|
Net Income (Quarter)
|
-0.08M | -0.20M | -0.23M | 7.88M | 0.89M | 0.91M | -0.70M | -7.10M | -90.29M | 28.13M | -172.77M | 193.26M | 22.09M | -9.37M | -47.91M | -7.39M | -2.88M | -30.04M | -19.95M | -0.51M |
|
Share-based Compensation (Quarter)
|
| | | | 0.59M | 0.59M | 0.59M | 0.59M | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | -0.02M | -0.05M | -0.02M | -0.02M | 3.12M | -19.51M | 0.25M | 13.92M | -4.67M | -3.36M | -8.76M | -6.17M | -1.93M | -4.80M | 29.39M | -5.97M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | 31.91M | | | | -1.58M |
|
Gains from Investment Securities (Quarter)
|
0.87M | -9.44M | 5.63M | 4.18M | | | | | 12.94M | -0.08M | -9.34M | -12.87M | | 1.95M | -4.41M | 41.92M | -12.58M | 7.38M | -4.74M | 0.84M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | 0.17M | 29.22M | 153.86M | -183.25M | | 0.69M | 74.27M | | | | 35.00M | |
|
Cash from Operations (Quarter)
|
-0.57M | -0.06M | -0.12M | 19.63M | -3.63M | 5.27M | 1.56M | 3.65M | -61.05M | -5.48M | -14.47M | -65.70M | -15.47M | -30.18M | 29.21M | 0.26M | -30.17M | -19.95M | -3.41M | 2.09M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | 2.36M | -5.18M | -1.29M | 5.03M | 0.33M | 0.51M | 0.82M | 4.52M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 0.61M | 0.60M | 0.58M | 0.55M | 4.52M | 3.65M | 3.68M | -1.45M | 2.57M | 3.81M | 4.59M | 3.55M | 4.35M | 4.62M | 4.71M | 4.76M |
|
Change in Receivables (Quarter)
|
| | | | -0.68M | -0.67M | -0.97M | 0.98M | -11.15M | 2.67M | 1.34M | 41.20M | -34.36M | -5.12M | 0.53M | 0.12M | -0.35M | 1.83M | 2.90M | 27.80M |
|
Change in Account Payables (Quarter)
|
0.00M | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
-0.01M | 0.02M | -0.02M | 6.74M | 0.18M | -0.00M | 1.34M | 2.14M | -11.52M | 1.47M | 5.77M | 18.05M | 5.71M | -5.24M | -0.12M | -16.10M | -0.81M | -19.98M | 17.23M | 24.57M |
|
Other Working Capital Changes (Quarter)
|
0.48M | -0.13M | -0.14M | -0.20M | 0.62M | 0.02M | 2.42M | -2.45M | -0.19M | 4.55M | -0.26M | 3.10M | 0.57M | -0.59M | 0.09M | 10.46M | -3.47M | 5.22M | 0.85M | 3.29M |
|
Capital Expenditures (Quarter)
|
| | | | 0.01M | -0.00M | 0.05M | 0.10M | 0.11M | 0.15M | 0.01M | 0.07M | 0.21M | 1.06M | 4.50M | 1.79M | 0.78M | 0.02M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | 0.01M | | 32.20M | | -32.06M | | | | | |
|
Acquisitions (Quarter)
|
| | | | 8.10M | | | -8.10M | | | | | 1.82M | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | 0.00M | | | | | 0.69M | | | | 32.29M | 20.45M | | -22.04M | 1.59M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | 0.33M | 0.01M | 0.58M | 0.11M | 0.22M | 1.60M | 0.01M | -0.09M | 0.78M | 0.05M | -0.01M | -0.02M | | 0.29M | -0.29M | 0.19M |
|
Cash from Investing Activities (Quarter)
|
-345.00M | | | 342.51M | -7.46M | -0.19M | 0.38M | 0.05M | -114.13M | -14.42M | -3.83M | -1.26M | 30.98M | -54.63M | -62.23M | -22.09M | 19.92M | -6.58M | -0.12M | 0.46M |
|
Other financing activities (Quarter)
|
0.54M | 0.01M | | -0.54M | | | | | 0.00M | -0.00M | | 2.59M | 1.52M | | -1.52M | -0.05M | | | | |
|
Cash from Financing Activities (Quarter)
|
346.46M | -0.01M | | -358.39M | 7.08M | -4.49M | -2.10M | -0.83M | -2.18M | 31.86M | 1.21M | 67.78M | 104.10M | 8.13M | 194.49M | -132.40M | -2.84M | 14.84M | -2.55M | 2.55M |
|
Dividends Paid - Common (Quarter)
|
| | | | 3.48M | 4.95M | 1.22M | 0.19M | 4.26M | 1.05M | 3.19M | -5.12M | 2.68M | 2.85M | 1.23M | -6.75M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | -0.05M | -0.06M | 0.13M | -0.21M | 1.05M | -2.58M | 4.31M | 0.01M | -0.22M | -0.95M | 2.40M | -1.90M | 0.44M | 1.26M | 0.68M | 0.20M |
|
Change in Cash (Quarter)
|
0.90M | -0.06M | -0.12M | 3.76M | -4.05M | 0.52M | -0.03M | 2.65M | -176.31M | 9.37M | -12.79M | 1.09M | 119.38M | -77.64M | 160.93M | -154.74M | -12.65M | -10.43M | -8.94M | 5.10M |
|
Free Cash Flow (Quarter)
|
-0.57M | -0.06M | -0.12M | 19.63M | -3.63M | 5.27M | 1.51M | 3.55M | -61.15M | -5.63M | -14.49M | -65.76M | -15.68M | -31.25M | 24.71M | -1.53M | -30.95M | -19.97M | -3.41M | 2.09M |
|
Net Cash Flow (Quarter)
|
0.90M | -0.06M | -0.12M | 3.76M | -4.01M | 0.58M | -0.16M | 2.87M | -177.36M | 11.95M | -17.10M | 0.82M | 119.60M | -76.69M | 161.46M | -154.22M | -13.09M | -11.69M | -6.08M | 5.10M |