|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.30M | -83.60M | 174.26M | -81.72M | -100.03M | -84.28M | -28.37M | -25.65M | -44.56M | -4.53M | -48.81M | -91.17M | -29.58M | -37.74M | -50.73M | -83.94M | -64.99M | -43.04M | -114.74M | -39.98M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | 4.53M | 3.57M | 3.39M | 3.88M | 3.62M | 3.40M | 3.56M | 3.10M | 2.97M | 2.89M | 3.02M | 3.27M | 3.98M | 3.40M | 3.53M | 3.98M | 3.09M | 2.63M | 2.24M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -1.02M | 9.22M | -18.35M | -2.30M | 0.87M | -0.63M | 0.74M | 0.24M | -0.06M | -2.20M | 9.61M | -0.42M | 0.07M | 0.31M | 3.67M | -1.16M | -0.75M | -0.32M | -1.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 5.40M | 3.00M | 0.83M | -0.15M | 0.72M | -0.37M | 0.37M | 0.07M | 1.79M | -1.43M | 7.16M | 3.40M | -3.22M | 0.06M | 0.10M | 0.06M | -0.16M | 0.28M | -0.18M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.68M | 2.08M | 0.64M | 9.61M | 9.07M | 2.60M | 5.69M | 12.26M | | 0.52M | 9.09M | 30.97M | 1.71M | | 0.93M | 5.96M | 1.79M | 0.58M | 62.70M | 6.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.86M | 3.41M | 7.20M | -81.39M | -23.25M | 11.58M | 63.52M | -48.56M | 24.04M | 63.82M | 45.76M | 29.29M | -1.15M | 55.67M | 66.45M | 45.20M | 23.40M | 83.56M | 76.53M | 34.54M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.81M | 85.50M | 86.44M | 87.16M | 87.23M | 88.14M | 88.45M | 90.07M | 86.87M | 86.35M | 87.84M | 89.34M | 88.38M | 90.36M | 92.40M | 96.36M | 94.61M | 96.56M | 98.54M | 80.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.77M | -4.50M | -0.68M | -1.09M | -1.19M | -0.41M | 2.00M | 4.21M | -3.14M | -4.41M | -0.70M | 0.87M | 1.25M | 0.14M | 3.22M | -1.11M | 6.00M | -1.83M | 11.49M | 0.12M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 2.63M | 19.75M | -75.91M | -2.63M | 1.81M | 2.37M | -28.73M | -1.39M | 5.17M | 17.66M | -19.00M | -25.11M | 10.73M | 19.45M | 10.63M | -15.15M | 22.90M | 27.56M | -30.86M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.77M | -8.37M | 9.09M | 8.00M | 4.73M | 0.82M | 6.26M | 9.43M | 7.60M | -19.31M | 2.36M | -12.28M | -1.71M | 2.56M | 5.56M | 15.15M | 5.10M | 3.40M | 4.68M | 2.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.36M | 39.18M | 46.28M | -125.82M | 39.96M | -33.95M | 144.57M | 46.35M | 49.70M | -49.13M | 174.13M | -174.13M | 44.40M | 51.57M | 54.97M | 50.31M | 41.82M | 54.47M | 41.59M | 63.65M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 5.89M | 305.94M | 18.42M | | 5.74M | 0.10M | -5.84M | 6.42M | 2.37M | 10.75M | 5.17M | 2.64M | 4.38M | | | | 1.05M | 7.09M | 18.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.96M | | | | 0.97M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.00M | 75.00M | 70.00M | 89.99M | 129.00M | 93.50M | 101.27M | 74.99M | 30.00M | 35.10M | 80.00M | 52.00M | 30.00M | | 10.00M | 20.00M | 20.00M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.81M | 1.56M | 203.97M | -20.27M | -36.16M | -43.84M | 22.51M | -9.94M | -62.02M | -41.89M | -31.84M | 22.38M | -6.95M | -68.46M | -58.11M | -144.55M | -326.75M | -50.40M | -34.20M | -44.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.02M | -0.60M | 0.08M | 0.04M | -0.88M | 7.84M | 0.35M | 0.33M | 0.26M | 9.89M | 2.93M | 0.14M | 3.23M | 18.85M | 5.91M | 0.80M | 1.17M | 10.27M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.56M | -20.99M | -19.18M | -37.93M | -0.40M | -17.69M | -19.75M | 138.23M | 0.17M | -50.09M | -19.23M | -105.28M | 54.09M | -20.38M | -38.80M | 147.15M | 239.67M | -25.76M | -34.56M | 21.74M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.23M | -16.02M | 192.00M | -139.59M | -59.82M | -49.95M | 66.28M | 79.73M | -37.81M | -28.16M | -5.31M | -53.61M | 46.00M | -33.16M | -30.46M | 47.80M | -63.68M | 7.41M | 7.76M | 11.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.22M | -35.77M | -39.08M | 44.43M | -63.21M | 45.53M | -81.05M | -94.91M | -25.66M | 112.95M | -128.36M | 203.42M | -45.55M | 4.10M | 11.49M | -5.11M | -18.41M | 29.10M | 34.94M | -29.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.23M | -16.02M | 192.00M | -139.59M | -59.82M | -49.95M | 66.28M | 79.73M | -37.81M | -28.16M | -5.31M | -53.61M | 46.00M | -33.16M | -30.46M | 47.80M | -63.68M | 7.41M | 7.76M | 11.68M |