|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.12M | 53.28M | -0.27M | -6.70M | -41.83M | -271.51M | 267.28M | 17.78M | 10.57M | 4.98M | 23.60M | 19.05M | 28.12M | 8.94M | 21.35M | 26.44M | 32.48M | 61.90M | 19.25M | 21.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | 0.02M | 0.45M | 0.18M | 0.29M | -0.90M | 0.34M | 0.17M | 0.41M | -0.89M | 0.43M | 0.11M | 0.56M | 0.64M | 0.73M | 0.10M | 0.12M | 11.73M | 1.13M | 1.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.42M | 2.28M | 11.35M | -36.12M | 0.14M | 0.48M | -15.77M | 12.46M | -10.03M | -1.09M | 0.26M | 4.51M | -2.21M | -0.19M | -2.90M | -5.97M | -2.87M | 1.46M | 2.72M | -7.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | 0.01M | -0.01M | -0.01M | | 0.01M | -0.00M | 0.01M | -0.03M | -0.00M | 0.00M | 0.03M | -0.01M | -0.01M | -0.02M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -81.28M | -185.85M | -20.89M | 29.18M | -106.22M | -75.18M | -104.16M | -128.66M | 47.93M | 48.89M | 124.48M | 126.40M | -8.98M | 1.60M | 26.44M | 127.95M | -35.62M | -47.75M | -5.74M | 58.50M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.28M | -1.98M | -1.63M | -1.41M | -1.37M | -1.22M | -0.16M | -0.34M | -0.26M | -0.25M | -0.20M | -0.20M | -0.15M | -0.19M | -0.17M | -0.18M | -0.14M | -0.37M | -0.14M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 2.72M | 2.61M | 2.44M | 16.03M | 2.24M | 2.15M | 2.13M | 2.11M | 4.24M | 2.17M | 1.95M | 2.50M | -1.43M | 1.72M | 1.69M | 1.63M | 1.53M | 0.86M | 0.75M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.43M | 15.96M | -2.27M | 24.65M | -56.33M | 40.78M | -15.18M | 7.53M | -33.20M | 24.80M | 6.71M | 0.46M | -33.60M | 27.34M | 16.75M | -8.26M | -23.17M | 40.11M | 6.27M | 43.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.97M | -173.47M | -117.24M | -13.24M | -42.95M | -1.85M | -145.54M | -5.33M | | -3.65M | -90.67M | -47.21M | -37.67M | 148.91M | -21.21M | 160.97M | -161.92M | 11.27M | -38.71M | 175.75M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.69M | -17.57M | 8.29M | -3.66M | -11.57M | -9.36M | -3.56M | -11.83M | -4.93M | -76.05M | -0.19M | 1.38M | 3.28M | -3.17M | -0.34M | -0.06M | -0.13M | -0.23M | -0.02M | 0.42M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 14.78M | | | | | | | | 1.54M | 7.17M | -0.61M | | 0.64M | 1.01M | 0.01M | 0.02M | -1.04M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | -16.51M | 4.62M | -2.89M | -5.04M | 6.53M | 31.63M | 18.07M | 4.24M | 1.65M | -20.55M | -5.82M | 0.00M | 4.84M | -1.83M | -0.27M | -0.42M | 0.96M | -0.01M | -1.71M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.45M | 1.41M | 0.95M | 0.57M | 0.12M | 0.15M | 0.12M | -0.08M | | | | 0.01M | 0.01M | 0.10M | | | 0.06M | 0.14M | 0.23M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 3.24M | 0.23M | 17.04M | 0.46M | 0.14M | 0.03M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -232.58M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.70M | 61.34M | 1.06M | 0.40M | -1.38M | 250.45M | 0.23M | 230.20M | -228.03M | 237.60M | 1.96M | 5.13M | 5.02M | 4.04M | 10.50M | 10.07M | -10.58M | 0.02M | 3.84M | 17.43M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.15M | 213.35M | 69.46M | 15.81M | 15.71M | 135.86M | -37.19M | 63.67M | 5.25M | -34.27M | -2.00M | -150.81M | -10.09M | -16.31M | 5.20M | 24.55M | -12.46M | -16.68M | -6.59M | 34.24M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.68M | -3.29M | -2.97M | -18.71M | -3.39M | -0.32M | | | 0.04M | 26.73M | 11.40M | 0.06M | 0.16M | -25.46M | 0.31M | 0.47M | | -1.85M | -41.57M | -14.47M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 26.75M | 11.40M | 0.06M | 0.16M | | 0.31M | 0.47M | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 2.59M | 2.59M | | | | | | | | | | | | | | | | 36.57M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.12M | 24.22M | 45.59M | 26.27M | -93.90M | 60.36M | -141.35M | -64.99M | 53.22M | 41.34M | 133.88M | -24.35M | -18.91M | -40.17M | 31.96M | 152.97M | -48.08M | -66.28M | -53.91M | 78.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.63M | -187.30M | -22.30M | 28.23M | -106.78M | -75.30M | -104.32M | -128.78M | 48.01M | 48.89M | 124.48M | 126.40M | -8.99M | 1.59M | 26.35M | 127.95M | -35.62M | -47.81M | -5.87M | 58.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.12M | 24.22M | 45.59M | 26.27M | -93.90M | 60.36M | -141.35M | -64.99M | 53.22M | 41.34M | 133.88M | -24.35M | -18.91M | -40.17M | 31.96M | 152.97M | -48.08M | -66.28M | -53.91M | 78.27M |