|
Net Income (Quarter)
|
4.57M | 2.93M | 36.14M | 2.90M | 3.94M | 5.43M | 10.68M | 19.77M | 22.50M | 15.05M | 22.28M | 11.37M | 14.15M | 13.74M | 11.30M | 8.12M | 13.63M | 13.09M | 10.52M | 8.16M | 13.28M | 9.25M | 9.31M | 7.48M | 9.05M | 5.00M | 2.72M | 4.32M | 2.74M | -3.31M | 24.40M | 10.43M | 17.67M | 15.05M | 9.02M | 17.30M | 19.97M | -8.42M | 8.74M | 12.16M | 6.17M | 13.58M | 16.22M | 21.66M | 25.60M | 10.27M | 16.20M | 42.01M | 44.70M | 48.48M | 41.72M | 24.88M | 23.57M | 23.05M | 21.41M | 52.46M | 30.73M | 26.54M | 50.56M | 6.01M | 8.32M | -117.94M | -23.36M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.06M | 0.11M | | 0.32M | 0.21M | 0.09M | | 0.27M | 0.25M | | | 0.17M | 0.24M | 0.00M | | 0.17M | 0.07M | | | | 0.20M | | | | 0.16M | | | | 0.16M | | 0.01M | -0.12M | 0.16M | 0.09M | -0.15M | 0.16M | 0.70M | 0.10M | -0.67M | 0.68M | 0.39M | 0.10M | 0.01M | |
|
Deferred Taxes (Quarter)
|
| -0.41M | 1.30M | -0.21M | 0.19M | 0.87M | 4.41M | 0.55M | -0.36M | 0.26M | 3.94M | 0.81M | -0.68M | 1.27M | 1.10M | -1.79M | -0.38M | -0.93M | 4.52M | -0.19M | 0.38M | -1.76M | 2.05M | -2.94M | 1.74M | 0.95M | 6.86M | -3.21M | 5.23M | -6.79M | -14.24M | -1.56M | 1.81M | 3.50M | 2.84M | -3.24M | 8.41M | -7.05M | 9.04M | -1.20M | -1.01M | 6.94M | -8.01M | -0.02M | | -0.03M | -3.15M | -0.08M | 0.21M | -0.97M | 9.05M | | | | 10.15M | 11.28M | 7.41M | 5.53M | 6.12M | -2.40M | -0.06M | -0.05M | -24.87M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | 0.04M | | | | 0.09M | 0.00M | 0.01M | 0.01M | 0.03M | 0.01M | 0.02M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.04M | 0.04M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| -0.04M | -0.01M | 0.05M | -0.04M | 0.09M | -0.99M | -0.01M | 1.89M | -1.86M | -0.06M | 0.07M | -0.01M | -0.21M | 0.27M | 0.06M | -0.10M | 0.08M | -0.27M | 0.03M | 0.03M | 0.03M | 0.06M | 0.14M | 0.01M | 0.01M | -0.51M | -0.05M | 0.01M | 0.01M | -0.19M | 0.01M | 0.06M | 0.07M | 0.22M | 0.02M | 0.04M | 0.04M | 1.25M | 0.51M | 0.07M | 0.07M | 0.10M | 0.22M | 0.50M | 0.00M | 0.20M | 1.08M | 1.66M | 1.49M | 1.21M | 0.03M | 0.00M | 0.00M | 0.14M | 0.02M | 0.02M | 0.02M | -1.00M | -0.02M | 0.03M | 0.03M | 1.57M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.13M | 0.75M | 0.02M | 0.62M | 0.49M | 0.17M | 0.28M | 0.41M | 0.08M | 0.42M | 0.38M | 0.51M | 0.33M | 0.29M | 0.30M | 0.37M | 0.81M | 2.02M | 0.73M | 0.53M | 0.76M | -0.74M | 0.54M | 0.35M | 0.48M | 1.73M | 0.70M | 0.60M | 0.38M | -0.15M | | | 0.28M | 0.36M | 0.51M | 0.42M | 1.23M | 0.98M | 1.05M | 0.30M | 1.00M | 2.81M | 1.62M | 0.98M | 2.01M | 1.71M | 1.85M | 3.65M | 2.24M | -7.74M | 2.13M | 1.99M | | -4.33M | -0.82M | 2.46M | 3.72M | -5.72M | -0.26M | 0.13M | 124.40M | 0.29M |
|
Cash from Operations (Quarter)
|
| 5.93M | 43.57M | -1.39M | 3.94M | 16.94M | 59.22M | 11.60M | 25.69M | 20.32M | 12.80M | 14.17M | 12.06M | 10.04M | 21.32M | 12.41M | 19.48M | 18.36M | 29.14M | 11.58M | 17.42M | 19.48M | 29.81M | 38.45M | 7.64M | 14.85M | 7.69M | 25.84M | 21.21M | 23.38M | 13.42M | 16.11M | 27.27M | 30.53M | 21.00M | 47.77M | 44.07M | 40.14M | -3.94M | 25.17M | 83.25M | -30.68M | 21.60M | 43.14M | 10.32M | 0.29M | 29.53M | 41.12M | 28.20M | 75.18M | 68.91M | 64.48M | 40.48M | 56.25M | 49.04M | 36.88M | 9.55M | 6.20M | 59.74M | 84.31M | 25.71M | 25.90M | 47.12M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.33M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.09M | 0.15M | 0.19M | 0.19M | 0.19M | 0.19M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.29M |
|
Depreciation & Amortization (CF) (Quarter)
|
2.69M | 2.79M | 9.36M | 2.87M | 2.90M | 2.95M | 9.02M | 4.45M | 4.48M | 4.45M | 4.85M | 5.06M | 5.01M | 4.68M | 4.94M | 7.64M | 8.02M | 8.47M | 8.92M | 9.04M | 8.87M | 8.54M | 8.42M | 8.55M | 9.13M | 9.08M | 9.95M | 10.33M | 11.54M | 11.79M | 13.33M | 12.22M | 13.25M | 13.98M | 14.98M | 16.92M | 17.41M | 18.81M | 21.62M | 19.52M | 18.53M | 16.89M | 19.20M | 19.09M | 16.34M | 16.46M | 15.66M | 16.23M | 9.70M | 15.05M | 18.32M | 18.52M | 19.16M | 19.39M | 19.98M | 20.70M | 11.30M | 30.28M | 36.39M | 35.49M | 36.20M | 35.50M | 39.06M |
|
Change in Receivables (Quarter)
|
| 1.19M | 2.53M | 8.62M | 4.58M | 6.54M | -11.87M | 9.30M | 1.41M | -0.05M | -2.59M | 3.50M | 7.33M | 2.97M | -14.56M | 22.66M | 7.19M | -2.13M | -7.87M | 15.19M | 2.59M | -0.90M | -21.30M | -2.79M | 5.63M | 3.71M | 0.95M | 7.13M | 5.58M | 12.53M | 4.16M | 23.18M | 12.87M | -2.81M | -6.77M | 1.75M | -17.11M | 8.12M | -14.55M | 11.95M | -37.49M | 71.24M | 12.39M | 8.94M | 24.06M | 41.03M | 18.94M | 55.99M | 8.44M | -17.34M | -30.83M | -12.84M | -16.68M | -11.34M | -21.65M | -3.58M | 9.26M | 12.48M | -54.15M | -35.51M | -0.81M | 26.00M | -22.23M |
|
Change in Accured Expenses (Quarter)
|
| 2.06M | -5.56M | 7.19M | -2.59M | 10.87M | 0.61M | 2.24M | 3.95M | 9.76M | -8.03M | -1.04M | -0.32M | -5.84M | -7.95M | 18.62M | 4.35M | -6.42M | -3.54M | 9.56M | -1.56M | -3.93M | -15.76M | 23.65M | -3.85M | 3.81M | -5.61M | 18.03M | 7.70M | 29.05M | -14.15M | 21.52M | 8.27M | -9.37M | -22.56M | 21.93M | -20.98M | 35.29M | -50.02M | -5.15M | 31.16M | 2.96M | -2.25M | 10.38M | -2.75M | 8.49M | 20.50M | 43.92M | -35.77M | -20.34M | -25.34M | 15.38M | -25.86M | 12.26M | -31.60M | 41.31M | -9.90M | -10.16M | -16.79M | 18.06M | -13.11M | 3.15M | -11.66M |
|
Other Working Capital Changes (Quarter)
|
| 0.17M | -0.18M | 0.67M | 0.17M | -0.33M | 4.14M | -1.22M | 2.22M | 5.31M | -7.59M | -0.14M | 0.50M | 1.00M | -1.25M | 0.49M | -2.14M | -1.29M | 2.41M | -1.18M | 5.41M | -5.76M | 1.78M | -0.69M | 6.17M | 0.48M | 6.79M | -5.27M | 4.66M | 0.13M | -7.57M | -4.07M | 3.88M | 3.88M | -2.08M | -1.81M | -12.13M | -7.17M | 23.33M | -0.72M | -13.59M | -7.05M | 21.90M | -0.42M | -11.81M | 12.96M | 6.35M | 1.05M | -14.13M | -7.46M | 15.84M | -7.43M | 3.07M | 6.49M | -5.10M | -3.56M | -12.03M | 188.48M | 45.19M | -3.59M | 9.53M | 4.52M | -40.96M |
|
Capital Expenditures (Quarter)
|
| 3.38M | 5.34M | 3.30M | 2.69M | 2.85M | 20.75M | 2.59M | 9.19M | 8.22M | 9.57M | 2.71M | 2.79M | 5.58M | 5.96M | 10.79M | 19.37M | 10.01M | 19.61M | 2.19M | 7.03M | 4.16M | 12.88M | 36.12M | 9.99M | 32.54M | 18.70M | 17.67M | 15.64M | 13.37M | 16.68M | 7.34M | 24.29M | 22.59M | 12.38M | 10.79M | 14.34M | 35.62M | 19.00M | 32.77M | 9.59M | 30.47M | 17.87M | 4.94M | 12.00M | 9.29M | 12.61M | 6.05M | 31.50M | 48.27M | 31.29M | 31.34M | 48.51M | 112.26M | 48.46M | 68.57M | 77.14M | 65.10M | 40.79M | 52.57M | 84.27M | 54.48M | 32.85M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.02M | 0.39M | 0.20M | 0.26M | 0.36M | 0.37M | 0.36M | 0.26M | 0.12M | 0.24M | 0.31M | 0.33M | 1.01M | 0.14M | 0.39M | 0.35M | 0.49M | 0.11M | 0.13M | 0.07M | 0.30M | 0.31M | 0.32M | 1.67M | 0.24M | 0.20M | 0.19M | 0.17M | 0.35M | 0.50M | 1.25M | 0.37M | 0.51M | 1.76M | 0.91M | 0.26M | 3.83M | 6.15M | 2.28M | 0.23M | 0.47M | 1.21M | 0.76M | 3.12M | 1.24M | 0.49M | 2.61M | 2.96M | 4.80M | 3.92M | 1.59M | 0.95M | 0.75M | 0.22M | 0.20M | 0.91M | 0.68M | 2.65M | 0.94M | 3.54M | 2.06M | 11.21M |
|
Acquisitions (Quarter)
|
| | 0.04M | 0.50M | 0.28M | 0.28M | | | | 0.30M | | | | | 120.81M | | | | | | | | | | | | | | | | | 34.85M | 0.26M | 65.68M | 72.81M | 0.43M | 22.03M | | 53.51M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | 1.01M | | 0.24M | 1.15M | 1.32M | 1.41M | 3.49M | 1.28M | 0.35M | 0.17M | | | | | | | | | | 0.12M | 0.07M | | 0.29M | 0.51M | | | 0.72M | | 2.81M | | 2.80M | 0.12M | | | 0.69M | 0.35M | | | | | 0.12M | | | | | | | | | | 0.11M | 0.07M | | | 0.02M | | 0.14M | 2.18M | 0.66M | |
|
Cash from Investing Activities (Quarter)
|
| -3.42M | -0.66M | -3.15M | -2.71M | -5.28M | -19.30M | -5.90M | -8.08M | -4.92M | -3.05M | -2.05M | -2.55M | -4.57M | -126.64M | -10.41M | -19.07M | -9.53M | -24.16M | -3.11M | -6.74M | -3.85M | -12.46M | -35.73M | -8.33M | -32.02M | -18.00M | -17.48M | -14.94M | -12.69M | -16.19M | -38.24M | -24.55M | -82.49M | -83.92M | -10.30M | -35.55M | -31.20M | -66.01M | -30.85M | -9.37M | -31.29M | -15.04M | -4.18M | -8.88M | -8.06M | -12.12M | -3.44M | -28.65M | -44.28M | -27.37M | -29.75M | -47.46M | -111.40M | -48.17M | -68.37M | -76.23M | -74.40M | -243.90M | -51.49M | -78.55M | -51.76M | -21.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.42M | 0.03M | 0.27M | 0.10M | 0.17M | | | | | 0.24M | -0.12M | 0.74M | -0.45M | 0.07M | | | | 0.20M | -0.15M | | | 0.16M | | | | 0.16M | 1.56M | 0.01M | | 0.16M | 0.09M | 0.01M | | 0.70M | 0.07M | 0.01M | 0.78M | 0.39M | 0.06M | 0.01M | |
|
Cash from Financing Activities (Quarter)
|
| -1.56M | -37.31M | -0.80M | -0.48M | -11.95M | -39.33M | -5.39M | -16.34M | -11.35M | -18.41M | -10.02M | -8.00M | -6.08M | 110.09M | -4.92M | 0.45M | -6.74M | -6.38M | -10.52M | -8.59M | -12.47M | -14.59M | -3.76M | -6.79M | 14.42M | 10.24M | -7.08M | -8.16M | -9.30M | 1.38M | 20.89M | -1.83M | 52.37M | 67.39M | -37.08M | -8.37M | -8.72M | 70.91M | 10.37M | -75.29M | 62.73M | -6.76M | -36.90M | 0.21M | 8.49M | -16.36M | -36.67M | 1.12M | -29.05M | -13.64M | -3.72M | -2.63M | 6.08M | -8.29M | 29.18M | 66.61M | 70.64M | 198.61M | -25.36M | 55.66M | 25.69M | -29.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | 6.95M | 6.00M | 5.00M | 7.00M | 40.50M | | | | 2.10M | 2.11M | 2.11M | 2.10M | 2.10M | 2.10M | 2.10M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 2.98M | 2.98M | 2.98M | 6.10M | 2.98M | 5.96M | | 5.73M | | | | 5.69M | 2.79M | 2.83M | | 5.65M | 2.78M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.77M | 2.76M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | 0.06M | -0.03M | 0.01M | 0.04M | 0.16M | -0.16M | -0.11M | | 0.02M | -0.10M | -0.19M | -0.59M | -0.41M | 0.07M | -0.69M | -0.02M | -0.16M | -0.23M | 0.27M | 0.28M | 0.31M | 0.57M | -0.53M | 0.17M | 1.71M | -1.37M | 0.47M | -1.29M | 0.22M | -0.03M | -0.19M | 0.28M | -4.42M | 1.38M | -0.05M | 0.29M | -0.03M | 0.65M | -0.81M | -0.13M | -0.02M | -0.91M | -1.88M | 4.64M | -1.42M | -2.15M | 0.86M | 3.11M | 0.92M | -3.56M | 1.90M | -6.93M | -6.21M | 0.90M | 3.22M | 3.89M |
|
Change in Cash (Quarter)
|
| 0.94M | 5.59M | -5.34M | 0.75M | -0.29M | 0.62M | 0.37M | 1.24M | 4.06M | -8.63M | 2.26M | 1.36M | -0.73M | 4.77M | -2.89M | 0.77M | 1.90M | -2.00M | -2.45M | 2.16M | 2.48M | 2.74M | -1.20M | -7.71M | -2.48M | 0.21M | 1.60M | -1.31M | 0.86M | -1.23M | 0.47M | -0.48M | 0.88M | 3.18M | 0.61M | 0.12M | 0.03M | 1.24M | 0.27M | -0.02M | 0.70M | 0.09M | 2.04M | 2.30M | -0.09M | 0.92M | 0.99M | -0.24M | -0.04M | 32.53M | 29.59M | -11.76M | -48.20M | -4.30M | -1.39M | -3.64M | 4.35M | 7.52M | 1.25M | 3.74M | 3.04M | -0.54M |
|
Free Cash Flow (Quarter)
|
| 2.55M | 38.23M | -4.69M | 1.24M | 14.08M | 38.46M | 9.01M | 16.50M | 12.10M | 3.23M | 11.46M | 9.27M | 4.46M | 15.36M | 1.63M | 0.11M | 8.35M | 9.52M | 9.40M | 10.39M | 15.33M | 16.93M | 2.33M | -2.35M | -17.69M | -11.01M | 8.17M | 5.57M | 10.02M | -3.26M | 8.77M | 2.98M | 7.94M | 8.62M | 36.98M | 29.73M | 4.51M | -22.94M | -7.61M | 73.66M | -61.15M | 3.72M | 38.20M | -1.68M | -9.00M | 16.93M | 35.07M | -3.30M | 26.91M | 37.62M | 33.15M | -8.03M | -56.01M | 0.58M | -31.69M | -67.59M | -58.90M | 18.95M | 31.73M | -58.55M | -28.59M | 14.27M |
|
Net Cash Flow (Quarter)
|
| 0.94M | 5.60M | -5.34M | 0.75M | -0.29M | 0.58M | 0.30M | 1.27M | 4.05M | -8.67M | 2.10M | 1.52M | -0.61M | 4.77M | -2.91M | 0.87M | 2.09M | -1.41M | -2.05M | 2.09M | 3.17M | 2.76M | -1.04M | -7.48M | -2.75M | -0.07M | 1.29M | -1.89M | 1.39M | -1.39M | -1.24M | 0.89M | 0.41M | 4.47M | 0.39M | 0.15M | 0.22M | 0.96M | 4.69M | -1.40M | 0.75M | -0.21M | 2.06M | 1.65M | 0.72M | 1.05M | 1.01M | 0.67M | 1.85M | 27.90M | 31.01M | -9.61M | -49.07M | -7.41M | -2.31M | -0.07M | 2.44M | 14.45M | 7.46M | 2.83M | -0.18M | -4.43M |