|
Net Income (Quarter)
|
-1.07M | -2.21M | -226.61M | -251.16M | -87.62M | -44.01M | -353.89M | -50.90M | -51.45M | -41.37M | -54.21M | -59.22M | -4.58M | -36.27M | -39.12M | -39.90M | -20.96M |
|
Depreciation and Depletion (Quarter)
|
| | | 2.91M | 2.12M | 1.42M | 1.16M | 1.14M | 1.03M | 0.90M | 2.25M | 2.90M | 0.41M | 0.30M | 0.09M | 0.25M | 0.24M |
|
Share-based Compensation (Quarter)
|
| | | -0.48M | 4.41M | 4.06M | 39.41M | 6.28M | 8.76M | 7.57M | 5.49M | 4.94M | 4.03M | 4.25M | 4.27M | 7.88M | 23.80M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | -10.91M | | | | -0.38M |
|
Gains from Investment Securities (Quarter)
|
-2.08M | -3.81M | 0.80M | 1.13M | -0.55M | 0.70M | 2.70M | 6.25M | -0.82M | 0.50M | 0.40M | 1.23M | 0.40M | 0.40M | 0.30M | -1.60M | 1.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | 32.35M | 4.54M | 0.42M | -0.05M | 4.52M | | | | 16.41M | 0.14M | 1.22M | 0.08M | 11.07M | |
|
Change in Loans (Quarter)
|
| | | 644.92M | 696.63M | 964.24M | 1,067.28M | 361.05M | 662.97M | 809.91M | 1,082.10M | 923.71M | 887.69M | 1,181.17M | 1,267.89M | 1,407.80M | 1,568.51M |
|
Cash from Operations (Quarter)
|
-0.38M | -0.08M | 979.25M | -40.54M | -162.76M | 20.74M | 62.61M | -80.30M | -42.81M | -220.58M | -10.56M | -106.03M | -46.27M | -67.24M | 4.21M | -57.27M | -125.18M |
|
Amortizatization of Intangibles (Quarter)
|
| | 9.00M | 9.65M | 9.40M | 9.40M | 9.30M | 8.96M | 8.04M | 7.10M | 6.00M | 5.04M | 3.40M | 3.20M | 3.30M | 2.92M | 2.75M |
|
Amortization of Deferred Charges (Quarter)
|
| | 0.30M | 59.13M | 0.16M | 0.50M | 5.20M | 2.15M | 1.22M | 1.64M | 1.62M | 1.74M | 1.70M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 2.91M | 2.12M | 1.42M | 1.16M | 1.14M | 1.03M | 0.90M | 2.25M | 2.90M | 0.41M | 0.30M | 0.09M | 0.25M | 0.24M |
|
Change in Receivables (Quarter)
|
-0.01M | -0.49M | -22.47M | -14.51M | 4.03M | -5.20M | -4.39M | 5.66M | -5.40M | 8.88M | -3.02M | 1.46M | -0.31M | 14.45M | 1.77M | -18.20M | 5.42M |
|
Change in Accured Expenses (Quarter)
|
0.57M | 1.55M | -28.22M | 6.30M | -2.58M | -12.39M | -2.87M | -4.36M | -14.53M | 15.17M | 1.48M | -23.20M | 8.39M | 1.82M | -13.60M | -0.13M | -1.97M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | 1.82M | 0.64M | 0.33M | 0.43M | 0.37M | 0.25M | 0.47M | |
|
Capital Expenditures (Quarter)
|
| | | 4.97M | 3.46M | 2.75M | 2.36M | -8.11M | 0.47M | 1.26M | 1.19M | 0.47M | 0.20M | 4.64M | 2.56M | -6.21M | 0.38M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | 4.55M | 0.12M | 0.33M | 0.20M | 0.12M | | | | 2.94M | | | | | |
|
Acquisitions (Quarter)
|
| | | 3.85M | 2.66M | 10.05M | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | -156.30M | | | | -11.24M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 7.66M | 4.67M | 19.00M | 22.64M | 42.42M | 74.84M | 43.41M | 85.33M | 162.54M | 104.27M | 94.58M | |
|
Cash from Investing Activities (Quarter)
|
-0.02M | -0.42M | -29.78M | -4.36M | -6.05M | -36.66M | 0.65M | 3.47M | -33.39M | -29.59M | -48.85M | -31.98M | -2.54M | -379.43M | -207.56M | -71.98M | -11.59M |
|
Other financing activities (Quarter)
|
| | | | | | | -9.73M | | | | | 0.09M | | | | 3.37M |
|
Long-Term Debt Issuances (Quarter)
|
0.40M | 0.50M | -0.90M | | | | | 0.00M | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | 20.00M | -16.64M | 143.09M | | 1.10M | | | | | 110.00M | 1.61M | -1.61M | |
|
Short-Term Debt issuances (Quarter)
|
| | | 549.13M | 94.11M | -91.67M | -72.94M | 52.68M | -0.06M | 121.19M | -112.87M | 109.59M | -8.11M | 135.23M | -21.42M | 62.09M | 95.72M |
|
Short-Term Debt repayments (Quarter)
|
| | | 582.76M | | | | 401.68M | 0.06M | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | 0.73M | | | 16.35M | | 0.02M | 0.02M | -0.04M | 0.09M | | 0.00M | 0.60M | -0.51M | 11.69M |
|
Shares Repurchased (Quarter)
|
| | | 2.38M | 0.10M | 0.12M | -0.22M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.40M | 0.50M | -1500.09M | -38.01M | 73.80M | -99.28M | 356.42M | 50.47M | -1.15M | 145.97M | -51.72M | 146.02M | 118.82M | 246.53M | 190.02M | 158.96M | 105.24M |
|
Exchange Rate Effect (Quarter)
|
| | | 1.49M | -0.37M | -0.54M | -0.03M | -0.15M | -0.12M | 0.99M | 0.81M | -1.89M | 0.60M | -9.52M | 1.98M | -0.56M | -0.80M |
|
Change in Cash (Quarter)
|
-0.00M | -0.00M | -551.39M | -81.42M | -95.38M | -115.75M | 419.64M | -26.50M | -77.46M | -103.20M | -110.32M | 6.12M | -101.58M | -37.48M | -11.35M | 29.15M | -12.82M |
|
Beginning Cash Balance (Quarter)
|
| | | | 2.40M | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-0.38M | -0.08M | 979.25M | -45.51M | -166.22M | 17.98M | 60.25M | -72.20M | -43.28M | -221.84M | -11.75M | -106.50M | -46.48M | -71.88M | 1.65M | -51.06M | -125.55M |
|
Net Cash Flow (Quarter)
|
-0.00M | -0.00M | -550.63M | -82.91M | -95.01M | -115.21M | 419.67M | -26.36M | -77.34M | -104.19M | -111.13M | 8.01M | 70.00M | -200.14M | -13.33M | 29.71M | -31.53M |