|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.85M | -5.12M | -1.33M | -1.12M | -1.67M | -14.29M | -0.61M | -0.78M | -9.22M | -18.20M | -0.80M | -1.04M | -0.92M | -22.77M | -1.40M | -1.14M | -1.06M | -34.17M | -1.33M | -1.19M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 2.81M | 2.29M | 1.98M | 2.48M | 1.86M | 1.85M | 1.53M | 2.10M | 1.61M | 1.35M | 1.27M | 1.78M | 1.42M | 1.66M | 1.55M | 1.75M | 2.21M | 1.99M | 2.99M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41M | -2.35M | 1.80M | -0.19M | -1.90M | 1.84M | 0.96M | -0.21M | 0.60M | 2.91M | 3.65M | 0.18M | 0.06M | 4.17M | 5.59M | 0.02M | -0.52M | 4.09M | 8.26M | 0.98M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.23M | 0.00M | 0.01M | 0.17M | 0.19M | 0.01M | 0.06M | 0.06M | 0.25M | 0.01M | 0.04M | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.21M | 26.35M | 3.79M | 0.01M | 0.25M | -21.91M | 3.16M | 0.01M | 0.01M | | | 0.01M | 10.96M | -8.77M | 3.87M | 5.37M | -12.28M | -0.02M | -0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | 0.84M | 0.07M | 0.20M | -0.45M | 4.61M | 1.68M | 0.39M | 1.21M | 0.41M | 1.06M | 1.07M | 1.84M | -2.45M | 0.27M | 1.84M | 0.20M | 0.82M | 1.78M | 0.90M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.55M | 55.98M | 6.43M | -103.96M | 8.63M | 19.86M | 47.94M | -20.44M | 59.81M | 93.52M | 11.37M | -45.72M | 35.58M | 88.34M | -1.51M | -60.22M | 54.32M | 91.58M | -28.24M | -41.93M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.07M | 0.10M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 1.42M | 0.26M | 0.33M | 0.31M | 0.29M | 0.28M | 0.28M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.59M | 7.06M | 7.08M | 6.95M | 6.94M | 7.00M | 7.40M | 7.08M | 7.05M | 7.33M | 7.56M | 7.30M | 7.32M | 7.39M | 9.40M | 10.27M | 10.93M | 11.20M | 11.46M | 11.31M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.25M | 10.63M | -43.81M | 44.71M | 4.95M | 2.23M | -58.80M | 42.62M | 5.65M | -9.42M | -46.81M | 43.98M | 37.08M | -22.02M | -50.29M | 68.88M | 39.30M | -29.49M | -61.92M | 82.54M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 6.06M | 54.87M | 67.66M | 20.08M | -12.44M | -7.80M | -6.20M | -24.73M | -23.36M | 24.79M | 14.67M | -11.03M | -6.54M | 39.78M | 14.58M | -11.36M | 19.56M | 58.85M | 1.97M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.68M | 8.13M | 8.82M | 1.94M | -0.35M | -33.44M | -16.76M | 4.81M | -0.49M | 11.53M | 3.79M | -9.27M | 7.11M | 6.66M | 3.68M | 0.96M | 16.11M | 5.36M | -7.83M | 11.42M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.06M | 25.40M | -5.47M | -21.23M | 16.21M | 8.83M | -32.90M | -10.66M | 13.43M | 9.57M | -16.63M | 3.99M | 25.98M | 15.50M | -21.30M | -3.19M | 19.05M | 30.35M | -52.32M | 1.52M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.51M | 7.74M | 10.52M | 5.25M | 1.86M | -0.83M | -1.03M | -1.17M | 1.63M | -3.38M | 11.49M | -1.65M | -1.11M | -2.68M | 4.53M | -1.44M | 5.96M | -7.23M | -3.94M | 3.26M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.74M | 7.70M | 6.47M | 6.45M | 6.75M | 6.30M | 6.46M | 4.36M | 5.14M | 8.47M | 10.66M | 10.09M | 12.86M | 11.20M | 9.88M | 9.13M | 10.16M | 10.04M | 9.39M | 6.74M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.19M | 1.00M | -124.66M | | | | | | | | | | | | 372.49M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -113.93M | -23.07M | -7.21M | -6.45M | -6.75M | -6.28M | -8.33M | -4.35M | -5.09M | -5.62M | -10.64M | -10.07M | -12.85M | -11.20M | -384.56M | -6.21M | -10.11M | -9.97M | -9.37M | -6.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.62M | -26.60M | -10.10M | 108.33M | -6.67M | -9.65M | -36.52M | 27.34M | -56.43M | -81.91M | 1.39M | 50.38M | -21.91M | -76.14M | 397.22M | 72.51M | -39.88M | -52.99M | 20.09M | 35.85M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55M | 5.54M | -16.14M | 5.93M | -5.93M | | 23.43M | 6.26M | 6.28M | 6.30M | 6.32M | 6.39M | -5.79M | 18.40M | 6.34M | | 13.59M | 6.82M | -19.62M | 7.31M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | -0.63M | -0.51M | 0.32M | -1.02M | -0.58M | 0.53M | 0.50M | 0.53M | -0.53M | 1.93M | -0.01M | -1.77M | -0.81M | 6.93M | -0.23M | 4.20M | -0.22M | 2.35M | -0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.35M | 5.69M | -11.39M | -1.76M | -5.81M | 3.34M | 3.62M | 3.05M | -1.18M | 5.47M | 4.04M | -5.41M | -0.96M | 0.19M | 18.08M | 5.85M | 8.52M | 28.41M | -15.17M | -12.82M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.81M | 48.29M | -0.04M | -110.41M | 1.88M | 13.56M | 41.48M | -24.80M | 54.67M | 85.05M | 0.71M | -55.80M | 22.72M | 77.14M | -11.39M | -69.35M | 44.15M | 81.55M | -37.63M | -48.67M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.24M | 6.32M | -10.88M | -2.08M | -4.79M | 3.92M | 3.10M | 2.55M | -1.71M | 6.00M | 2.11M | -5.41M | 0.82M | 1.00M | 11.14M | 6.08M | 4.32M | 28.63M | -17.52M | -12.79M |