|
Net Income (Quarter)
|
5.60M | 4.40M | 0.40M | 5.10M | 2.60M | 2.60M | 2.50M | 5.00M | 2.30M | 7.20M | 7.80M | 34.30M | | | | 0.60M | -3.60M | -3.30M | -23.40M | -10.80M | -3.70M | -13.60M | -13.00M | 3.00M | | -0.80M | | -0.10M | 0.10M | -0.20M | -0.40M | -0.80M | 0.10M | -0.10M | -0.70M | -0.20M | -0.60M | | -13.30M | -3.80M | -3.00M | -1.30M | -31.50M | 1.40M | -1.40M | 0.60M | -87.90M | -4.20M | 4.21M | 3.89M | -11.75M | -0.26M | -2.62M | -0.30M | -0.28M | 0.14M | -0.02M | -0.04M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.10M | 1.10M | 1.20M | 1.00M | 1.30M | 1.40M | 1.30M | 0.70M | 1.40M | 1.30M | 1.40M | 1.30M | 1.50M | 1.50M | 1.40M | 1.40M | 1.40M | 1.40M | 1.60M | 1.50M | 1.50M | 1.50M | 1.60M | 0.31M | 1.58M | 2.68M | 1.02M | 0.80M | 1.13M | 1.26M | 1.27M | 1.14M | 1.37M | 1.37M | 1.36M | 1.82M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.90M | -1.50M | 0.80M | -0.70M | 19.00M | -218.10M | -2.70M | | 0.30M | 19.00M | | | | | | | | | | | | | | | -0.20M | 0.21M | | | 0.20M | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.90M | -4.60M | -7.10M | -11.62M | -7.15M | -21.55M | 16.55M | 3.75M | -0.40M | -0.84M | -0.47M | -2.40M | 0.12M | -0.12M | -0.09M | -0.01M |
|
Gains from Investment Securities (Quarter)
|
| 0.30M | 11.30M | 1.50M | -0.50M | 5.30M | -4.30M | 0.80M | 4.40M | 4.80M | -7.10M | 3.50M | 7.50M | 1.60M | 1.60M | | 3.60M | 1.80M | -1.70M | | | -2.10M | -1.20M | -7.80M | -0.40M | 9.80M | -9.50M | -4.80M | 1.00M | 1.30M | 186.80M | -2.60M | -23.20M | | 27.20M | 2.90M | | 2.10M | -5.50M | -0.10M | -0.30M | 0.50M | 8.90M | -0.10M | 0.80M | -1.70M | 1.88M | 0.38M | 0.53M | -0.96M | 1.87M | -0.05M | 0.98M | 2.13M | -1.88M | -0.01M | -0.02M | 3.23M | -3.13M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 11.60M | | | | | | | | 40.60M | | | 49.70M | | | | | -5.60M | | | | 24.30M | | | | 89.80M | | | 0.65M | 4.77M | | | | 0.26M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | 16.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 2.40M | 16.50M | -26.90M | 2.60M | 11.50M | 23.70M | -25.20M | 8.40M | -92.60M | 71.10M | -29.40M | 8.80M | 23.90M | 37.10M | 26.80M | 42.60M | 45.90M | 13.80M | 5.50M | 24.30M | 18.60M | 62.80M | -10.60M | -6.00M | -28.60M | 43.90M | 8.50M | 18.30M | 10.90M | 272.20M | 24.60M | 56.50M | 22.90M | 53.60M | 18.90M | 9.30M | 9.00M | 25.90M | 20.60M | 39.00M | 7.60M | 50.90M | 7.30M | -6.60M | 8.30M | 24.96M | 12.66M | 25.25M | 5.70M | 31.87M | 16.06M | 23.55M | 35.78M | 22.60M | 25.88M | 16.61M | 24.55M | 12.46M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.70M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 8.70M | 2.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 9.00M | 8.80M | 8.60M | 9.00M | 8.70M | 8.80M | 9.00M | | | | | | | | | | | | | | 28.60M | 36.00M | 10.50M | 10.50M | 10.40M | 10.00M | 10.20M | 11.10M | 10.30M | 11.20M | 10.90M | 12.50M | 13.20M | 13.90M | 13.60M | 13.80M | 13.10M | 2.00M | 12.60M | 12.80M | 12.30M | 1.90M | 9.90M | 9.80M | 9.10M | 9.22M | 9.18M | 9.15M | 9.24M | 9.22M | 9.03M | 8.89M | 8.93M | 9.33M | 9.21M | 10.01M | 9.59M | 9.43M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 11.30M | -5.30M | -4.20M | 10.50M | -2.10M | -1.80M | 2.10M | 9.60M | -6.80M | -0.70M | 11.00M | | -4.10M | -15.40M | -7.00M | 6.90M | 2.20M | 0.80M | -5.40M | -8.50M | 4.40M | 5.60M | 0.80M | 1.60M | 0.10M | 1.36M | 1.35M | -0.79M | -0.47M | -0.21M | 0.49M | 0.35M | -0.22M | -0.65M | 1.52M | -1.92M | 0.75M | 1.21M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -18.70M | -4.10M | -15.20M | 6.00M | -4.00M | 1.80M | -2.30M | -0.90M | 3.50M | -5.80M | 2.50M | -0.80M | -4.30M | -3.10M | | -0.30M | -0.90M | 1.20M | 8.80M | -3.10M | -1.90M | -3.60M | 5.80M | -1.50M | 5.50M | -9.90M | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.70M | 3.90M | -3.20M | -0.40M | 0.60M | 6.30M | -8.70M | 6.00M | -5.60M | -0.70M | -4.80M | -5.60M | 0.10M | -2.60M | -3.50M | -0.20M | -1.50M | 0.70M | 0.80M | -1.10M | 3.20M | -3.40M | 0.30M | -0.10M | 0.80M | -0.22M | 0.21M | -0.15M | 0.20M | 0.87M | -1.24M | 0.26M | -0.20M | 0.14M | -0.06M | 0.52M | 0.18M | 0.33M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -2.20M | 18.20M | -38.20M | 1.60M | -1.60M | -1.90M | -8.60M | -4.80M | 6.10M | 81.50M | 1.10M | -2.50M | 8.00M | -3.40M | -1.70M | -16.60M | 10.20M | -2.30M | -0.40M | -0.40M | 1.70M | 4.00M | -4.80M | -1.40M | 3.80M | 2.07M | -3.62M | 0.77M | 0.67M | -7.44M | -0.50M | -2.52M | 5.25M | -0.99M | -1.15M | -5.62M | 6.50M | -2.22M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.16M | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5.80M | 11.10M | 2.80M | -1.20M | 18.20M | 3.20M | 1.10M | 3.90M | -0.90M | 9.10M | 4.50M | -35.90M | -9.30M | 12.20M | -2.40M | 1.70M | -7.20M | -5.90M | -2.20M | -4.80M | 3.00M | -4.70M | 0.80M | -30.60M | 33.50M | -14.19M | 0.11M | -2.23M | 3.64M | -1.52M | -1.70M | -0.06M | 5.41M | -3.23M | 2.47M | -5.10M | 2.48M | -0.05M |
|
Capital Expenditures (Quarter)
|
| 4.30M | -4.70M | 4.90M | 3.60M | -2.90M | 39.80M | 6.50M | 0.90M | 0.30M | 24.80M | 1.20M | 18.50M | -19.70M | 60.20M | 8.60M | -3.80M | -1.10M | 41.00M | 92.10M | 7.70M | 5.50M | -71.60M | 6.10M | 7.20M | 10.30M | -19.10M | 12.70M | 12.60M | -5.30M | -18.60M | 16.60M | 10.80M | 4.40M | -27.40M | 6.20M | 4.70M | 6.80M | 2.90M | 5.20M | 9.60M | 11.30M | 4.20M | 2.20M | 4.50M | 4.30M | 10.68M | 3.02M | 4.15M | 6.42M | 8.09M | 3.75M | 4.26M | 3.87M | 9.07M | 4.17M | 4.71M | 28.18M | 15.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 36.00M | 0.80M | | | 7.60M | 14.70M | 0.80M | 2.00M | 313.30M | 0.40M | 7.80M | 0.30M | 77.10M | 4.60M | 20.60M | | 22.90M | | 1.90M | 9.50M | 77.40M | 8.00M | 8.60M | 0.10M | 30.50M | 155.40M | -0.10M | -114.30M | 130.70M | 2.70M | 0.30M | | 1.40M | 5.90M | 3.50M | 17.70M | -4.20M | 0.50M | 0.10M | | 2.40M | | 73.90M | | -0.01M | 1.65M | 1.31M | 0.34M | 0.14M | 0.18M | -0.14M | | 18.91M | 3.47M | -0.06M | 0.01M | -0.00M |
|
Acquisitions (Quarter)
|
| 7.90M | -22.90M | 6.90M | 0.40M | -7.30M | | 4.70M | 23.30M | 7.90M | -30.20M | 5.00M | 4.00M | 28.90M | -23.70M | 11.10M | 7.00M | 4.40M | 6.90M | 5.40M | 21.00M | 9.60M | 11.20M | 14.50M | -4.40M | | | 9.20M | 185.50M | 6.90M | 40.10M | 42.40M | 176.00M | | | | | | | | | | | | | | | | | | | | | 29.83M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 4.00M | 1.60M | 1.40M | 3.20M | 2.10M | 5.80M | -0.10M | 15.70M | 14.30M | 10.20M | 109.30M | -1.60M | -2.20M | -1.90M | 5.77M | 2.16M | -0.83M | -1.33M | 34.70M | 15.00M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -12.20M | -8.30M | -10.90M | -7.90M | -21.00M | -10.30M | -10.50M | -26.20M | -96.20M | -78.80M | 57.50M | 3.90M | -28.00M | -61.40M | 23.40M | 1.60M | -18.50M | 11.90M | -97.20M | 45.20M | -2.60M | 21.40M | -12.00M | -16.70M | -15.90M | 40.70M | -56.10M | -4.10M | -0.60M | -43.90M | -52.20M | -183.30M | -2.80M | -2.10M | 2.90M | 0.90M | 16.70M | -8.20M | 10.40M | 4.60M | -1.10M | 90.20M | -3.90M | 66.80M | -1.20M | -17.14M | -1.45M | -11.02M | -7.53M | -7.60M | -3.67M | -4.42M | -32.75M | 9.73M | -0.79M | -4.83M | -24.80M | -15.08M |
|
Other financing activities (Quarter)
|
| | | 0.10M | | 1.70M | 1.10M | 0.60M | 1.50M | 1.20M | 1.80M | 0.50M | 5.70M | 8.20M | 21.80M | 33.40M | 3.80M | 0.40M | 6.80M | 0.30M | 2.70M | 3.00M | 35.30M | 0.60M | 1.40M | 1.90M | 29.40M | 5.10M | 15.20M | 12.50M | 9.50M | 6.60M | 4.00M | 1.60M | | | | | | | | | | -0.30M | 4.90M | 1.50M | 4.91M | -0.45M | -4.74M | -5.53M | -4.38M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 9.80M | 0.90M | 35.10M | -1.20M | 11.10M | -16.40M | 35.80M | 17.30M | 192.20M | 6.90M | -25.90M | -12.00M | 7.10M | 17.90M | -49.60M | -45.30M | -25.60M | -11.10M | 93.90M | -66.60M | -16.60M | -95.40M | 37.30M | 11.40M | 45.60M | 1.80M | -12.00M | -48.10M | -12.30M | -1.10M | -16.40M | -58.40M | -18.40M | -43.50M | 100.50M | -51.50M | -4.80M | -77.30M | -56.20M | -55.70M | 0.10M | -93.90M | -39.40M | -66.40M | -22.70M | 2.34M | -27.38M | 11.46M | -27.30M | -36.53M | -25.22M | -4.05M | -14.16M | -18.53M | -41.32M | -19.11M | 8.59M | -4.29M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | 1.10M | 1.90M | -1.90M | 5.90M | 2.40M | 2.50M | -1.40M | | -1.10M | 2.90M | 3.00M | -5.40M | 11.80M | 3.40M | 3.50M | -6.70M | 0.30M | 156.60M | -156.40M | 156.40M | | 10.50M | 11.90M | 13.80M | 13.80M | 13.80M | | | | 21.80M | | 24.70M | 0.10M | 27.00M | 14.70M | 16.00M | 0.02M | 32.03M | 16.20M | 16.02M | 0.02M | 16.45M | 16.18M | 16.19M | 16.16M | 16.52M | 16.42M | 16.39M | 16.38M |
|
Change in Cash (Quarter)
|
| | 9.10M | -2.70M | -6.50M | 1.60M | -3.00M | 0.10M | -0.50M | 3.40M | -0.80M | 2.20M | 0.70M | 3.00M | -6.40M | 0.60M | -1.10M | 1.80M | 14.60M | 2.20M | 2.90M | -0.60M | -11.20M | 14.70M | -11.30M | 1.10M | 86.40M | -59.60M | -33.90M | -2.00M | 227.20M | -44.00M | -185.20M | 1.70M | 8.00M | 122.30M | -41.30M | 20.90M | -59.90M | -25.20M | -12.10M | 6.60M | 44.30M | -36.30M | -1.30M | -25.90M | 26.86M | -21.61M | -2.75M | 5.40M | -1.70M | 2.17M | 13.84M | -11.60M | 15.52M | -16.12M | -7.46M | 8.25M | -6.81M |
|
Free Cash Flow (Quarter)
|
| -1.90M | 21.20M | -31.80M | -1.00M | 14.40M | -16.10M | -31.70M | 7.50M | -92.90M | 46.30M | -30.60M | -9.70M | 43.60M | -23.10M | 18.20M | 46.40M | 47.00M | -27.20M | -86.60M | 16.60M | 13.10M | 134.40M | -16.70M | -13.20M | -38.90M | 63.00M | -4.20M | 5.70M | 16.20M | 290.80M | 8.00M | 45.70M | 18.50M | 81.00M | 12.70M | 4.60M | 2.20M | 23.00M | 15.40M | 29.40M | -3.70M | 46.70M | 5.10M | -11.10M | 4.00M | 14.27M | 9.64M | 21.10M | -0.73M | 23.78M | 12.31M | 19.28M | 31.92M | 13.53M | 21.71M | 11.90M | -3.63M | -2.70M |
|
Net Cash Flow (Quarter)
|
| | 9.10M | -2.70M | -6.50M | 1.60M | -3.00M | 0.10M | -0.50M | 3.40M | -0.80M | 2.20M | 0.70M | 3.00M | -6.40M | 0.60M | -1.10M | 1.80M | 14.60M | 2.20M | 2.90M | -0.60M | -11.20M | 14.70M | -11.30M | 1.10M | 86.40M | -59.60M | -33.90M | -2.00M | 227.20M | -44.00M | -185.20M | 1.70M | 8.00M | 122.30M | -41.30M | 20.90M | -59.60M | -25.20M | -12.10M | 6.60M | 47.20M | -36.00M | -6.20M | -15.60M | 10.15M | -16.17M | 25.70M | -29.13M | -12.26M | -12.83M | 15.08M | -11.13M | 13.80M | -16.23M | -7.34M | 8.35M | -6.90M |