|
Net Income (Quarter)
|
-0.02M | 0.27M | -7.63M | 2.62M | 3.65M | 0.97M | -0.18M | 0.26M | 0.89M | 0.83M | 2.40M | 3.71M | 3.27M | 6.23M | 2.75M | 3.52M | 5.80M | 4.62M | 4.15M | 2.54M | 5.39M | 9.62M | 6.71M | 7.15M | 13.53M | 10.39M | 4.46M | 7.42M | 6.87M | 6.30M | 8.11M | 5.88M | 12.87M | 6.60M | 4.13M | 1.05M | 2.19M | 0.03M | 0.56M | 4.36M | 6.66M | 7.00M | 8.14M | 14.92M | 18.39M | 25.03M | 23.13M | 39.02M | 38.56M | 24.63M | 11.12M | 5.10M | 10.56M | 5.86M | 1.13M | 6.94M | 6.57M | 4.67M | 1.08M | 10.23M | 15.16M | 13.80M | 7.59M |
|
Share-based Compensation (Quarter)
|
| -0.65M | 0.54M | 0.64M | 0.27M | -0.35M | 0.37M | 0.44M | 0.13M | 0.74M | 0.31M | 0.35M | 0.21M | 0.71M | 0.41M | 0.36M | 0.33M | 0.88M | 0.44M | 0.38M | 0.15M | 0.80M | 0.23M | 0.38M | 0.10M | 0.92M | 0.26M | 0.47M | 0.08M | 0.90M | 0.23M | 0.38M | 0.05M | 0.84M | 0.17M | 0.38M | 0.06M | 0.86M | 0.19M | 0.54M | 0.14M | 0.75M | 0.22M | 0.32M | 0.15M | 0.81M | 0.27M | 0.46M | 0.18M | 1.03M | 0.13M | 0.54M | 0.26M | 0.89M | 0.40M | 0.56M | 0.30M | 1.17M | 0.34M | 0.57M | 0.30M | 1.37M | 0.44M |
|
Deferred Taxes (Quarter)
|
| -0.68M | -3.97M | 1.69M | 1.80M | 0.68M | -0.12M | 0.15M | 0.53M | 0.27M | 1.24M | 1.68M | 0.26M | 0.70M | 0.32M | -0.10M | -0.33M | -0.21M | 0.94M | -0.11M | -0.28M | -0.32M | 1.22M | -0.34M | -0.27M | -0.06M | 1.19M | -0.28M | 1.79M | -0.25M | -2.07M | -0.20M | -0.05M | -0.49M | 2.13M | 0.01M | 0.06M | -0.40M | 0.19M | 0.42M | -0.21M | -0.68M | -0.06M | -0.40M | 0.43M | -0.14M | 0.02M | 1.10M | -0.49M | -0.30M | -1.38M | -0.10M | 0.49M | 1.23M | 3.35M | -0.58M | 0.87M | 0.20M | 0.78M | -0.77M | -0.55M | -0.24M | 0.15M |
|
Cash from Discontinued Operations (Quarter)
|
| -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| -0.04M | | | | 0.07M | | | -0.09M | 0.13M | | -0.07M | 0.07M | 0.10M | | 0.05M | 0.05M | 0.06M | | 0.04M | 0.05M | 0.09M | | 0.04M | 0.03M | 0.07M | 0.00M | 0.02M | 0.02M | 0.05M | | 0.03M | 0.03M | 0.06M | | 0.04M | 0.04M | 0.05M | | 0.03M | 0.03M | 0.06M | | 0.03M | 0.03M | 0.04M | | 0.03M | 0.03M | 0.05M | | 0.03M | 0.03M | 0.06M | | 0.03M | 0.03M | 0.04M | | 0.02M | 0.02M | 0.04M | |
|
Gains from Investment Securities (Quarter)
|
| -0.23M | 0.71M | 0.05M | 0.07M | -0.47M | 0.03M | 0.05M | 0.05M | -0.01M | -0.01M | 0.04M | 0.04M | 1.32M | 0.29M | 0.04M | 0.04M | 1.36M | 0.08M | 0.04M | 0.04M | 7.55M | 0.71M | 0.04M | 0.04M | -1.16M | 0.56M | 0.02M | 0.02M | 0.26M | 0.39M | 0.42M | 0.04M | -0.66M | 0.04M | 0.32M | 0.32M | -1.61M | 0.01M | 0.46M | 0.03M | -0.90M | -0.03M | 0.50M | 0.04M | -0.10M | 0.06M | 0.39M | 0.06M | -0.12M | | 0.39M | 0.02M | -2.19M | 0.01M | 0.41M | 0.01M | 0.40M | 0.04M | 0.06M | 0.06M | 10.86M | 0.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.40M | 2.87M | 0.58M | 0.68M | -0.34M | -0.01M | | | 0.01M | | | | | | | | | | | | 0.31M | | | | | | | | | | | | | | | | | | | | -0.04M | | | | -0.01M | | | | | | | | | | | | | 0.27M | 0.32M | 0.50M | -0.00M | |
|
Non-cash Items (Quarter)
|
| 2.03M | 2.54M | 2.51M | -3.79M | -3.78M | -0.55M | 12.05M | 1.37M | 10.58M | 21.07M | 0.63M | 0.47M | 2.42M | 3.58M | 5.32M | 0.58M | 2.52M | -13.66M | 0.01M | 4.50M | 9.82M | 0.49M | 0.38M | 0.15M | 0.74M | -0.57M | 4.54M | 0.14M | -5.00M | 0.19M | 0.24M | 0.20M | -5.27M | -26.89M | 0.14M | 0.14M | 34.31M | 29.02M | 0.23M | 0.21M | 4.17M | 5.81M | 3.61M | 4.86M | -20.74M | 0.17M | 3.62M | 2.44M | -33.75M | 0.19M | 0.23M | 0.22M | 33.25M | 20.70M | 3.18M | 0.25M | 11.56M | 17.90M | 0.32M | 0.30M | -31.56M | 1.22M |
|
Cash from Operations (Quarter)
|
| 0.19M | -5.09M | 5.13M | -0.14M | -2.81M | -0.73M | 12.31M | -9.85M | 11.41M | 23.47M | 2.61M | 5.98M | 4.76M | 6.32M | 1.64M | 14.17M | 7.10M | -9.51M | 7.68M | 18.15M | 19.45M | 12.39M | 11.36M | 21.91M | 10.60M | 3.89M | 13.68M | 4.46M | -1.20M | 14.76M | 9.73M | 25.34M | 4.13M | -22.77M | -17.42M | 14.25M | 32.55M | 29.57M | -2.97M | 18.02M | 11.60M | 13.95M | 15.29M | 36.22M | 4.42M | 13.63M | 6.43M | -4.95M | -9.44M | 33.01M | 46.56M | 23.75M | 38.87M | 21.83M | 1.38M | 18.77M | 16.23M | 18.98M | -3.32M | 28.50M | -17.01M | -0.70M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 3.00 | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 1.78M | 2.05M | 2.50M | 2.51M | 2.51M | 2.41M | 2.43M | 2.46M | 2.47M | 2.33M | 2.41M | 2.52M | 2.57M | 2.42M | 2.48M | 2.58M | 2.79M | 2.87M | 2.93M | 2.91M | 3.23M | 2.74M | 2.88M | 2.91M | 3.02M | 3.02M | 2.71M | 2.85M | 3.07M | 3.18M | 3.23M | 3.17M | 3.24M | 3.24M | 3.38M | 3.46M | 3.47M | 3.48M | 3.51M | 3.63M | 3.63M | 3.61M | 3.59M | 3.63M | 3.69M | 3.71M | 3.64M | 3.63M | 3.51M | 3.35M | 3.22M | 3.26M | 3.47M | 3.71M | 3.87M | 3.84M | 4.00M | 4.43M | 4.60M | 4.69M | 4.66M | 4.55M |
|
Change in Receivables (Quarter)
|
| -3.48M | -2.61M | 15.06M | 6.27M | -1.72M | -5.84M | 0.40M | 4.19M | 1.42M | -6.89M | -1.66M | 3.80M | 3.72M | -7.36M | 7.42M | 5.47M | -3.45M | -10.36M | 3.34M | 4.19M | -1.43M | -6.41M | 8.21M | 0.85M | -2.04M | -3.23M | 5.42M | -7.27M | -2.02M | -0.52M | 10.69M | 5.38M | -4.35M | -14.96M | 14.05M | 0.17M | -6.56M | -8.78M | 15.65M | 0.02M | -1.08M | -4.59M | 8.90M | 1.23M | 8.57M | 5.64M | 7.13M | 0.48M | 0.47M | -12.86M | -2.92M | 0.49M | -2.94M | -20.07M | 12.20M | 5.68M | -2.93M | -8.87M | 30.35M | 3.47M | -4.54M | -14.12M |
|
Change in Inventory (Quarter)
|
| 2.50M | -3.44M | 0.66M | 8.74M | 5.92M | -2.97M | -4.18M | 8.16M | -11.61M | -9.54M | 9.98M | 2.34M | -9.76M | 11.23M | 1.37M | 7.77M | -3.56M | 5.57M | -4.03M | -12.65M | -4.78M | 3.06M | -12.49M | 7.34M | 7.27M | -9.60M | -2.36M | 24.45M | -1.83M | -10.94M | -7.76M | -8.40M | 39.41M | 21.15M | 1.92M | -12.60M | -33.77M | -5.60M | 3.26M | 2.58M | -5.31M | -4.69M | 4.35M | 2.54M | 7.89M | 2.51M | 45.49M | 65.40M | 5.21M | -26.47M | -34.69M | -3.37M | -29.82M | -9.16M | -1.61M | -3.15M | -0.54M | -2.64M | -2.64M | 23.14M | 18.61M | 34.51M |
|
Change in Accured Expenses (Quarter)
|
| -2.57M | -4.04M | 13.40M | 6.23M | -3.15M | -11.68M | 4.86M | -1.09M | -1.66M | 0.56M | 3.25M | 5.54M | -7.70M | 4.39M | 3.48M | 20.25M | -6.79M | -22.72M | 1.98M | 1.32M | 1.55M | -2.66M | -3.84M | 14.48M | 1.03M | -17.41M | 6.28M | 11.42M | -12.22M | -6.79M | 2.58M | 7.23M | 25.22M | -25.14M | -5.21M | -3.28M | -8.95M | 10.22M | 5.07M | 10.98M | -6.12M | -9.75M | 12.43M | 16.96M | -7.75M | -13.23M | 20.04M | 20.39M | -29.16M | -21.52M | 2.07M | 6.71M | -4.20M | -12.92M | 0.06M | 10.37M | 1.85M | 0.75M | 5.82M | 36.03M | -23.35M | 3.77M |
|
Other Working Capital Changes (Quarter)
|
| -1.66M | 0.74M | 0.13M | 0.65M | -0.82M | -0.37M | -0.69M | 0.83M | 0.93M | -0.20M | 0.22M | 0.16M | -0.55M | -0.26M | 0.13M | 0.38M | -0.05M | -0.20M | -0.45M | -0.14M | 1.35M | -1.27M | -0.79M | 0.45M | 0.64M | 0.42M | 0.01M | 1.31M | 0.19M | -0.88M | -0.13M | 0.98M | -0.97M | 0.41M | 0.42M | 0.66M | 1.10M | -0.89M | -1.27M | -0.28M | -0.65M | -2.83M | 2.01M | 0.75M | 0.97M | -7.98M | 4.71M | 1.48M | 3.29M | -5.65M | 1.97M | 0.46M | 1.28M | 2.40M | -1.02M | 0.91M | -0.96M | 0.20M | -2.80M | 0.97M | -0.27M | -3.40M |
|
Capital Expenditures (Quarter)
|
| 0.24M | 0.51M | 4.40M | 1.39M | -5.91M | 1.01M | -0.91M | 0.30M | 7.67M | 2.56M | 1.16M | 0.65M | 0.65M | 1.98M | 0.98M | 2.84M | 3.15M | 3.52M | 1.07M | 2.18M | -6.20M | 0.94M | 3.39M | 4.74M | 3.90M | 5.42M | -4.26M | 15.70M | 3.72M | 6.08M | 3.24M | 3.17M | -11.51M | 6.19M | 1.91M | 1.27M | 1.13M | 0.60M | -0.33M | 0.44M | 0.06M | 0.50M | 8.27M | 4.91M | 3.82M | 0.84M | 7.78M | 3.63M | 3.65M | 1.52M | 0.60M | -1.28M | 0.46M | 1.85M | 12.38M | -11.60M | -0.17M | 1.35M | 3.54M | -3.46M | 6.78M | 1.49M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | 0.15M | 2.24M | 0.01M | 0.08M | | 0.21M | | | | -0.10M | | | -0.13M | 2.73M | 0.09M | | 1.62M | -1.58M | 0.06M | | 0.12M | -0.12M | | | | | | | | | | | 0.14M | -1.17M | | | | | | | | | 0.01M | -0.01M | | | 9.92M | | 0.00M | | 0.00M | | 0.00M | | | 0.04M | 0.06M | 0.01M | |
|
Acquisitions (Quarter)
|
| | 37.59M | -0.28M | | | | | | | | | | | | | | -33.94M | 0.41M | 0.07M | | | | | | | | | | | 3.30M | | | | | | | | | | -3.14M | | | | | | | | | | | | | | | | | | 71.46M | | 0.60M | 0.03M | |
|
Cash from Investing Activities (Quarter)
|
| -0.25M | -38.09M | -3.46M | -1.26M | 1.43M | -1.40M | -2.92M | -0.39M | -3.49M | -2.02M | -1.12M | -2.50M | -0.66M | -2.06M | -0.93M | -1.58M | -35.81M | -2.98M | -1.05M | -2.15M | 3.13M | -0.87M | -3.44M | -4.71M | -3.94M | -5.64M | -5.22M | -6.23M | -3.79M | -9.53M | -3.21M | -3.18M | -6.02M | -5.66M | -1.63M | -1.11M | -1.15M | -0.64M | -22.55M | 3.57M | -3.55M | -3.02M | -5.90M | -4.96M | -3.92M | -1.08M | 0.99M | -2.65M | -3.30M | 1.64M | -7.10M | -11.26M | -4.17M | -12.38M | -2.20M | -3.29M | -1.76M | -73.94M | -2.40M | -2.47M | 3.14M | -1.62M |
|
Other financing activities (Quarter)
|
| 0.41M | 0.04M | 0.04M | -0.16M | 0.09M | 0.00M | -0.13M | -0.01M | 0.28M | 0.04M | -0.29M | -0.11M | 0.21M | -0.09M | -0.10M | -0.03M | 0.35M | | -0.15M | -0.00M | 0.06M | 0.25M | 0.57M | 0.42M | 0.62M | 0.10M | 0.39M | 0.16M | 0.18M | | 0.21M | 0.06M | -0.27M | 0.01M | 0.17M | 0.06M | 0.03M | | 0.08M | | 0.23M | 0.01M | 0.10M | 0.05M | 0.50M | 0.06M | 0.14M | 0.09M | 0.48M | | 0.19M | 0.01M | 0.26M | 0.02M | 0.14M | 0.10M | 0.35M | | 0.10M | 0.05M | | |
|
Cash from Financing Activities (Quarter)
|
| -0.60M | 0.04M | -0.57M | -0.49M | -0.61M | 2.13M | -9.17M | 10.01M | -7.92M | -16.64M | 1.60M | 0.69M | -0.75M | -0.72M | -0.51M | -0.33M | 0.31M | 9.45M | -0.48M | -10.74M | -0.76M | 0.84M | -17.13M | 0.24M | -1.62M | -0.11M | -25.30M | -0.57M | -0.75M | | | -0.39M | 0.59M | -0.01M | 4.04M | -6.18M | -0.67M | | -1.23M | -0.58M | -0.73M | -29.44M | -0.63M | -0.38M | -0.44M | -39.42M | -0.72M | 0.93M | -1.99M | -40.32M | -1.94M | -0.91M | -0.77M | -49.51M | -0.84M | -1.68M | -0.67M | -20.63M | -1.81M | -0.79M | -1.17M | -20.72M |
|
Dividends Paid - Common (Quarter)
|
| -3.69M | | | 0.53M | 1.06M | 0.53M | 0.53M | 0.53M | 0.53M | 4.97M | 0.54M | 0.54M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.56M | 19.16M | 0.57M | 0.57M | 24.30M | 0.57M | 0.57M | 0.57M | 19.61M | 0.57M | 0.57M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | | 1.16M | 0.58M | 0.58M | 29.55M | 0.58M | 0.58M | 0.58M | 39.41M | 0.58M | 0.58M | 0.58M | 39.50M | 0.58M | 0.58M | 0.58M | 49.19M | 0.58M | 0.58M | 0.58M | 20.01M | 0.58M | 0.58M | 0.58M | 19.98M |
|
Change in Cash (Quarter)
|
| 1.76M | -43.15M | 1.11M | -1.88M | -2.00M | | | | | 4.80M | 3.09M | 4.18M | 3.36M | 3.54M | 0.20M | 12.27M | -28.40M | -3.04M | 6.16M | 5.26M | 21.82M | 12.36M | -9.22M | 17.44M | 5.04M | -1.85M | -16.84M | -2.34M | -5.74M | 5.23M | -13.87M | 21.77M | -1.29M | -28.44M | -15.01M | 6.96M | 30.73M | 28.93M | -26.75M | 21.01M | 7.32M | -18.51M | 8.76M | 30.89M | 0.06M | -26.86M | 6.71M | -6.68M | -14.73M | -5.68M | 37.52M | 11.58M | 33.93M | -40.05M | -1.67M | 13.80M | 13.79M | -75.59M | -7.53M | 25.24M | -15.04M | -23.04M |
|
Free Cash Flow (Quarter)
|
| -0.06M | -5.60M | 0.74M | -1.53M | 3.10M | -1.74M | 13.22M | -10.15M | 3.74M | 20.91M | 1.44M | 5.33M | 4.11M | 4.34M | 0.66M | 11.34M | 3.94M | -13.03M | 6.61M | 15.97M | 25.65M | 11.45M | 7.96M | 17.16M | 6.70M | -1.52M | 17.95M | -11.24M | -4.92M | 8.68M | 6.49M | 22.18M | 15.65M | -28.96M | -19.34M | 12.98M | 31.41M | 28.98M | -2.64M | 17.58M | 11.54M | 13.45M | 7.02M | 31.31M | 0.60M | 12.79M | -1.34M | -8.59M | -13.09M | 31.49M | 45.96M | 25.04M | 38.42M | 19.99M | -11.00M | 30.37M | 16.40M | 17.63M | -6.86M | 31.96M | -23.79M | -2.19M |
|
Net Cash Flow (Quarter)
|
| -0.67M | -43.15M | 1.11M | -1.88M | -2.00M | | 0.22M | -0.22M | | 4.80M | 3.09M | 4.18M | 3.36M | 3.54M | 0.20M | 12.27M | -28.40M | -3.04M | 6.16M | 5.26M | 21.82M | 12.36M | -9.22M | 17.44M | 5.04M | -1.85M | -16.84M | -2.34M | -5.74M | 5.23M | 6.52M | 21.77M | -1.29M | -28.44M | -15.01M | 6.96M | 30.73M | 28.93M | -26.75M | 21.01M | 7.32M | -18.51M | 8.76M | 30.89M | 0.06M | -26.86M | 6.71M | -6.68M | -14.73M | -5.68M | 37.52M | 11.58M | 33.93M | -40.05M | -1.67M | 13.80M | 13.79M | -75.59M | -7.53M | 25.24M | -15.04M | -23.04M |