|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.91M | -30.85M | -43.83M | -40.40M | -55.79M | -42.88M | -34.43M | -33.92M | -30.10M | -62.45M | -2.36M | -41.29M | -31.46M | -205.02M | | -21.04M | -24.28M | -28.07M | -17.45M | -20.23M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 0.08M | -0.42M | -3.04M | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.80M | -4.50M | -5.60M | 5.01M | | | -0.90M | | | | 0.59M | 0.10M | -0.07M | -0.00M | 0.45M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | -0.53M | | | -0.26M | 13.02M | | | 2.27M | 111.02M | 1.67M | 0.02M | -106.76M | 4.26M | 2.22M | -0.94M | -106.76M | -105.38M | 3.16M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | | -0.71M | -0.23M | -5.85M | | 1.44M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.19M | -20.85M | -7.14M | -24.64M | -34.33M | -35.69M | 13.04M | -26.95M | -21.60M | -21.35M | | -24.39M | -25.53M | 60.11M | | -21.68M | -20.82M | 31.16M | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | | 7.10M | | 4.70M | 5.40M | 13.04M | | 6.10M | 0.80M | 17.10M | | 9.60M | | | | | | 16.80M | 1.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.39M | 11.62M | -3.02M | -1.20M | -2.01M | -0.39M | 3.67M | 5.22M | 4.72M | -6.58M | -16.27M | 15.46M | 2.28M | 0.29M | -4.69M | 3.77M | 3.95M | -9.06M | 7.39M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.83M | -11.65M | -1.05M | -6.00M | -1.45M | 0.34M | 1.64M | -7.20M | -11.05M | 2.37M | 14.99M | -10.41M | -6.51M | -6.55M | 6.51M | -8.75M | -4.83M | 7.48M | 16.16M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 4.23M | -0.51M | -6.94M | -1.22M | 2.57M | 8.29M | -4.51M | -0.52M | 2.31M | -0.85M | -3.07M | -5.59M | 16.78M | -6.91M | -2.30M | -0.85M | 3.80M | -8.97M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.87M | -20.65M | | 1,068.16M | -65.54M | -47.20M | | 863.77M | -48.71M | -34.07M | | 720.66M | -42.63M | -42.92M | | 576.70M | -26.66M | -24.29M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69M | 1.15M | 1.34M | -3.10M | -0.53M | 2.10M | 1.19M | -3.22M | 0.17M | -0.40M | | 0.37M | -0.73M | 0.07M | | 1.79M | 0.43M | -0.40M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.28M | | | -40.28M | 40.28M | | | -40.28M | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.10M | | | -0.10M | -0.10M | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | | | | 0.45M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | 2.17M | 3.27M | 3.11M | 3.44M | 3.98M | 2.83M | 3.27M | 3.39M | 3.22M | | 3.49M | -2.44M | 3.43M | -0.14M | 0.98M | 1.78M | -2.40M | -1.17M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.37M | -2.18M | -5.12M | -3.89M | -8.69M | -6.66M | 53.17M | -11.64M | -15.30M | -6.93M | 75.08M | -7.29M | -1.89M | -11.09M | 46.12M | -2.43M | -2.24M | -1.40M | 15.91M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.03M | -0.08M | 0.12M | -0.18M | -0.71M | -0.53M | 4.58M | 0.08M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.04M | -3.03M | -3.27M | -3.28M | -3.12M | -2.88M | | | | | | | | | | | | | | |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 1.60M | 1.01M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.03M | -5.57M | -67.41M | -13.71M | -26.32M | -15.47M | -20.06M | -12.52M | -19.72M | -11.19M | -10.85M | -9.53M | -6.54M | -14.33M | -6.10M | -2.73M | -7.05M | -1.43M | -9.73M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | -0.64M | -0.47M | -0.33M | -0.59M | -0.67M | -0.82M | -0.79M | -0.91M | -0.88M | -1.10M | -0.69M | -0.80M | -0.86M | 0.83M | -0.69M | -0.80M | -0.74M | -0.36M | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.08M | 0.04M | | 0.29M | 0.01M | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | 0.10M | 1,068.16M | -1067.82M | -0.75M | 0.38M | -0.10M | -0.39M | -0.02M | 0.43M | -0.25M | -0.19M | 0.88M | -1.48M | 0.58M | 1.52M | 0.73M | -0.03M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.87M | -20.65M | -98.44M | -55.73M | -65.54M | -47.20M | -41.69M | -49.96M | -48.71M | -34.07M | -29.86M | -30.46M | -42.63M | -42.92M | -31.16M | -27.25M | -26.66M | -24.29M | 1.31M | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,123.89M | | | | 913.73M | | | | 751.13M | | | | 603.95M | 603.95M | 603.95M | | 527.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | 2.18M | 5.12M | 3.89M | 8.69M | 6.66M | -53.17M | 11.64M | 15.30M | 6.93M | -75.08M | 7.29M | 1.89M | 11.09M | -46.12M | 2.43M | 2.24M | 1.40M | -15.91M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.24M | -6.21M | -67.87M | -14.04M | -26.90M | -16.13M | -20.89M | -13.30M | -20.64M | -12.07M | -11.95M | -10.22M | -7.34M | -15.20M | -5.28M | -3.42M | -7.85M | -2.17M | -10.09M | |