|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.48M | 1.62M | -3.72M | 3.67M | 16.60M | 1.13M | 3.00M | 2.15M | 3.67M | 2.19M | 7.45M | -0.56M | 0.37M | -1.57M | -1.54M | -4.58M | -2.03M | 0.23M | 6.70M | 1.24M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.79M | 17.48M | 1.17M | 0.95M | 0.93M | 0.93M | | 1.51M | 1.46M | 1.18M | 1.13M | 1.42M | 1.31M | 1.40M | 3.45M | 6.74M | 6.26M | 2.38M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.43M | -0.29M | 0.19M | 0.24M | 0.20M | -0.08M | -0.19M | 0.12M | -0.31M | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.70M | 9.40M | 0.51M | 0.80M | 0.20M | -447.00 | | | | | | | | | | | | | 0.64M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.94M | 21.10M | 16.04M | 15.58M | 25.68M | 28.51M | 18.13M | 15.89M | 29.42M | 23.40M | 4.48M | 14.41M | 17.26M | 21.75M | 10.61M | 10.55M | 8.01M | 52.06M | 14.36M | 24.24M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.01M | 0.59M | 0.65M | 0.68M | 0.67M | 0.71M | 0.65M | 0.66M | 0.70M | 0.80M | 0.97M | 1.20M | 1.14M | 1.07M | 0.92M | 0.92M | 0.99M | 1.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | 14.46M | 14.71M | 15.01M | 16.30M | 18.07M | 15.24M | 15.19M | 15.21M | 15.16M | 14.67M | 13.66M | 13.81M | 14.05M | 14.59M | 16.69M | 17.30M | 19.18M | 20.03M | 20.03M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75M | 0.00M | 0.20M | -0.04M | 0.02M | -604.00 | 351.00 | 0.01M | -0.01M | 0.01M | -0.01M | | -0.01M | -0.04M | -0.01M | -0.01M | -0.34M | 0.00M | -0.01M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 3.61M | -2.46M | -2.14M | 1.46M | 8.13M | -4.15M | -2.47M | 2.72M | 5.28M | -8.78M | 2.81M | 0.49M | 8.98M | -4.43M | 1.58M | -6.86M | 11.57M | -11.93M | 4.53M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.76M | -0.29M | 1.94M | 1.79M | -1.73M | 0.41M | 0.30M | -0.65M | -5.00M | -1.53M | 6.22M | -0.65M | -1.93M | -0.11M | 3.32M | -0.56M | -1.62M | -0.10M | 2.13M | -0.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.37M | 3.41M | 57.54M | 1.37M | 2.95M | 68.19M | -72.51M | | | | 0.18M | 1.31M | -1.25M | 5.43M | -5.41M | 80.50M | 122.70M | -195.43M | 296.37M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.04M | | | | | 3.04M | 0.58M | | 4.25M | 3.07M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.49M | 46.49M | | | 65.54M | | 277.00 | | | | 0.75M | | | | 3.35M | 1.04M | | | -5.01M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 0.15M | 0.89M | 0.01M | 9.97M | 0.15M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.57M | -3.04M | -18.85M | -21.36M | -124.64M | -27.52M | -31.63M | -20.86M | 39.05M | -14.70M | -3.23M | -0.61M | -12.57M | -67.12M | -100.64M | -70.31M | -165.14M | -115.59M | -29.71M | -16.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92M | | | 0.00M | 2.07M | 0.01M | -2.08M | | 0.25M | -0.25M | 0.87M | 9.05M | 0.13M | 0.44M | 0.46M | 0.30M | 1.65M | 0.78M | 0.31M | 3.33M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.28M | -13.88M | 9.82M | 4.53M | 109.19M | -3.34M | 9.68M | -7.74M | -59.40M | -7.08M | 8.11M | -20.71M | -8.41M | 48.24M | 75.70M | 70.37M | 159.72M | 74.79M | 20.35M | -23.23M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.47M | 12.49M | 7.16M | 12.43M | 13.36M | 14.74M | 20.28M | 14.68M | 14.50M | 14.64M | -2.81M | 14.44M | 14.45M | 14.55M | 57.97M | 10.79M | 22.18M | 22.29M | 22.19M | 21.85M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.30M | -0.07M | 0.06M | -0.39M | -1.12M | -0.02M | 0.05M | 0.17M | -0.44M | 0.25M | -0.45M | -0.30M | 0.13M | -1.41M | -0.03M | 0.67M | -0.18M | 0.16M | -0.49M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.32M | 3.88M | 6.95M | -1.19M | 9.85M | -3.47M | -3.83M | -12.65M | 9.24M | 1.18M | 9.62M | -7.36M | -4.03M | 2.99M | -15.74M | 10.58M | 3.25M | 11.08M | 5.16M | -15.51M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.31M | 17.69M | -41.50M | 14.21M | 22.73M | -39.68M | 90.65M | 15.89M | 29.42M | 23.40M | 4.29M | 13.10M | 18.52M | 16.32M | 16.02M | -69.95M | -114.69M | 247.49M | -282.01M | 24.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.35M | 4.18M | 7.01M | -1.25M | 10.23M | -2.35M | -3.81M | -12.71M | 9.07M | 1.62M | 9.37M | -6.91M | -3.72M | 2.86M | -14.33M | 10.61M | 2.58M | 11.25M | 4.99M | -15.02M |