|
Net Income (Quarter)
|
-13.71M | -2.54M | 4.55M | -2.00M | 3.01M | -0.52M | 8.49M | -1.41M | 2.90M | 4.98M | -64.65M | -1.37M | 2.76M | -0.37M | 1.35M | -12.38M | 5.26M | 4.51M | 4.29M | -4.48M | 3.56M | 8.29M | 1.26M | -1.43M | 3.38M | 1.99M | 4.06M | -0.86M | 5.62M | 3.85M | -6.54M | -5.45M | 6.47M | 5.77M | 31.35M | -1.92M | 7.56M | 5.09M | 12.68M | -14.00M | -8.96M | 10.25M | 11.01M | 16.65M | 8.06M | 21.13M | 1.31M | 8.36M | 13.83M | 6.45M | 4.98M | -14.28M | 14.56M | 24.09M | 6.00M | 5.45M | 6.95M | 12.29M | 14.22M | -29.73M | 23.05M | 13.87M | 9.86M |
|
Share-based Compensation (Quarter)
|
| 0.79M | 0.90M | 1.05M | 0.74M | 0.71M | 0.61M | 1.18M | 0.53M | 0.43M | 0.60M | 0.95M | 0.63M | 0.46M | 0.53M | 1.02M | 0.61M | 0.43M | 0.43M | 3.55M | 2.02M | 0.91M | 1.17M | 2.73M | 1.03M | 1.16M | 0.91M | 3.28M | 1.04M | 1.53M | 0.94M | 3.75M | 1.15M | 1.67M | 1.10M | 4.54M | 1.04M | 1.38M | 1.77M | 6.62M | 1.46M | 2.07M | 2.26M | 8.25M | 8.90M | 4.42M | 3.64M | 11.10M | 4.69M | 3.32M | 4.66M | 12.19M | 4.87M | 4.33M | 5.41M | 11.90M | 4.75M | 4.72M | 8.46M | 28.49M | 8.74M | 9.04M | 8.32M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | 0.69M | -0.12M | 2.33M | 4.54M | -0.42M | -1.66M | -1.81M | 3.58M | -1.72M | -4.60M | -1.29M | 1.61M | -1.62M | -1.42M | -2.02M | 1.09M | -3.03M | -0.09M | -17.47M | 2.76M | -2.68M | -1.61M | 8.47M | 1.48M | 2.06M | 0.69M | -0.34M | 11.41M | 0.27M | -4.04M | -7.03M | -3.13M | -2.16M | -4.83M | -9.71M | -1.39M | -3.35M | -4.22M | -4.40M | -0.94M | 3.19M | -9.64M | 1.33M | 1.16M | -2.95M | -3.04M | -1.62M | -5.14M | 8.65M | -3.51M | -10.83M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.87M | 0.79M | 0.83M | 0.85M | 0.86M | 0.89M | 0.99M | 1.00M | 1.00M | 0.67M | 0.78M | 0.80M | 0.81M | 0.63M | 0.67M | 0.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| -5.15M | -0.48M | 1.76M | 0.61M | -4.30M | 1.73M | 1.57M | 1.80M | 2.15M | -5.49M | -0.17M | 0.33M | 5.51M | -5.48M | 2.15M | | | -7.38M | 1.74M | 0.72M | 0.74M | 14.66M | 5.61M | 0.43M | | 1.63M | 0.63M | 0.01M | 0.68M | -0.46M | 2.82M | 3.36M | 0.55M | -35.25M | -0.64M | -1.43M | 4.22M | -2.40M | -0.68M | 0.58M | 0.80M | 4.72M | 3.51M | -2.04M | -0.58M | -1.55M | -0.50M | -0.79M | 0.96M | 3.41M | 2.73M | 1.20M | 0.92M | -15.16M | 1.97M | | | 0.02M | | | | -2.65M |
|
Asset Writedowns and Impairment (Quarter)
|
8.47M | 8.46M | -22.49M | 5.03M | 5.67M | 5.56M | -14.05M | 6.48M | 6.39M | 6.57M | -16.70M | 6.82M | 6.96M | 7.03M | -18.03M | 6.89M | 7.52M | 7.53M | -19.11M | 7.47M | 8.39M | 9.43M | 10.74M | 10.30M | 12.33M | 11.25M | 11.50M | 11.65M | 11.85M | 11.69M | 11.37M | | | | 3.94M | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | 0.96M | 0.33M | 0.23M | 1,392.91M | 7,799.49M | 2.04M | 0.03M | 0.03M | 1.09M | 0.02M | 0.01M | 0.22M | 0.24M | 0.19M | 0.44M | 0.20M | 919.90M | 0.16M | 0.04M | 3,487.60M | 4,398.20M | 4,360.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 27.66M | -31.82M | 15.20M | 7.67M | 11.19M | -22.45M | 15.43M | 25.39M | 14.80M | -39.44M | 15.22M | 13.56M | 13.73M | -28.36M | -4.86M | 24.54M | 14.37M | -20.33M | 17.47M | 10.49M | 12.11M | 26.97M | 20.96M | 30.46M | 3.31M | 36.91M | 30.90M | 19.26M | 25.43M | 66.64M | 24.31M | 22.64M | 40.91M | 28.90M | 26.90M | 17.64M | 38.07M | 21.72M | 40.91M | 90.55M | 38.88M | 63.42M | 28.08M | 30.62M | 41.59M | 49.20M | 0.90M | 64.84M | 27.03M | 53.65M | 32.62M | 68.08M | 31.25M | 88.92M | 17.09M | 116.00M | 57.40M | 42.53M | 41.48M | 120.35M | 52.83M | 84.16M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.06M | -0.27M | -0.06M | -0.06M | -0.06M | 0.42M | -0.23M | -0.23M | 1.18M | 0.46M | 0.40M | 0.62M | 0.63M | 0.63M | 0.62M | 0.73M | 0.73M | | | | | | | | | | | | | | | | | | 16.00M | 16.94M | 17.01M | 16.89M | 17.26M | 16.84M | 16.68M | 17.15M | 17.86M | 18.97M | 19.05M | 18.09M | 16.80M | 17.25M | 17.52M | 17.27M | 15.70M | 15.90M | 15.94M | 13.56M | 14.71M | 15.29M | 15.51M | 15.04M | 14.43M | 14.93M | 15.25M | 15.26M |
|
Amortization of Deferred Charges (Quarter)
|
| -0.75M | 0.31M | 0.31M | 0.31M | 1.57M | -0.96M | 0.28M | 0.28M | 1.25M | -0.89M | 0.46M | 0.61M | 0.61M | 2.89M | 1.83M | 1.32M | 1.29M | 1.29M | 1.29M | 1.34M | 1.37M | 1.37M | 1.37M | 1.37M | 1.51M | 0.80M | 0.81M | 0.82M | 0.87M | 0.97M | | 1.95M | 0.97M | -2.92M | 16.00M | -16.00M | | 4.18M | 17.26M | -16.37M | 2.37M | 1.15M | 1.15M | 0.70M | 0.76M | 1.09M | 0.92M | 0.37M | 0.65M | 0.75M | 0.92M | 0.57M | 0.75M | 0.75M | 0.75M | 6.51M | 0.99M | -5.15M | 0.73M | 0.74M | 0.80M | 0.74M |
|
Depreciation & Amortization (CF) (Quarter)
|
13.88M | 13.00M | -36.45M | 13.92M | 14.30M | 14.31M | -42.64M | 14.89M | 14.89M | 13.37M | -38.65M | 14.76M | 14.53M | 14.76M | -39.32M | 15.57M | 15.20M | 14.42M | -40.49M | 14.29M | 14.94M | 14.60M | 16.77M | 16.41M | 15.81M | 17.32M | 17.07M | 16.65M | 16.61M | 17.05M | 16.48M | 17.86M | 18.09M | 17.48M | 19.48M | 19.62M | 20.08M | 20.49M | 20.41M | 21.93M | 21.36M | 21.25M | 22.26M | 22.66M | 24.01M | 24.61M | 25.42M | 27.12M | 28.86M | 29.23M | 30.67M | 31.32M | 32.18M | 32.21M | 32.69M | 32.37M | 34.48M | 34.98M | 36.02M | 35.48M | 35.99M | 39.80M | 40.85M |
|
Change in Receivables (Quarter)
|
| -8.71M | 25.26M | -12.61M | -17.91M | -10.35M | 43.90M | -12.02M | -2.07M | -4.26M | 21.38M | 11.78M | 11.39M | 1.93M | -22.31M | 13.92M | 13.44M | 15.53M | -41.22M | 12.50M | 6.87M | 13.12M | 2.03M | 25.29M | -0.42M | 28.40M | -6.22M | 16.97M | 12.47M | 9.32M | -1.61M | 6.13M | 0.98M | 2.53M | -11.79M | 9.49M | 2.56M | -8.57M | 14.02M | -10.50M | -18.51M | 11.64M | -7.83M | 17.49M | 10.66M | -4.92M | -17.35M | 23.90M | 6.66M | 6.12M | -6.61M | 10.00M | -1.87M | -6.75M | -4.03M | 25.86M | 5.72M | 3.79M | -13.60M | 14.31M | -0.15M | 6.32M | -10.92M |
|
Change in Accured Expenses (Quarter)
|
| 14.25M | -14.17M | 9.34M | 0.83M | 0.22M | -9.51M | 3.98M | 0.57M | -7.80M | 1.83M | 8.86M | -6.79M | -7.43M | 5.27M | -11.07M | 3.10M | -0.25M | 7.77M | 6.29M | -8.71M | 0.82M | -2.05M | 11.88M | -0.90M | -1.94M | -4.11M | 10.99M | -3.98M | -0.16M | 29.32M | 18.48M | -7.13M | 9.04M | 5.83M | 16.99M | -14.13M | 16.49M | -2.03M | 21.58M | 6.11M | -4.72M | 22.10M | 17.16M | 0.61M | -5.04M | -2.81M | 7.03M | 25.06M | 5.06M | 12.63M | 9.08M | 5.88M | -20.04M | 20.18M | 6.84M | 50.99M | -0.41M | -20.31M | 25.66M | 22.61M | 5.17M | -1.01M |
|
Other Working Capital Changes (Quarter)
|
| 2.94M | 0.80M | 0.05M | -0.28M | -2.08M | 2.34M | -0.06M | -1.82M | 1.45M | 0.70M | 0.10M | -0.72M | -0.72M | 0.24M | 0.20M | 0.30M | 0.32M | -5.29M | -2.79M | 0.03M | 0.03M | -6.40M | -0.86M | 0.10M | 0.15M | 9.15M | -0.01M | -4.54M | 4.98M | 0.61M | 2.71M | -1.81M | 0.31M | -1.21M | 15.86M | 16.41M | -30.70M | -2.65M | 17.34M | -27.23M | 54.41M | -51.12M | 1.42M | -8.56M | -47.89M | 70.81M | 4.07M | -11.63M | 12.50M | -73.88M | -15.08M | -13.50M | -14.81M | 44.02M | -0.17M | -5.07M | 0.50M | 37.53M | 0.13M | 0.02M | -48.91M | 51.57M |
|
Capital Expenditures (Quarter)
|
| 4.77M | -32.09M | 6.34M | 5.19M | 2.16M | -11.11M | 13.96M | -4.04M | 25.36M | -34.19M | 3.62M | 24.72M | -22.43M | -3.95M | 0.36M | 1.45M | 7.62M | -8.76M | | 31.65M | 9.59M | 1.73M | 22.50M | -15.90M | 45.51M | 7.14M | 19.00M | -1.50M | -3.10M | 13.21M | 23.95M | 21.19M | 17.46M | 9.59M | 32.94M | 17.40M | -23.19M | 47.00M | 51.54M | 12.65M | -54.07M | 21.14M | 30.42M | 34.49M | 5.19M | 7.58M | 25.12M | 47.54M | 25.95M | 31.36M | 55.91M | 39.47M | -84.47M | 165.69M | 3.53M | 100.56M | 41.07M | -101.50M | 48.83M | -16.85M | 130.24M | -28.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.21M | 0.23M | -0.23M | 0.31M | -0.31M | 0.41M | 0.04M | 1.85M | -2.27M | 0.27M | 0.23M | 0.01M | -0.48M | 0.00M | | 0.76M | -0.77M | 0.20M | | 0.44M | 0.63M | | 0.06M | | 0.42M | 0.06M | 0.00M | 0.51M | 0.28M | 2.12M | 0.21M | 0.26M | -0.01M | 0.76M | 0.00M | | 0.40M | 0.78M | | | 0.05M | 0.15M | 0.35M | 0.02M | 0.10M | 0.12M | 4.00M | -1.11M | 0.90M | 0.00M | 0.07M | 0.01M | 0.00M | 0.00M | 0.01M | 0.14M | 0.01M | 0.02M | 0.02M | 0.04M | 1.21M |
|
Divestments (Quarter)
|
| | | | | | | | | -2.78M | 4.58M | | | | 2.64M | | | | | | | 0.44M | 4.56M | 0.29M | -0.29M | | 0.99M | 0.06M | 5.57M | 2.10M | -0.01M | | | | | 0.13M | | 0.66M | 4.48M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M |
|
Cash from Investing Activities (Quarter)
|
| -16.99M | 65.30M | -23.22M | -11.96M | -11.23M | 43.84M | -12.75M | -20.69M | -10.27M | 39.72M | -14.37M | -12.35M | -13.86M | 38.64M | -18.19M | -11.31M | -14.41M | 43.25M | -19.62M | -46.49M | 22.47M | -53.15M | -27.80M | -18.75M | -12.48M | -6.46M | -33.97M | -12.00M | -19.85M | -13.50M | -29.85M | -31.25M | -20.50M | -65.15M | -35.20M | -41.65M | -17.14M | -5.48M | -55.06M | -12.54M | -20.68M | -37.96M | -87.35M | -32.31M | -39.85M | -62.01M | -61.56M | -34.42M | -27.06M | -123.90M | -65.56M | -40.35M | -46.91M | -48.65M | -60.94M | -77.34M | -45.98M | -48.81M | -56.75M | -97.45M | -75.72M | -113.94M |
|
Other financing activities (Quarter)
|
| 0.17M | -3.84M | 0.22M | -0.00M | | -0.22M | 1.18M | -1.18M | | | | | -0.43M | | 6.65M | -4.26M | -2.39M | | | 0.53M | | -0.53M | | | 0.94M | 0.05M | 0.57M | 0.90M | 3.59M | -3.59M | | | | | | 1.82M | -1.82M | | | | | | | | | | | | | | | | | 5.12M | 4.17M | | 3.40M | 14.79M | | | | |
|
Cash from Financing Activities (Quarter)
|
| -6.67M | -47.50M | 7.65M | 4.19M | 0.11M | -20.69M | -3.31M | -6.32M | -4.41M | 1.54M | -0.73M | -1.33M | 0.13M | -11.77M | 14.95M | -12.68M | -0.49M | -15.10M | 2.04M | 41.18M | -3.85M | -9.42M | 6.80M | -11.67M | 9.10M | -10.13M | -9.28M | -2.87M | -9.83M | -10.27M | -10.77M | -10.08M | -9.44M | 19.42M | 8.34M | 44.09M | -13.72M | -13.75M | 68.26M | -87.70M | -14.06M | -12.07M | -11.65M | 111.46M | 8.67M | -3.81M | -3.31M | -3.31M | -3.31M | 103.58M | -3.82M | 238.12M | -3.20M | -35.47M | 228.30M | 176.11M | -4.33M | -2.12M | -7.51M | 92.43M | -5.32M | -7.39M |
|
Dividends Paid - Common (Quarter)
|
| 0.03M | 13.00M | 0.03M | 0.04M | 0.04M | 5.87M | 0.03M | 0.04M | 0.00M | 11.75M | | | -0.00M | 12.51M | 0.13M | 0.01M | 0.01M | 12.35M | 0.47M | 0.14M | | 0.12M | 0.16M | -0.00M | 0.34M | | 0.48M | 0.17M | 0.41M | 0.46M | 0.76M | 0.15M | | 0.51M | | | 1.82M | 1.24M | | | | 1.38M | | | | 2.43M | | | | 0.89M | | | | 2.45M | | 2.42M | | 2.10M | 0.91M | 2.40M | | 1.29M |
|
Exchange Rate Effect (Quarter)
|
| | -0.01M | 0.01M | 0.02M | 0.02M | -0.05M | 0.01M | 0.02M | 0.03M | 0.00M | -0.06M | -0.06M | 0.01M | 0.01M | -0.02M | -0.00M | -0.02M | -0.02M | -0.04M | -0.00M | 0.01M | -0.01M | 0.00M | -0.02M | 0.00M | -0.04M | 0.00M | 0.02M | 0.02M | -0.01M | 0.02M | -0.09M | 0.00M | -0.00M | -0.01M | 0.00M | -0.02M | -0.00M | 0.00M | -0.01M | 0.01M | -0.11M | -0.01M | -0.01M | -0.01M | -0.03M | 0.08M | 1.35M | -0.82M | -0.50M | -0.23M | -0.04M | 0.10M | -0.12M | -0.04M | -0.07M | 0.15M | -0.49M | 0.08M | 0.50M | -0.22M | -0.33M |
|
Change in Cash (Quarter)
|
| 3.99M | -14.02M | -0.37M | -0.08M | 0.08M | 0.65M | -0.62M | -1.60M | 0.15M | 1.76M | 0.07M | -0.18M | 0.02M | -1.40M | -8.12M | 0.54M | -0.56M | 7.85M | -0.15M | 5.17M | 30.73M | -35.61M | -0.04M | 0.02M | -0.07M | 20.28M | -12.34M | 4.41M | -4.24M | 42.85M | -16.28M | -18.79M | 10.97M | -16.84M | 0.04M | 20.08M | 7.18M | 2.48M | 54.12M | -9.70M | 4.16M | 13.28M | -70.93M | 109.76M | 10.40M | -16.65M | -63.89M | 28.46M | -4.16M | 32.83M | -36.99M | 265.81M | -18.77M | 4.69M | 184.41M | 214.70M | 7.24M | -8.90M | -22.70M | 115.83M | -28.44M | -37.50M |
|
Free Cash Flow (Quarter)
|
| 22.89M | 0.27M | 8.85M | 2.48M | 9.03M | -11.34M | 1.47M | 29.43M | -10.56M | -5.25M | 11.60M | -11.17M | 36.16M | -24.41M | -5.22M | 23.09M | 6.75M | -11.57M | 17.47M | -21.16M | 2.52M | 25.25M | -1.54M | 46.36M | -42.20M | 29.77M | 11.90M | 20.76M | 28.52M | 53.43M | 0.37M | 1.45M | 23.45M | 19.31M | -6.04M | 0.23M | 61.26M | -25.28M | -10.62M | 77.90M | 92.95M | 42.28M | -2.34M | -3.88M | 36.40M | 41.61M | -24.22M | 17.31M | 1.08M | 22.29M | -23.30M | 28.61M | 115.72M | -76.77M | 13.56M | 15.44M | 16.34M | 144.03M | -7.35M | 137.20M | -77.41M | 112.96M |
|
Net Cash Flow (Quarter)
|
| 3.99M | -14.02M | -0.38M | -0.10M | 0.06M | 0.70M | -0.63M | -1.62M | 0.12M | 1.82M | 0.13M | -0.12M | 0.00M | -1.50M | -8.10M | 0.54M | -0.54M | 7.82M | -0.12M | 5.17M | 30.73M | -35.60M | -0.04M | 0.04M | -0.08M | 20.32M | -12.35M | 4.39M | -4.25M | 42.87M | -16.30M | -18.70M | 10.97M | -16.83M | 0.05M | 20.07M | 7.21M | 2.48M | 54.12M | -9.69M | 4.14M | 13.39M | -70.92M | 109.77M | 10.41M | -16.61M | -63.98M | 27.11M | -3.35M | 33.33M | -36.76M | 265.84M | -18.86M | 4.81M | 184.45M | 214.77M | 7.09M | -8.40M | -22.78M | 115.33M | -28.21M | -37.17M |