 12.82M | -5.39M | 1.33M | 2.98M | 2.17M | -5.78M | 0.61M | 4.72M | 1.57M | -5.34M | -0.70M | 2.98M | -1.27M | -3.65M | 1.01M | 3.59M | 2.80M | -4.77M | 1.94M | 2.10M | 5.56M | -7.42M | -1.50M | 0.54M | 3.34M | -7.30M | 3.44M | -1.33M | 6.61M |
|
Other Working Capital Changes (Quarter)
|
| -3.32M | 4.64M | 3.34M | -3.52M | 3.93M | -3.96M | 1.47M | -0.78M | 0.07M | -0.23M | 0.27M | -0.32M | 0.96M | -1.01M | -0.14M | 0.84M | -0.45M | 1.76M | -0.28M | 0.70M | -0.71M | -0.82M | -3.22M | 4.34M | -2.89M | 2.94M | -0.59M | -2.97M | 2.10M | 0.91M | 8.42M | -12.16M | 3.75M | 0.03M | -0.25M | 0.58M | -2.78M | 0.53M | -0.13M | 0.36M | -3.37M | 1.68M | 6.86M | -7.45M | -5.63M | -1.37M | -0.95M | 0.90M | 1.65M | -3.93M | 14.50M | -12.10M | 1.15M | -2.31M | -0.20M | 3.19M | 6.01M | -9.32M | 17.46M | | | -9.01M |
|
Capital Expenditures (Quarter)
|
| -0.17M | 1.77M | 4.09M | 0.53M | 0.58M | 0.87M | 1.00M | 1.01M | 1.18M | 1.25M | 0.74M | 0.50M | 1.77M | 1.43M | 1.46M | 1.23M | 0.35M | 1.50M | 2.31M | 1.74M | 1.96M | 1.25M | 1.99M | 1.24M | 0.64M | 0.94M | 2.42M | 2.56M | -0.15M | 4.77M | 1.86M | 1.41M | 4.77M | -0.88M | 4.93M | 3.44M | 2.81M | 3.33M | 1.01M | 6.61M | -5.88M | 0.25M | 5.33M | -2.92M | 0.20M | 0.81M | 6.30M | -5.12M | 16.21M | -16.66M | 0.88M | 0.50M | 0.47M | 0.35M | 0.03M | 0.13M | 1.03M | -0.80M | 0.20M | -0.11M | 3.39M | -3.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.97M | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | 7.00M | 0.18M | | 7.18M | 0.20M | 12.50M | | -0.20M | | 88.08M | | | | | | 49.94M | 2.18M | | | | | | | | | 18.00M | 0.02M | | 9.00M | 21.42M | 0.03M | | 99.89M | 0.73M | | | 3.97M | 0.02M | 3.99M | | -0.04M | 6.62M | | | | | | | 1.30M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64M | -0.84M | -0.74M | -0.54M | -0.12M | 57.94M | -57.94M | | | | -0.19M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | 2.13M | 0.09M | | | 3.50M | 16.50M | 15.12M | 42.95M | 29.48M | 26.47M | -50.88M | 77.60M | 18.52M | 10.58M | 11.32M | 12.21M | 9.16M | 20.75M | 8.53M | 16.36M | 40.92M | 24.72M | 22.56M | 31.20M | 19.34M | 21.67M | 28.56M | 20.51M | 19.60M | 25.06M | 14.79M | 9.54M | 28.34M | 9.70M | 20.60M | -58.64M | 20.73M | 25.46M | 13.34M | 17.60M | 4.50M | 5.23M | 0.20M | | 5.03M | | 2.00M | 3.60M | 1.00M | 9.00M | 9.00M | -19.00M | 14.00M | 15.20M | 16.97M | 22.98M | 11.27M | 14.80M | 15.21M | 10.80M |
|
Cash from Investing Activities (Quarter)
|
| -0.90M | -7.94M | -7.39M | 4.58M | -0.33M | -13.97M | -56.65M | -2.57M | -10.38M | 10.59M | -2.07M | 2.79M | -12.66M | -3.04M | -9.98M | -10.85M | -2.77M | 8.06M | -84.25M | -59.30M | 2.80M | 5.89M | -4.70M | -10.59M | -42.33M | 0.96M | -12.22M | -5.74M | -6.78M | 13.17M | 60.68M | -7.82M | -6.00M | -10.30M | -39.38M | -9.84M | -2.83M | -15.48M | -19.90M | -2.19M | -16.37M | -71.95M | -9.66M | -0.98M | -6.31M | -8.77M | -3.96M | -10.02M | -4.05M | -10.36M | -16.92M | -26.38M | -3.92M | -9.38M | -7.12M | -11.91M | -6.87M | -8.07M | -7.25M | -11.15M | -8.64M | -23.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | 3.79M | 0.30M | | | 3.36M | | | | -0.71M | | | | -0.44M | | | | | 2.07M | 0.18M | -0.01M | -2.15M | -0.33M | -0.44M | -0.04M | -0.00M | -0.37M | | -0.06M | | -0.40M | | -0.07M | -0.71M | -0.50M | -0.00M | -0.02M | 1.08M | 0.79M | 0.01M | 0.02M | 0.12M | 0.85M | 0.01M | 0.07M | 0.18M | 1.07M | 0.01M | 0.12M | 1.32M |
|
Cash from Financing Activities (Quarter)
|
| -0.35M | 0.07M | 0.20M | 0.36M | 0.46M | 55.37M | 0.60M | 0.13M | 0.07M | 0.14M | 0.70M | 0.51M | 1.26M | 3.63M | 0.29M | -0.24M | 0.26M | 3.43M | 28.02M | 68.90M | 3.76M | -0.72M | -0.23M | 0.03M | 0.65M | -0.40M | -0.27M | 0.11M | 0.07M | 0.09M | 2.03M | -32.17M | -0.01M | -0.10M | -0.42M | -0.44M | -0.05M | -0.01M | -10.28M | -0.13M | -6.41M | -3.67M | -0.41M | | -0.08M | -5.72M | -20.22M | -3.41M | -0.02M | -0.05M | -0.79M | -1.54M | -2.44M | -8.27M | -1.70M | -0.86M | -0.92M | -1.03M | -2.01M | -19.07M | -7.94M | -7.24M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.05M | | 0.00M | 0.01M | 0.03M | 0.00M | 0.01M | | 0.01M | | 0.01M | | | | | | 0.77M | 0.77M | 0.77M | 0.76M | 0.85M | 0.85M | 0.85M | 0.85M | 0.94M | 0.95M | 0.92M | 0.92M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.02M | 0.03M | 0.06M | -0.25M | 0.20M | -0.05M | -0.01M | -0.01M | -0.05M | 0.01M | 0.07M | -0.02M | -0.06M | 0.01M | 0.05M | -0.04M | 0.04M | 0.04M | -0.08M | 0.01M | 0.01M | -0.01M | -0.02M |
|
Change in Cash (Quarter)
|
| 2.67M | -3.58M | -3.65M | 10.23M | 5.79M | 46.67M | -52.64M | 3.07M | -3.64M | 17.66M | 2.52M | 10.76M | 0.45M | 4.43M | -0.49M | 1.82M | 4.07M | 17.07M | -47.23M | 19.73M | 12.95M | 14.57M | 0.78M | -15.99M | -26.98M | 9.81M | 3.40M | 1.52M | 5.91M | 24.31M | 71.26M | -33.45M | 7.71M | 4.04M | -23.71M | 10.24M | 13.06M | -2.38M | -24.11M | 5.11M | -5.53M | -70.44M | 8.78M | 4.44M | 5.67M | -8.55M | -3.54M | -6.15M | 11.04M | -2.23M | 2.81M | -23.03M | 18.32M | -3.79M | 12.07M | -6.28M | 11.36M | 1.98M | 17.82M | -25.19M | 1.44M | -17.38M |
|
Free Cash Flow (Quarter)
|
| 4.09M | 2.53M | -0.54M | 4.75M | 5.08M | 4.40M | 2.41M | 4.51M | 5.49M | 5.68M | 3.16M | 6.96M | 10.08M | 2.42M | 7.73M | 11.68M | 6.22M | 4.08M | 6.69M | 8.38M | 4.43M | 8.14M | 3.72M | -6.67M | 14.06M | 7.97M | 12.64M | 5.43M | 9.46M | 5.48M | 7.69M | 5.24M | 7.82M | 15.32M | 11.15M | 17.08M | 13.13M | 9.78M | 5.11M | 0.81M | 23.11M | 4.87M | 13.78M | 8.14M | 11.92M | 5.13M | 14.35M | 12.45M | -1.11M | 24.77M | 19.66M | 4.45M | 24.20M | 13.47M | 20.91M | 6.32M | 18.08M | 11.96M | 26.88M | 5.13M | 14.64M | 16.20M |
|
Net Cash Flow (Quarter)
|
| 2.67M | -3.58M | -3.65M | 10.23M | 5.79M | 46.67M | -52.64M | 3.07M | -3.64M | 17.66M | 2.52M | 10.76M | 0.45M | 4.43M | -0.49M | 1.82M | 4.07M | 17.07M | -47.23M | 19.73M | 12.95M | 14.57M | 0.78M | -15.99M | -26.98M | 9.47M | 2.57M | 2.35M | 2.60M | 23.51M | 72.26M | -33.33M | 6.59M | 4.04M | -23.71M | 10.24M | 13.06M | -2.38M | -24.07M | 5.09M | -5.55M | -70.50M | 9.03M | 4.24M | 5.72M | -8.54M | -3.53M | -6.10M | 11.03M | -2.30M | 2.83M | -22.97M | 18.31M | -3.84M | 12.11M | -6.32M | 11.32M | 2.06M | 17.81M | -25.20M | 1.45M | -17.37M |