|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | 0.81M | | | | 1.28M | | | | 2.79M | | | | 0.53M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.40M | | | | 51.50M | | | | 37.40M | | | | 17.01M | | | | 2.33M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.44M | 0.15M | 0.08M | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.82M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.70M | 18.97M | | | | | 17.50M | -4.22M | | 131.08M | 6.20M | | 2.49M | | | | | 19.81M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 |