|
Net Income (Quarter)
|
| -8.78M | -13.79M | -15.65M | -18.74M | -6.42M | -26.56M | -36.75M | -58.90M | -71.25M | -52.21M | -64.56M | -63.32M | 84.03M | -75.83M | -74.79M | -59.02M | -57.21M | -41.70M | -44.44M | -43.69M | -58.83M | -62.60M | -20.00M | 23.57M | 47.04M | 39.08M | 35.57M | 59.03M | 27.93M | 7.61M | -172.95M | -29.90M | -38.53M | -45.68M | -96.08M | -50.15M | -86.65M | -58.86M | -75.73M | -42.87M | -39.64M | -79.65M | 170.91M | 41.93M | 36.85M | -4.60M | -9.17M | 342.63M | 8.99M | 8.70M |
|
Share-based Compensation (Quarter)
|
| 0.85M | -5.53M | 1.40M | 1.08M | 0.00M | 10.91M | 2.18M | 2.34M | 2.60M | 5.17M | 5.32M | 6.15M | 4.40M | 7.68M | 7.81M | 3.60M | 3.66M | 8.33M | 8.72M | 4.07M | 4.07M | 8.83M | 9.49M | 5.03M | 4.96M | 7.27M | 9.55M | 0.18M | 0.17M | 9.87M | 0.80M | 11.60M | 7.42M | 10.95M | 12.88M | 4.58M | 6.92M | 11.73M | 12.28M | 10.08M | 9.95M | 10.80M | 7.32M | 7.23M | 6.87M | 6.38M | 5.37M | 5.42M | 3.39M | 2.78M |
|
Gains from Sales and Divestitures (Quarter)
|
1.21M | | 1.39M | | | | | | | | 0.02M | | | | | | | | 0.32M | | | | 0.06M | | | | 0.21M | | | | 0.22M | | | | 0.47M | | | | 0.81M | | | | 1.28M | | | | 2.79M | | | | 0.53M |
|
Gains from Investment Securities (Quarter)
|
0.03M | | -3.77M | 2.74M | 0.04M | 0.03M | 0.53M | 4.21M | 0.07M | -0.14M | 22.44M | -0.09M | 5.10M | -1.60M | 15.89M | 0.39M | 3.50M | -0.30M | 4.89M | 0.21M | 3.40M | 0.03M | -0.01M | | 0.51M | 0.43M | 1.24M | 0.88M | 0.44M | 0.32M | 0.51M | 1.73M | 0.23M | 0.24M | 0.02M | 2.66M | 0.30M | 0.03M | 0.85M | 2.78M | 0.05M | 0.03M | 0.94M | 0.28M | 0.77M | 0.31M | -1.06M | 0.18M | 0.04M | 0.00M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | 1.17M | -1.30M | | | | | 0.46M | | -0.46M | | | | | 0.41M | | | -0.01M | | | | | | | | -0.09M | | | 26.00M | | 3.24M | -0.35M | 1.48M | 48.23M | 6.80M | -0.03M | | 7.37M | | | 0.50M | 12.45M |
|
Non-cash Items (Quarter)
|
| | | | | | 77.38M | | | | 94.22M | | | | 68.90M | | | | 24.24M | | | | 49.70M | | | | 56.40M | | | | 68.50M | | | | 61.40M | | | | 51.50M | | | | 37.40M | | | | 17.01M | | | | 2.33M |
|
Cash from Operations (Quarter)
|
| | 4.99M | 14.74M | -0.22M | -5.17M | -33.28M | -33.06M | -20.84M | -59.66M | 5.57M | -76.32M | -27.39M | -61.95M | -86.89M | -73.28M | -55.57M | -41.51M | -29.92M | -33.58M | -35.53M | -42.79M | -47.36M | -56.98M | 12.68M | 54.95M | 17.71M | 13.48M | 60.19M | 47.35M | 33.12M | 1.37M | -0.19M | 13.71M | -52.32M | -54.05M | -50.04M | -37.09M | -99.95M | -68.73M | -38.91M | -54.30M | -12.94M | -46.77M | 59.73M | -62.02M | 28.61M | -25.83M | -46.63M | -46.34M | -19.72M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | -0.02M | -0.02M | 0.00M | | 0.11M | 0.23M | 0.08M | 0.32M | 0.33M | 0.25M | 0.09M | 0.01M | 0.36M | 0.28M | 0.09M | 1.22M | 0.55M | 0.18M | 0.31M | 0.61M | 0.63M | 0.33M | 0.31M | 3.38M | 1.00M | 0.48M | 0.32M | -4.25M | 3.70M | 0.32M | 0.62M | 0.80M | 1.34M | 0.24M | 0.26M | -0.43M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.10M | 0.11M | 0.12M | 0.13M | 0.19M | 0.23M | 0.23M | 0.40M | 0.64M | 0.60M | 0.72M | 0.73M | 0.80M | 0.80M | 0.86M | 0.84M | 0.80M | 0.93M | 0.92M | 0.90M | 0.80M | 0.58M | 0.69M | 0.70M | 0.80M | 1.10M | 0.61M | 0.70M | 0.70M | 0.84M | 0.85M | 0.90M | 0.90M | 0.84M | 0.77M | 0.90M | 0.90M | 1.05M | 0.95M | 0.88M | 0.90M | 1.06M | 1.51M | 1.19M | 1.55M | 1.03M | 1.05M | 1.02M | 0.97M | 0.90M |
|
Change in Receivables (Quarter)
|
| | 0.28M | -0.02M | -0.26M | | 2.42M | -0.40M | -0.56M | -0.91M | 1.02M | -0.36M | -0.78M | | 1.44M | -1.83M | -0.03M | | 1.86M | | | | | 46.48M | 30.91M | 12.26M | 52.35M | 25.63M | 5.05M | -11.79M | -3.67M | -16.66M | 1.42M | -5.48M | -13.34M | -5.99M | -1.34M | -24.52M | 18.80M | -8.53M | 39.88M | 75.28M | 44.06M | -8.58M | -76.64M | -7.81M | -56.33M | -50.89M | -55.27M | 4.27M | 8.34M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 5.48M | 6.43M | 10.27M | 14.45M | 17.43M | 9.61M | 15.63M | 4.82M | 8.31M | 11.38M | -7.52M | -6.80M | 9.19M | 2.96M | 11.24M | 23.35M | 9.79M | 2.67M | 13.04M | 19.23M | 11.79M | 11.46M | 7.10M | 6.94M | 6.45M | 22.24M | -3.77M | -2.48M | 1.11M |
|
Change in Account Payables (Quarter)
|
| | -0.27M | 1.91M | -0.34M | 3.02M | -0.95M | 1.70M | 1.79M | 15.61M | -17.57M | -0.05M | -1.06M | -0.52M | -3.32M | 1.23M | -5.06M | 2.95M | 0.23M | -1.07M | 0.83M | -7.52M | 7.46M | -3.96M | 8.04M | -5.51M | 11.33M | -4.96M | -0.17M | -7.98M | 3.29M | 0.20M | -0.98M | 31.27M | -29.62M | 4.76M | -3.33M | -7.57M | 1.60M | 11.74M | 6.05M | 6.76M | -0.79M | 0.62M | 39.46M | -50.36M | 6.34M | 13.04M | -12.21M | -15.30M | -5.09M |
|
Change in Accured Expenses (Quarter)
|
| | 2.11M | 1.19M | -1.49M | 0.80M | 3.45M | 1.94M | 5.56M | 6.26M | -13.80M | -4.74M | -0.11M | 4.77M | 0.14M | -4.83M | -6.27M | 1.23M | -4.21M | -1.50M | 4.61M | -1.32M | 6.68M | -1.90M | 3.21M | 2.85M | 4.18M | 1.65M | -4.51M | 9.10M | -1.24M | 16.90M | 9.56M | -9.94M | 1.41M | -3.24M | -1.84M | 4.46M | 1.22M | -10.19M | 0.89M | 16.52M | 3.69M | 0.74M | -46.61M | -5.03M | -5.97M | -8.32M | 1.00M | -6.31M | 9.87M |
|
Other Working Capital Changes (Quarter)
|
| | 0.09M | 1.45M | -1.45M | 12.16M | -10.11M | -0.39M | 7.18M | -4.46M | -1.81M | 0.67M | -7.60M | -86.08M | -0.22M | -2.08M | 8.53M | -10.99M | -3.25M | -0.71M | -0.18M | -4.30M | 4.05M | 2.80M | -3.96M | 1.81M | 0.02M | 3.10M | 2.48M | 7.77M | -2.50M | -2.11M | -0.23M | 5.22M | -2.30M | -0.25M | 6.47M | 6.29M | -13.21M | -0.13M | -4.66M | 4.86M | -16.23M | 4.43M | -11.60M | 11.48M | -3.47M | 1.84M | -2.23M | -2.01M | -62.04M |
|
Capital Expenditures (Quarter)
|
| | 0.15M | 0.26M | 1.29M | 0.81M | 0.49M | 1.31M | 1.01M | 2.40M | 1.44M | 2.15M | 0.30M | 0.50M | 3.57M | 1.69M | 0.96M | 1.81M | 0.11M | 0.08M | 0.01M | 0.49M | 0.21M | 0.34M | 0.18M | 0.92M | 0.39M | 1.78M | 2.38M | 2.11M | 0.95M | 0.14M | 0.41M | 0.26M | 0.47M | 0.61M | 0.88M | 0.46M | 0.09M | 0.15M | 0.10M | | 0.03M | -187.82M | -40.00M | | | 4.72M | -483.40M | | 8.38M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | 0.01M | | | | | | | | | 0.18M | 0.44M | 0.15M | 0.08M | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.82M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | 2.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 45.00M | 14.50M | | | 14.00M | 16.00M | | | 6.00M | 5.40M | | | | 211.00M | | | 47.70M | 18.97M | | | | | 17.50M | -4.22M | | 131.08M | 6.20M | | 2.49M | | | | | 19.81M |
|
Cash from Investing Activities (Quarter)
|
| | -0.15M | 2.07M | -1.29M | -0.81M | -0.50M | -1.31M | -1.01M | -3.18M | -1.44M | -2.15M | -0.30M | -0.50M | -3.57M | -51.58M | 4.06M | 28.71M | 14.39M | -13.18M | -16.60M | 12.81M | 15.79M | -15.20M | 8.82M | -0.29M | -6.06M | -1.62M | -239.25M | 16.41M | 210.06M | -285.48M | 23.59M | 15.99M | 107.49M | -35.62M | -0.88M | -0.46M | -129.90M | 17.53M | 41.37M | 50.55M | 35.20M | 202.76M | 27.66M | 0.44M | -0.54M | -17.49M | 462.64M | -67.23M | -2.84M |
|
Other financing activities (Quarter)
|
| | | | | 1.72M | 1.75M | 0.04M | -0.00M | 0.26M | 8.99M | 0.46M | 0.50M | 0.34M | 0.20M | 0.13M | 0.26M | | -0.32M | 0.13M | 0.17M | 0.21M | | | | | | 0.88M | -0.98M | -0.15M | -0.14M | 1.73M | -2.04M | -0.18M | -0.18M | 2.66M | 0.64M | 0.32M | 4.61M | 2.78M | 0.30M | 0.12M | -0.20M | 0.74M | 1.71M | 0.01M | 2.43M | 0.26M | 0.02M | 0.00M | 1.14M |
|
Cash from Financing Activities (Quarter)
|
| | | 0.01M | 53.97M | -1.78M | 83.77M | -0.73M | 112.62M | 10.46M | 0.33M | 99.84M | 69.08M | 1.25M | 56.00M | 125.00M | -0.18M | 75.08M | 6.89M | 1.88M | 99.89M | 1.06M | 2.59M | 81.48M | 3.01M | 3.68M | 1.20M | 3.92M | 210.42M | 4.09M | 5.51M | 2.44M | 46.85M | 1.10M | 1.49M | -1.85M | 0.72M | 48.87M | 6.59M | 3.80M | 54.33M | 11.11M | 0.37M | 0.89M | -187.93M | -0.17M | 0.23M | -0.26M | -281.52M | 0.00M | 8.08M |
|
Exchange Rate Effect (Quarter)
|
| | | -0.06M | 0.10M | -0.23M | -0.47M | -0.15M | 0.17M | -0.02M | 0.08M | -0.05M | -0.04M | -0.04M | -0.27M | -0.17M | 0.12M | -0.07M | -0.01M | -0.01M | 0.23M | 0.12M | 0.14M | -0.14M | -0.09M | 0.06M | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | 4.84M | 16.76M | 52.55M | -7.99M | 49.52M | -35.26M | 90.95M | -52.40M | 4.54M | 21.33M | 41.36M | -61.24M | -34.73M | -0.02M | -51.57M | 62.20M | -8.65M | -44.90M | 47.98M | -28.80M | -28.85M | 9.16M | 24.41M | 58.40M | 12.74M | 15.78M | 31.36M | 67.85M | 248.69M | -281.67M | 70.25M | 30.80M | 56.66M | -91.52M | -50.20M | 11.32M | -223.26M | -47.40M | 56.77M | 7.35M | 22.63M | 156.88M | -100.53M | -61.74M | 28.30M | -43.58M | 134.48M | -113.56M | -14.47M |
|
Free Cash Flow (Quarter)
|
| | 4.84M | 14.48M | -1.51M | -5.98M | -33.77M | -34.38M | -21.85M | -62.05M | 4.12M | -78.46M | -27.69M | -62.45M | -90.46M | -74.97M | -56.53M | -43.33M | -30.03M | -33.66M | -35.53M | -43.28M | -47.58M | -57.32M | 12.49M | 54.03M | 17.32M | 11.69M | 57.81M | 45.24M | 32.17M | 1.22M | -0.60M | 13.45M | -52.79M | -54.66M | -50.92M | -37.55M | -100.04M | -68.88M | -39.02M | -54.30M | -12.97M | 141.06M | 99.73M | -62.02M | 28.61M | -30.55M | 436.77M | -46.34M | -28.09M |
|
Net Cash Flow (Quarter)
|
| | 4.84M | 16.83M | 52.46M | -7.76M | 49.98M | -35.10M | 90.78M | -52.38M | 4.45M | 21.38M | 41.39M | -61.19M | -34.46M | 0.14M | -51.69M | 62.27M | -8.64M | -44.89M | 47.76M | -28.92M | -28.98M | 9.29M | 24.50M | 58.34M | 12.85M | 15.78M | 31.36M | 67.85M | 248.69M | -281.67M | 70.25M | 30.80M | 56.66M | -91.52M | -50.20M | 11.32M | -223.26M | -47.40M | 56.77M | 7.35M | 22.63M | 156.88M | -100.53M | -61.74M | 28.30M | -43.58M | 134.48M | -113.56M | -14.47M |