|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.42M | -15.12M | 53.28M | -0.27M | -28.37M | -43.44M | -313.25M | 236.91M | -3.46M | -4.45M | -3.10M | -0.11M | -0.02M | 0.45M | -0.92M | 1.64M | -1.59M | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.34M | 0.45M | 0.45M | 0.18M | 0.29M | 0.46M | 0.34M | 0.17M | 0.41M | 12.70M | 0.43M | 0.67M | 0.56M | 13.24M | 0.73M | 1.35M | 0.93M | 11.73M | 1.13M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.53M | 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 |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.44M | | 0.49M | 0.49M | 0.49M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.79M | 7.26M | -42.48M | 0.46M | 0.38M | 1.07M | -1.89M | | 0.76M | 0.73M | -1.47M | | 0.20M | 0.20M | 0.60M | 0.03M | 0.97M | 0.08M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 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 | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15M | | | | 10.20M | | 0.80M | 6.51M | 6.95M | 6.39M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.39M | -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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.27M | -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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | 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 | -0.91M | 0.86M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.95M | -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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.99M | -30.97M | -8.91M | -2.92M | -13.24M | 7.75M | 267.37M | 16.44M | -5.33M | -61.89M | 74.78M | -90.67M | 91.33M | -176.21M | 187.46M | -21.21M | -0.53M | 77.70M | -76.22M | -24.35M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | -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 |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.78M | 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 | | | 0.96M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 208.48M | -196.33M | 1.06M | 0.40M | 0.80M | -1.51M | 178.21M | -177.71M | 39.94M | 199.56M | | 7.09M | -7.09M | | 0.19M | 20.38M | 0.06M | 15.54M | 0.09M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.20M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.97M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 2.58M | 2.59M | 2.59M | | | | | | | | | | | | | | | | 36.57M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.62M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.78M | -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 |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.62M | -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 |