|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 18.23M | 14.46M | 5.96M | 17.11M | 16.94M | 3.75M | 15.27M | -2.41M | 71.16M | -50.99M | -8.06M | 8.15M | -45.10M | -31.40M | -35.42M | -11.76M | -77.97M | -2.82M | -54.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.12M | 0.34M | 5.11M | 4.33M | 3.28M | 0.15M | 2.00M | 2.16M | 1.38M | 1.08M | 1.15M | 2.10M | 0.68M | 0.57M | 0.36M | 0.29M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 6.37M | 6.25M | -0.64M | 5.46M | 3.41M | 2.76M | 2.94M | -1.18M | 22.54M | -17.31M | 1.10M | 2.50M | -18.51M | -1.81M | 26.19M | 15.55M | -21.96M | -1.15M | -10.03M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 1.73M | 1.74M | | | 0.08M | | 1.00M | 0.77M | 0.83M | | 1.00M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.02M | | 0.36M | 0.01M | 0.01M | 0.75M | 1.14M | | | | 0.30M | 1.57M | -1.09M | 1.86M | | 0.03M | -2.62M | 2.79M | 13.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | -0.28M | | 0.76M | 0.31M | -0.35M | 15.45M | 40.75M | -1.28M | 22.08M | 85.45M | 4.97M | | 80.76M | 46.82M | 152.09M | 6.40M | 121.30M | | 0.49M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 3.71M | 0.09M | 4.66M | 0.02M | 7.79M | 1.30M | 5.87M | 4.59M | 0.60M | 1.00M | 4.77M | 377.16M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.29M | 37.20M | -15.23M | 43.89M | 15.46M | 27.77M | 10.36M | 12.96M | 17.10M | 24.67M | 1.53M | 21.34M | -2.48M | 6.16M | -1.82M | 35.62M | 2.08M | 6.21M | -0.16M | -3.97M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 1.98M | 1.91M | 2.03M | 2.13M | 2.20M | 2.26M | 2.13M | 2.14M | -2.14M | 6.60M | 2.63M | 2.65M | 2.69M | 2.72M | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.47M | 0.48M | 0.49M | 0.50M | 0.50M | 0.50M | 0.49M | 0.48M | 1.00M | 0.50M | 0.67M | 0.51M | 0.40M | 0.40M | 0.53M | 0.45M | 0.40M | 0.40M | 0.41M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | 2.33M | 2.34M | 2.36M | 2.40M | 2.48M | 2.50M | 2.64M | 2.60M | 1.89M | 1.81M | 0.81M | 1.85M | 2.99M | 1.24M | 1.64M | 2.31M | 0.60M | 3.80M | 6.13M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.34M | 9.00M | 10.99M | 14.16M | -13.34M | 9.89M | 3.29M | 16.28M | -19.90M | 0.13M | 9.63M | 1.45M | -10.02M | -0.52M | -4.19M | -4.26M | -19.99M | 2.39M | 0.18M | -4.63M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.12M | 3.42M | 2.07M | 0.24M | -2.59M | 2.63M | -0.66M | 0.92M | -2.88M | 2.18M | 0.65M | 2.45M | 1.61M | -2.62M | -3.06M | 3.77M | -2.08M | -4.21M | 1.50M | -2.95M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83M | 3.13M | 3.16M | -6.75M | -4.12M | -0.87M | -10.88M | 22.33M | -14.13M | 5.72M | -5.73M | 13.38M | -0.15M | -3.93M | -10.83M | 12.39M | -3.41M | 0.82M | 7.72M | -8.46M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 1.30M | 29.58M | -37.51M | 0.33M | 0.37M | 4.50M | -6.22M | -1.51M | -0.75M | 1.53M | 0.17M | -1.07M | 5.25M | -9.09M | 2.32M | -0.06M | -1.12M | 1.60M | -0.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 1.65M | 1.73M | 2.10M | 1.58M | 2.29M | 1.39M | 1.51M | 2.01M | 2.11M | 2.46M | 1.10M | 1.81M | 2.23M | -4.04M | | 2.55M | 1.22M | -1.98M | 0.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 6.56M | | | | 2.00M | 1.50M | 0.25M | 1.86M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.83M | 0.83M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | 6.35M | -1.73M | -2.10M | -1.58M | -2.29M | -23.30M | -1.51M | -21.45M | 134.72M | -33.94M | 16.02M | 0.41M | -0.72M | -1.38M | 0.06M | -2.55M | -1.67M | -3.10M | -3.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.06M | 28.94M | -0.99M | -1.40M | 0.27M | -48.84M | -24.51M | -21.62M | -25.61M | -0.11M | -2.60M | | -75.75M | -28.81M | -13.68M | -13.59M | -21.54M | -33.89M | -3.15M | -46.48M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.40M | | | | | 2.00M | | 2.40M | | 1.80M | | | | 0.94M | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.57M | 72.49M | -17.95M | 40.39M | 14.15M | -23.36M | -37.46M | -10.17M | -29.95M | 159.28M | -35.01M | 37.37M | -77.82M | -23.37M | -16.88M | 22.09M | -22.01M | -29.35M | -6.41M | -53.45M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.49M | 35.55M | -16.96M | 41.78M | 13.88M | 25.48M | 8.97M | 11.46M | 15.10M | 22.56M | -0.93M | 20.25M | -4.29M | 3.94M | 2.21M | 35.62M | -0.46M | 4.99M | 1.82M | -4.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.57M | 72.49M | -17.95M | 40.39M | 14.15M | -23.36M | -37.46M | -10.17M | -29.95M | 159.28M | -35.01M | 37.37M | -77.82M | -23.37M | -16.88M | 22.09M | -22.01M | -29.35M | -6.41M | -53.45M |