|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.56M | -12.78M | 1.42M | -0.21M | 2.79M | -7.89M | -5.36M | -0.26M | -159.48M | 21.92M | 19.23M | 13.96M | 6.23M | 21.10M | 6.55M | -1.75M | -7.82M | -69.16M | -18.30M | -156.26M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | 1.92M | -617.00M | 0.20M | 1.43M | 2.22M | 0.12M | 0.04M | 3.66M | 3.20M | 1.19M | 0.86M | 4.64M | 4.54M | | 5.38M | 5.94M | 11.43M | 17.46M | 8.07M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -0.47M | -0.37M | -0.35M | -6.09M | -0.38M | -0.43M | -0.44M | -17.41M | -0.43M | -0.58M | -0.60M | -21.69M | -0.00M | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.58M | | | | 0.09M | | | | 0.02M | | | | 0.00M | | | | 0.00M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.27M | 1.18M | | 0.01M | -0.64M | -0.15M | 347.00 | 0.01M | 0.22M | 1.30M | 0.01M | 0.01M | -0.51M | 0.01M | 535.00 | 0.01M | 5.88M | 0.01M | 304.00 | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.02M | -0.01M | 0.01M | 0.01M | 0.22M | 2.64M | 0.93M | 4.35M | 3.33M | -3.33M | -0.07M | 0.07M | -0.10M | 2.13M | -2.10M | 2.95M | 0.17M | 1.80M | 3.15M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.07M | | | | 9.23M | | | | 4.82M | | | | 8.73M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.57M | -15.30M | 11.96M | -19.83M | 13.56M | 15.89M | 16.05M | -23.13M | 2.60M | -17.06M | -8.53M | 52.55M | -11.67M | 28.35M | -3.64M | -25.76M | -0.26M | -123.73M | -45.08M | -5.11M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.36M | | | 151.31M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -0.09M | -0.02M | -0.00M | -0.12M | -0.13M | 0.01M | | | | | | | | | | | | | 0.46M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.40M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.37M | 0.27M | 0.78M | 0.07M | 0.07M | 7.83M | 1.23M | 1.22M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.61M | 13.65M | 16.36M | 17.42M | 13.39M | 14.00M | 18.27M | 15.83M | 51.89M | 6.95M | 0.62M | 0.67M | 10.78M | 8.85M | 9.00M | 9.29M | 13.85M | 90.25M | 58.08M | 54.63M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.01M | -17.91M | -19.22M | 15.23M | 18.82M | -8.05M | -19.96M | 21.16M | 34.27M | -8.21M | -7.35M | -20.83M | 17.18M | -34.99M | 38.49M | 7.59M | 20.67M | 15.69M | 35.83M | -31.63M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21M | 6.06M | 4.02M | 11.52M | 7.84M | 11.93M | 14.77M | 16.42M | 18.73M | 40.00M | 9.32M | -17.43M | -8.86M | -3.87M | -3.62M | 8.65M | -4.13M | 12.70M | 36.66M | 43.36M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.91M | -8.00M | 4.41M | -7.13M | 3.68M | 3.32M | 3.50M | 0.97M | 4.75M | -2.78M | -3.33M | -3.90M | 22.97M | -4.98M | -2.65M | 6.26M | 23.69M | -29.62M | 21.85M | -9.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.53M | -9.28M | 12.93M | -15.45M | 4.31M | -9.52M | 0.85M | 8.51M | -2.48M | -15.27M | 2.42M | -2.47M | 12.49M | -25.08M | 4.67M | 7.38M | 13.34M | -19.73M | 17.63M | -15.07M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 10.34M | 15.54M | -25.77M | -0.44M | 8.98M | 0.85M | -9.83M | | | 2.35M | | 0.34M | 9.30M | 5.10M | -14.15M | 16.39M | 5.84M | 16.42M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48M | -0.48M | 0.21M | -1.52M | 6.32M | -0.05M | 1.16M | 2.00M | 0.71M | 4.40M | 8.32M | 3.18M | 4.38M | 0.81M | 1.43M | 7.07M | 11.70M | 1.75M | 11.00M | 0.54M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 5.43M | 7.72M | 3.92M | 5.22M | 5.39M | 2.19M | 2.53M | 4.75M | 3.63M | 6.47M | 3.80M | 9.08M | 5.43M | 5.02M | 3.85M | 8.52M | 22.73M | 10.81M | -16.26M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.36M | 17.93M | 12.61M | 5.32M | | 13.28M | 12.66M | | 0.11M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -372.57M | -36.34M | 1.56M | -2.22M | -15.28M | 3.79M | -0.37M | -2.53M | -7.89M | -3.63M | -34.00M | -3.80M | -10.28M | -6.61M | -5.02M | -4.97M | -11.89M | -876.65M | -281.07M | -67.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 1.18M | -1.19M | 1.19M | -1.21M | 0.82M | 0.03M | | 0.21M | -0.01M | 0.07M | | -1.33M | -0.01M | 0.11M | 0.16M | 3.09M | 10.79M | 0.11M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.52M | -9.56M | -2.51M | 0.15M | -4.69M | -3.33M | -7.58M | 8.51M | 53.24M | -6.32M | 37.86M | -42.16M | -12.23M | -13.95M | -3.52M | 9.08M | 5.53M | 1,645.44M | -0.12M | 1.89M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | -0.16M | -0.34M | -0.71M | -0.39M | 0.13M | 0.95M | -0.30M | 0.02M | -0.29M | 0.19M | -0.21M | 0.08M | -0.03M | -0.31M | 0.48M | -0.13M | -0.09M | 0.87M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.48M | -61.32M | 10.85M | -22.24M | -7.12M | 15.95M | 8.23M | -16.20M | 47.65M | -26.99M | -4.96M | 6.79M | -34.39M | 7.86M | -12.20M | -21.96M | -6.14M | 644.94M | -326.37M | -69.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | -20.73M | 4.24M | -23.75M | 8.33M | 10.49M | 13.85M | -25.66M | -2.15M | -20.69M | -15.00M | 48.76M | -20.75M | 22.92M | -8.66M | -29.61M | -8.79M | -146.45M | -55.89M | 11.15M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.48M | -61.20M | 11.01M | -21.90M | -6.41M | 16.34M | 8.10M | -17.16M | 47.94M | -27.01M | -4.67M | 6.59M | -34.19M | 7.78M | -12.18M | -21.65M | -6.62M | 645.07M | -326.27M | -70.42M |