|
Net Income (Quarter)
|
2.67M | -1.13M | 0.66M | 0.19M | 2.00M | | | -1.01M | -1.45M | -0.33M | -0.96M | -1.81M | 4.05M | 2.97M | 5.60M | 8.39M | 80.35M | 2.76M | 1.12M | 1.88M | 4.58M | 4.66M | 4.70M | 11.42M | 24.48M | 1.26M | -4.45M | -9.46M | -1.80M | -3.12M | -3.23M | 8.54M | -2.00M | -1.01M | 2.46M | 0.88M | -1.42M | 0.90M | 0.39M | 17.63M | 8.41M | 13.21M | 36.40M | -22.10M | -2.35M | 8.25M | 5.11M | 8.13M | 12.55M | 15.31M | 7.74M | 22.37M | 8.48M | 15.75M | 6.34M | -18.62M | 18.48M | 22.21M | 22.96M | 24.75M | 24.10M | 22.82M |
|
Share-based Compensation (Quarter)
|
0.34M | 1.33M | 1.64M | 0.76M | 0.68M | 0.93M | 1.01M | 0.70M | 1.01M | 1.81M | 1.52M | 1.53M | 2.50M | 1.63M | 0.79M | 0.46M | 0.85M | 2.17M | 0.99M | 1.17M | 0.77M | 0.87M | 0.67M | 0.36M | 0.70M | 1.43M | 0.67M | 0.95M | 0.81M | 0.99M | 1.04M | 0.74M | 0.41M | 0.47M | 0.33M | 1.02M | 1.36M | 1.17M | 0.81M | 0.52M | 0.51M | 0.43M | 0.28M | 0.28M | 0.28M | 0.31M | 1.25M | 0.09M | 0.57M | 1.29M | 0.10M | 0.98M | 0.77M | 0.13M | 2.12M | 0.50M | 0.91M | 0.86M | 0.50M | 0.35M | 2.02M | 4.35M |
|
Deferred Taxes (Quarter)
|
| 0.24M | -0.04M | -2.33M | -1.00M | | | -36.93M | 2.94M | 2.74M | 6.11M | 3.41M | 1.30M | 1.31M | 4.00M | -4.12M | 0.59M | 1.85M | -0.27M | 3.70M | 2.79M | 1.92M | 1.21M | -2.10M | -14.48M | 1.61M | -2.11M | 12.65M | 1.32M | 1.90M | 1.31M | 1.65M | 1.12M | 0.92M | -1.34M | -0.41M | 0.48M | 1.11M | 1.32M | -6.72M | 3.10M | 2.78M | -19.69M | -18.98M | -0.41M | 2.10M | 2.94M | 0.18M | 3.67M | 4.12M | 1.41M | 3.40M | 3.56M | 2.23M | 3.04M | -19.74M | 5.49M | 7.19M | 6.23M | -2.69M | 0.01M | 0.07M |
|
Cash from Discontinued Operations (Quarter)
|
2.03M | -2.80M | 15.30M | -8.14M | -2.94M | | 2.05M | -1.09M | -0.24M | -0.88M | -0.16M | -1.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
1.86M | 0.77M | | | | | | 0.70M | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.10M | | | 0.28M | 0.15M | | | | 0.00M | | | | 0.04M | | 0.50M | | 0.06M | | | | 0.15M | | |
|
Gains from Investment Securities (Quarter)
|
0.26M | 0.32M | 0.81M | -0.99M | | | 5.30M | 0.03M | | | | 0.04M | | | | | 0.04M | -0.09M | | | 0.54M | | | | | | 0.03M | 9.11M | 0.01M | -0.07M | 0.06M | 0.06M | -0.05M | 0.12M | 0.62M | 1.06M | 0.03M | 0.60M | 0.60M | 0.32M | -1.08M | | 4.00M | -0.32M | 1.05M | -3.90M | -0.64M | 4.54M | 0.01M | 0.01M | 0.17M | -5.35M | -2.42M | 3.60M | 0.50M | 6.08M | 0.67M | -1.75M | 0.25M | -3.12M | -1.45M | 0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
1.29M | 0.69M | 1.05M | 0.28M | 1.11M | -0.15M | 0.37M | 0.78M | 1.50M | 0.29M | 0.73M | 4.40M | 0.36M | 0.18M | 0.82M | -0.87M | 0.04M | -0.01M | 0.06M | 0.01M | 0.87M | -0.39M | 0.11M | 0.92M | 0.26M | -0.13M | 0.31M | 0.25M | 0.57M | 0.13M | 0.42M | 1.08M | 0.45M | 0.17M | 0.60M | 0.81M | 0.55M | 0.92M | 0.82M | 0.83M | 0.58M | 0.49M | 0.15M | 0.56M | 0.72M | 0.57M | 0.29M | 0.75M | 0.43M | 0.48M | 0.27M | 1.02M | 0.76M | 0.94M | 1.31M | 1.38M | 1.00M | 1.47M | 1.99M | 2.62M | 0.93M | 1.44M |
|
Non-cash Items (Quarter)
|
| | | | | | | 0.47M | | | | 2.67M | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | | 1.13M | | | | 36.13M | | | | 0.31M | | | | 0.01M | | | | | | | | 0.74M | | |
|
Cash from Operations (Quarter)
|
3.59M | 26.66M | 12.03M | 8.18M | -13.36M | 19.90M | 24.43M | 3.56M | 20.45M | 6.19M | 18.45M | 12.10M | 10.99M | -1.86M | 20.51M | 16.09M | 8.29M | 12.66M | 6.83M | 2.75M | 13.95M | 11.19M | 10.69M | 13.22M | 5.49M | -6.30M | 1.33M | 35.58M | -45.26M | 21.95M | 24.44M | 19.27M | 8.23M | 29.82M | 9.31M | 37.78M | -4.98M | -18.31M | -47.35M | 41.05M | 18.77M | 6.84M | 12.53M | 28.48M | -5.85M | 17.52M | 1.60M | 16.15M | 18.18M | 17.43M | -6.92M | 23.70M | 14.88M | 28.43M | 9.47M | 25.41M | 0.16M | 20.15M | 75.74M | 31.00M | -10.14M | 38.32M |
|
Depreciation & Amortization (CF) (Quarter)
|
5.68M | 5.50M | 5.24M | 4.53M | 4.44M | 4.23M | 4.16M | 3.81M | 3.13M | 3.87M | 3.97M | 3.94M | 3.90M | 4.06M | 4.15M | 4.21M | 4.41M | 4.44M | 4.62M | 4.96M | 5.05M | 4.97M | 5.52M | 4.99M | 5.30M | 5.30M | 5.47M | 5.63M | 5.67M | 5.74M | 5.80M | 5.59M | 5.59M | 5.76M | 5.52M | 5.75M | 5.29M | 5.18M | 5.24M | 4.69M | 4.49M | 4.46M | 4.42M | 4.38M | 4.45M | 4.38M | 4.51M | 4.78M | 4.79M | 5.00M | 2.04M | 5.15M | 5.05M | 5.10M | 5.11M | 5.09M | 5.24M | 5.25M | 5.21M | 5.31M | 5.30M | 5.39M |
|
Change in Receivables (Quarter)
|
23.21M | 3.34M | 3.80M | -5.38M | 1.05M | 5.76M | -22.42M | 6.88M | -15.42M | 2.10M | -3.60M | -0.70M | -3.52M | 0.06M | 2.17M | 2.65M | -7.36M | 4.08M | -5.26M | 7.90M | 2.09M | -0.72M | -3.12M | 1.14M | 13.13M | -4.94M | 10.69M | -0.91M | 13.95M | -9.38M | -7.51M | 9.61M | -0.10M | -17.24M | 3.29M | 6.45M | -7.97M | 1.72M | -2.12M | -3.33M | 4.02M | 3.31M | -8.96M | 0.65M | 5.64M | 2.41M | 0.42M | -0.18M | -2.44M | -0.04M | 2.43M | -4.67M | 4.57M | 2.47M | 1.96M | 3.70M | -0.69M | 4.96M | 0.38M | 1.81M | -1.27M | 0.51M |
|
Change in Accured Expenses (Quarter)
|
-0.34M | 21.85M | 7.81M | 9.87M | -12.56M | 13.08M | 2.68M | 7.51M | -6.64M | -9.71M | -9.79M | 3.57M | -8.34M | -14.96M | 8.86M | 8.52M | -9.77M | 2.29M | 2.19M | 1.16M | -3.46M | -7.35M | -4.09M | 4.81M | 6.12M | -21.14M | 23.50M | 10.49M | -9.36M | 13.84M | -25.56M | 33.84M | 5.57M | -20.75M | 48.27M | 25.99M | 1.79M | -22.41M | -46.66M | -3.13M | -0.55M | -10.59M | 8.98M | 1.89M | 3.27M | -5.13M | -0.70M | -13.40M | -6.97M | -12.37M | 13.12M | 4.07M | -6.29M | 6.30M | 1.23M | -3.06M | 2.81M | 12.89M | 9.63M | -30.14M | 10.61M | -10.54M |
|
Change in Taxes (Quarter)
|
-1.37M | 0.42M | 0.43M | -0.91M | -1.43M | -0.73M | -2.03M | -0.53M | -0.86M | 0.29M | 0.89M | -0.90M | 0.14M | 0.52M | -0.71M | 0.01M | -0.29M | -0.00M | 0.01M | -0.02M | 0.15M | 0.01M | -0.09M | 0.17M | -0.26M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
13.18M | -14.07M | 4.53M | -3.51M | -4.28M | 4.30M | 2.06M | 6.97M | 3.51M | -7.30M | -1.63M | 23.41M | 2.70M | -0.58M | -0.46M | 28.53M | -2.94M | -2.85M | 3.18M | 28.54M | -2.35M | 10.55M | -14.65M | 8.66M | -2.11M | 0.94M | 7.24M | -15.61M | -1.56M | -3.15M | -3.43M | 27.03M | 8.77M | -13.76M | 4.78M | -3.91M | 9.17M | -12.43M | 16.34M | -11.36M | -7.32M | 2.35M | 12.93M | -5.97M | -0.64M | -0.32M | 0.01M | 21.99M | -0.39M | -1.93M | 31.51M | -31.21M | -0.54M | -9.43M | 7.06M | -9.83M | -1.11M | -0.39M | 10.43M | -12.00M | 0.94M | -2.29M |
|
Capital Expenditures (Quarter)
|
3.30M | 2.73M | 3.11M | 4.16M | 1.93M | 2.51M | 2.99M | 3.40M | 3.55M | 3.91M | 3.47M | 3.61M | 3.64M | 4.21M | 4.58M | 4.59M | 6.11M | 7.83M | 8.86M | 5.75M | 5.52M | 3.70M | 4.74M | 4.41M | 5.51M | 5.03M | 6.51M | 5.90M | 5.32M | 5.61M | 5.04M | 4.60M | 4.46M | 4.93M | 4.33M | 4.96M | 3.85M | 3.81M | 4.21M | 4.18M | 4.56M | 4.26M | 4.63M | 3.31M | 4.35M | 4.64M | 4.80M | 8.09M | 5.17M | 5.41M | 5.46M | 5.92M | 4.32M | 4.56M | 4.74M | 5.30M | 5.28M | 4.82M | 5.41M | 5.26M | 5.82M | 6.15M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.10M | 3.42M | -3.52M | 0.10M | | | 6.80M | | | | | | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.45M | | 0.07M | | | | | | | 2.04M | 0.27M | 1.02M | | | 7.45M | 0.01M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
-1.52M | -0.98M | -1.15M | -0.38M | -2.05M | | | 7.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
5.73M | -4.09M | 0.04M | 0.57M | 0.34M | 2.67M | 0.52M | -0.24M | 0.00M | 0.10M | 0.20M | 1.41M | 6.07M | -5.05M | 0.02M | 16.29M | 0.02M | 0.02M | 16.80M | -16.72M | 8.86M | -8.23M | 23.55M | 10.84M | 6.00M | 10.85M | 13.99M | 17.16M | 19.56M | 12.05M | 5.04M | 4.85M | 3.37M | 2.18M | 0.76M | | 0.78M | 1.89M | 1.65M | 2.14M | 6.60M | 4.98M | 7.09M | 7.56M | 3.87M | 2.20M | 1.68M | 13.40M | 11.47M | 16.06M | 6.78M | 14.90M | 17.07M | 14.16M | 10.30M | 8.59M | 9.88M | 6.87M | 18.25M | 1.30M | 12.68M | |
|
Cash from Investing Activities (Quarter)
|
2.37M | 3.88M | -3.22M | -10.64M | 0.90M | -1.38M | 5.83M | -9.72M | -2.87M | -4.82M | -8.71M | -9.24M | -3.42M | -4.37M | -6.19M | -4.94M | 27.49M | -11.75M | -20.80M | 7.95M | -6.78M | -3.15M | -6.10M | -0.45M | -18.49M | -2.55M | -14.25M | -4.32M | -1.44M | 2.32M | -2.40M | -0.12M | -6.54M | -3.25M | -4.15M | -12.23M | -11.26M | -3.16M | -8.36M | -9.68M | -27.26M | -11.81M | -7.71M | 2.73M | -7.80M | -7.10M | -11.02M | -7.86M | 4.24M | -15.42M | -14.88M | -7.40M | 4.32M | -2.34M | -3.18M | 0.45M | -8.74M | -1.28M | -0.49M | -10.23M | -9.20M | -12.24M |
|
Other financing activities (Quarter)
|
| | | -1.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | | | | | | 1.50M | -0.00M | 0.58M | 0.86M | 0.38M | | 2.02M | 4.35M |
|
Cash from Financing Activities (Quarter)
|
-2.14M | -11.34M | -0.66M | -18.51M | -99.17M | -15.98M | -4.00M | -6.48M | -4.71M | -16.09M | -0.79M | -14.83M | -9.18M | -4.95M | -6.58M | -4.67M | -18.32M | -32.26M | -4.63M | -14.98M | -11.18M | -9.80M | -4.68M | -1.92M | -3.13M | -6.20M | 6.29M | 9.87M | -5.12M | -5.09M | -11.83M | -4.51M | -4.79M | 12.84M | -0.48M | -0.35M | 0.02M | -0.56M | -0.79M | -4.32M | -2.74M | -1.24M | -0.24M | -0.30M | 10.85M | -9.01M | -3.91M | -13.54M | -7.06M | -0.01M | -2.63M | -4.38M | -2.73M | -3.88M | -5.31M | -5.30M | -3.69M | -10.28M | -7.94M | -1.51M | -9.17M | -8.71M |
|
Dividends Paid - Common (Quarter)
|
| 9.96M | -8.34M | 0.39M | 5.22M | -4.57M | 10.95M | -10.02M | 0.40M | 16.72M | | -14.88M | 0.50M | | 9.06M | -7.80M | 3.95M | 34.94M | 4.28M | -41.12M | 0.60M | 8.03M | 4.36M | -11.15M | 0.39M | 8.38M | -7.63M | 0.34M | 0.38M | 9.06M | -8.42M | 12.92M | 0.34M | 0.40M | 0.45M | 0.33M | 0.24M | 0.23M | 0.21M | 0.25M | 0.03M | 0.39M | 0.23M | 0.20M | 0.18M | 0.01M | 0.16M | 0.15M | 0.10M | 0.09M | 0.11M | 0.06M | 0.06M | 0.00M | 1.30M | 0.05M | 1.26M | -1.21M | 0.05M | 5.45M | 1.51M | 1.50M |
|
Exchange Rate Effect (Quarter)
|
0.81M | -0.26M | 1.25M | -0.28M | -0.62M | -1.26M | -0.18M | -0.27M | 2.00M | 0.08M | -0.66M | -0.18M | 0.82M | -1.47M | 1.12M | 0.32M | -3.07M | -3.71M | 0.22M | -0.11M | -0.88M | -4.20M | 1.72M | -2.45M | -1.48M | 0.65M | 0.56M | 0.56M | 0.57M | 8.91M | -4.02M | -6.43M | -4.59M | 4.35M | -1.76M | -10.18M | 11.43M | 2.73M | -10.14M | 7.71M | -1.86M | 7.42M | 1.09M | 1.00M | -2.26M | -2.71M | -9.13M | -3.27M | -6.16M | 6.90M | 1.79M | 1.85M | -6.83M | 3.65M | -2.45M | 2.05M | 0.03M | -4.11M | 8.06M | -0.51M | -0.16M | 6.39M |
|
Change in Cash (Quarter)
|
5.13M | 25.17M | 17.20M | -24.95M | -115.19M | 1.28M | 26.08M | -6.97M | 14.64M | -15.51M | 8.14M | -13.88M | -0.78M | -12.66M | 8.87M | 6.80M | 14.38M | -35.06M | -18.39M | -4.39M | -4.89M | -5.96M | 1.62M | 8.40M | -17.61M | -14.40M | -6.07M | 41.69M | -51.24M | 28.08M | 6.19M | 8.21M | -7.70M | 43.76M | 2.91M | 15.03M | -4.80M | -19.31M | -66.64M | 34.77M | -13.09M | 1.21M | 5.67M | 31.91M | -5.06M | -1.31M | -22.46M | -8.53M | 9.21M | 8.90M | -22.64M | 13.78M | 9.63M | 25.86M | -1.47M | 22.61M | -12.24M | 4.49M | 75.37M | 18.75M | -28.66M | 23.76M |
|
Free Cash Flow (Quarter)
|
0.29M | 23.93M | 8.92M | 4.01M | -15.29M | 17.39M | 21.44M | 0.15M | 16.90M | 2.28M | 14.99M | 8.49M | 7.35M | -6.07M | 15.92M | 11.49M | 2.18M | 4.83M | -2.04M | -3.00M | 8.43M | 7.49M | 5.95M | 8.81M | -0.03M | -11.33M | -5.18M | 29.68M | -50.58M | 16.34M | 19.40M | 14.67M | 3.77M | 24.88M | 4.98M | 32.83M | -8.83M | -22.12M | -51.56M | 36.87M | 14.20M | 2.58M | 7.90M | 25.17M | -10.21M | 12.88M | -3.21M | 8.06M | 13.01M | 12.03M | -12.37M | 17.78M | 10.55M | 23.87M | 4.74M | 20.11M | -5.11M | 15.33M | 70.33M | 25.74M | -15.96M | 32.17M |
|
Net Cash Flow (Quarter)
|
3.82M | 19.20M | 8.15M | -20.98M | -111.63M | 2.54M | 26.26M | -12.64M | 12.87M | -14.71M | 8.95M | -11.97M | -1.60M | -11.19M | 7.74M | 6.48M | 17.45M | -31.35M | -18.60M | -4.28M | -4.00M | -1.76M | -0.09M | 10.86M | -16.13M | -15.05M | -6.64M | 41.13M | -51.82M | 19.17M | 10.20M | 14.64M | -3.11M | 39.41M | 4.67M | 25.20M | -16.22M | -22.03M | -56.50M | 27.05M | -11.23M | -6.21M | 4.58M | 30.90M | -2.80M | 1.40M | -13.33M | -5.26M | 15.37M | 2.00M | -24.43M | 11.93M | 16.46M | 22.21M | 0.98M | 20.56M | -12.27M | 8.60M | 67.31M | 19.26M | -28.50M | 17.37M |