|
Net Income (Quarter)
|
9.98M | -1.92M | 13.50M | -9.48M | -5.74M | -11.43M | -22.41M | -31.77M | -11.21M | -16.21M | -40.89M | -3.83M | -12.01M | -18.80M | -32.28M | -28.66M | -32.57M | -30.23M | 0.61M | -31.53M | -30.36M | -23.18M | -50.40M | 2.53M | 0.90M | -13.02M | -4.14M | 60.72M | -18.54M | -94.89M | 10.08M | 10.47M | -13.16M | -12.20M | 5.39M | -12.87M | -7.13M | -6.08M | 24.99M | 0.88M | -7.06M | -2.54M | -2.88M | -7.46M | -79.95M | -4.16M | 90.58M | -24.58M | -13.36M | -9.09M | -11.62M | -38.83M | -16.44M | -25.95M | 80.78M | -18.62M | -16.51M | -18.32M | 51.21M | -135.03M | -20.44M | -24.03M | 183.84M |
|
Share-based Compensation (Quarter)
|
| 3.26M | 2.70M | 3.38M | 3.56M | 3.16M | 3.38M | 4.68M | 5.77M | 6.04M | 5.59M | 6.21M | 5.45M | 5.68M | 5.66M | 3.42M | 2.98M | 2.81M | 2.31M | 2.69M | 2.66M | 2.66M | 2.77M | 2.42M | 2.04M | 2.08M | 1.56M | 1.91M | 2.78M | 1.92M | 1.82M | 1.90M | 1.21M | 1.21M | 0.99M | 1.25M | 0.92M | 0.89M | 0.82M | 1.05M | 0.76M | 0.71M | 0.43M | 3.37M | 3.42M | 3.44M | 4.77M | 8.25M | 6.47M | 5.96M | 5.79M | 6.10M | 6.09M | 6.09M | 5.06M | 2.63M | 2.86M | 2.86M | 2.45M | 1.78M | 2.40M | 2.19M | 2.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | -0.02M | 0.02M | 0.04M | 0.08M | -0.07M | -0.09M | -0.08M | -0.07M | -0.08M | -0.20M | 0.73M | 0.03M | 2.07M | -2.96M | 0.05M | 0.05M | 1.96M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | | | | | 0.95M | | | | 0.76M | | | | 0.72M | | | | 0.43M | | | | 0.42M | | | | 0.35M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | 0.68M | 1.49M | 12.96M | 1.27M | 1.54M | -8.11M | 1.09M | 0.54M | 0.12M | | 0.49M | 0.12M | 0.12M | | 0.49M | 0.11M | -2.20M | | | | | | | | -0.69M | 2.50M | -0.87M | -0.18M | -0.16M | -1.34M | | | | -1.51M | 0.03M | | | | -0.05M | | | -1.32M | | | | | 0.17M | | | -0.10M | 0.01M | | | 1.75M | 0.00M | 0.50M | | 2.71M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | 0.08M | 0.18M | 0.08M | 0.01M | 0.21M | 0.17M | 0.10M | 4.77M | 0.02M | 0.06M | 0.58M | 1.31M | 0.54M | -0.43M | 0.12M | 4.77M | | | | | | | | | | | 52.66M | -0.06M | | | | | | | | | | | | | | | | | | | | | 0.33M | | 0.22M | 0.08M | | | | 0.38M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | 7.45M | 16.93M | 7.98M | 8.57M | 8.54M | 8.56M | 11.53M | | 2.70M | 9.67M | 6.97M | 1.67M | 9.34M | | | | | | | | | | | | | | | | | | 1.90M | | | | 1.60M | | | | 5.13M | | 4.70M | 4.70M | 8.40M | 4.30M | 4.20M | 4.10M | 0.40M | 3.80M | 3.80M | 3.80M | 0.40M | 4.00M | 3.90M | 3.90M | 2.60M |
|
Cash from Operations (Quarter)
|
| 15.83M | -22.50M | 10.87M | -0.22M | -16.64M | -21.14M | -16.90M | -1.32M | -0.71M | -0.84M | -16.93M | 9.95M | 4.56M | -2.27M | -14.53M | -28.76M | -13.12M | -19.60M | 20.86M | -23.71M | 1.85M | -11.09M | 26.77M | 0.84M | 16.63M | 2.04M | 1.40M | -6.46M | 1.65M | -0.91M | -2.35M | 25.27M | 6.08M | 8.98M | -8.23M | 17.01M | -4.18M | 7.68M | -4.26M | 54.02M | 3.36M | 7.92M | 3.26M | 9.66M | 19.93M | 8.46M | 4.84M | 27.40M | -0.51M | 35.00M | -19.00M | 12.04M | 7.75M | 42.99M | 2.59M | 18.77M | 21.36M | 21.86M | 23.43M | 35.90M | 13.09M | 13.11M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.30M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | 0.72M | 0.67M | -1.15M | 2.49M | 0.56M | 0.48M | 0.49M | 0.49M | 0.34M | 0.27M | 0.29M | 0.24M | 0.11M | 0.03M | 0.25M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | 0.65M | 1.04M | 0.90M | 0.64M | 0.68M | 0.70M | 0.69M | 0.70M | 0.74M | 0.73M | 0.75M | 0.73M | 0.83M | 0.86M | 0.92M | 0.80M | 0.08M | 2.84M | -2.92M | | 0.08M | 0.10M | -5.06M | 4.88M | 0.10M | 3.68M | -3.48M | 0.09M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | 1.95M | -1.72M | 0.11M | 0.12M | 0.12M | 0.20M | 0.26M | 0.25M | 0.40M | 0.75M | 0.75M | 0.78M | 0.78M | 1.89M | 0.76M | 0.77M | 0.76M | 0.67M | 0.47M | 0.39M | 0.36M | 0.31M | 0.24M | 0.39M | 0.34M | -0.13M | 0.20M | 0.29M | -0.43M | -1.27M | -0.15M | 1.84M | -2.25M | -0.17M | -0.09M | 1.46M | -1.44M | 0.02M | 0.01M | 0.01M | 0.00M | -0.01M | -0.05M | -0.26M | -0.56M | 0.92M | -1.21M | -0.98M | -1.28M | 5.05M | | | 3.54M | 1.24M | 1.26M | 1.32M | 12.41M | -9.71M |
|
Depreciation & Amortization (CF) (Quarter)
|
5.07M | 5.51M | 6.92M | 7.21M | 7.63M | 7.55M | 8.01M | 8.14M | 8.91M | 9.05M | 10.16M | 10.16M | 10.78M | 10.92M | 10.46M | 11.52M | 11.61M | 12.32M | 13.61M | 12.89M | 13.40M | 14.00M | 14.93M | 14.96M | 14.92M | 14.80M | 14.58M | 15.32M | 14.34M | 14.10M | 12.86M | 12.80M | 13.33M | 13.36M | 12.35M | 12.48M | 12.61M | 12.25M | 12.29M | 11.92M | 12.05M | 11.74M | 11.96M | 11.73M | 11.38M | 11.09M | 10.98M | 11.39M | 10.56M | 20.54M | 12.19M | 10.68M | 10.89M | 13.39M | 10.71M | 11.18M | 11.26M | 11.35M | 10.94M | 62.27M | 9.96M | 14.68M | 11.70M |
|
Change in Receivables (Quarter)
|
| -0.61M | 26.61M | -24.39M | 5.79M | 2.74M | 15.99M | 1.73M | 5.69M | 2.70M | -11.96M | 17.96M | -18.37M | 1.98M | -1.12M | -1.57M | 8.78M | 10.39M | 37.97M | -35.56M | -5.07M | -0.52M | 37.73M | -35.94M | 11.71M | -6.91M | 0.96M | -18.60M | -5.09M | -0.24M | 17.05M | 36.80M | -34.61M | 4.42M | -0.24M | 0.01M | -9.37M | 5.41M | 67.36M | 0.18M | -74.08M | 11.30M | 8.82M | 1.79M | -4.00M | 2.73M | 23.74M | -12.88M | -6.15M | 38.16M | -18.07M | 19.70M | -36.22M | 23.56M | 0.67M | -12.57M | 8.40M | 5.10M | 7.25M | -15.34M | -14.74M | 13.01M | 19.84M |
|
Change in Inventory (Quarter)
|
| 1.77M | 1.45M | 6.51M | 2.49M | 2.94M | 2.84M | 3.37M | -3.14M | 1.27M | 0.38M | 6.07M | -3.30M | 3.77M | -5.90M | 4.47M | 0.91M | -3.69M | -0.71M | -1.88M | -1.41M | -0.62M | -1.28M | 0.75M | -1.01M | 1.31M | 0.48M | -0.16M | 2.32M | -2.65M | -0.47M | 2.70M | -0.52M | 0.21M | -1.34M | -2.02M | 1.37M | -2.14M | -0.64M | -0.05M | -0.17M | -0.22M | 0.33M | 0.18M | 0.56M | 2.52M | 2.45M | 1.81M | 2.68M | 3.11M | 1.72M | 2.63M | 0.86M | 2.52M | 5.38M | 3.96M | 0.75M | -3.53M | -1.13M | 1.96M | 0.81M | 0.94M | 0.73M |
|
Change in Account Payables (Quarter)
|
| 13.52M | -14.09M | -8.02M | 5.96M | -3.81M | 6.20M | -8.65M | 1.99M | 4.25M | 2.08M | -11.74M | -5.52M | 9.35M | 0.95M | 5.71M | -7.43M | 10.90M | -0.06M | -2.98M | -8.59M | 0.24M | -0.68M | -3.48M | 0.83M | 1.71M | 0.28M | -7.44M | -3.85M | 1.86M | 0.46M | 3.97M | -7.42M | 1.07M | 3.05M | -1.21M | 1.77M | -3.77M | 12.53M | -5.59M | -4.98M | 1.94M | -0.71M | 0.45M | 1.10M | -1.73M | 6.80M | 0.11M | 6.80M | -0.97M | 3.39M | -0.61M | -5.75M | 10.55M | 10.57M | -11.74M | -5.53M | -5.82M | 4.31M | -4.71M | -1.37M | 4.64M | -0.15M |
|
Change in Accured Expenses (Quarter)
|
| 5.18M | 0.37M | -4.90M | 1.14M | 7.01M | 1.58M | 11.96M | 13.11M | 0.75M | -20.85M | 10.97M | 2.80M | 4.07M | 1.56M | -1.42M | 2.55M | 7.33M | -0.81M | -3.07M | -12.24M | 6.52M | 10.92M | -4.14M | -5.39M | 4.83M | -1.44M | -16.30M | -7.78M | 1.88M | 7.49M | 2.88M | -4.31M | 3.49M | 0.61M | -10.76M | 2.81M | 1.53M | 25.02M | -1.67M | -17.81M | 2.00M | 3.60M | 0.29M | -3.00M | 10.27M | 9.05M | -7.93M | 6.61M | 14.54M | 3.06M | 6.81M | -21.15M | 6.48M | 7.84M | -8.10M | 7.37M | 6.64M | 2.14M | -4.50M | 5.18M | 2.04M | 7.50M |
|
Other Working Capital Changes (Quarter)
|
| -0.59M | 1.27M | 1.38M | 1.56M | 10.19M | 1.58M | 7.89M | 8.82M | -2.34M | -18.58M | 2.28M | -2.46M | 0.37M | -0.76M | -0.86M | -1.03M | 7.13M | -6.60M | -4.54M | -2.79M | 0.57M | 2.63M | 0.79M | -2.21M | 1.41M | -0.47M | 0.17M | -0.85M | -1.24M | 11.18M | 1.52M | 1.74M | -3.53M | -1.29M | -0.78M | -1.08M | -1.19M | 19.67M | -0.85M | 0.49M | -11.59M | 6.68M | -1.05M | -0.70M | 1.08M | 5.22M | 0.80M | 1.20M | -4.33M | 3.69M | 0.13M | 6.83M | -9.93M | 2.46M | 2.83M | -8.43M | 1.20M | -1.63M | 0.93M | -0.38M | -0.50M | -8.45M |
|
Capital Expenditures (Quarter)
|
| 24.02M | -0.61M | 10.82M | 16.77M | 12.28M | 26.82M | 36.62M | 39.28M | 56.93M | 60.05M | 21.70M | 18.57M | 19.77M | 26.69M | 46.85M | 14.99M | 13.27M | 13.51M | 12.51M | 13.73M | 13.99M | 11.19M | 5.25M | 6.34M | 5.07M | 6.98M | 7.58M | 6.39M | 13.56M | 8.78M | 7.13M | 2.70M | 4.38M | 11.05M | 4.32M | 3.43M | 4.51M | 14.84M | 3.66M | 2.70M | 3.63M | 3.29M | 3.33M | 4.56M | 12.31M | 2.88M | 7.37M | 10.08M | 11.64M | 15.43M | 17.78M | 24.98M | 24.54M | 33.64M | 18.21M | 13.94M | 21.32M | 11.53M | 7.49M | 4.96M | 6.62M | 6.61M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.21M | 0.00M | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | 0.53M | | 4.39M | 1.95M | 0.23M | 1.20M | 0.69M | 2.54M | 1.39M | 0.06M | 0.01M | 1.57M | 0.74M | -2.32M | 0.04M | 0.04M | 0.05M | 0.23M | | | 0.23M | 0.03M | 0.31M | | | | | 5.01M | 0.09M | -5.10M |
|
Acquisitions (Quarter)
|
| | 4.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | 6.12M | | | | | | | 40.59M | | | 1.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | 10.26M | 22.00M | 21.23M | 14.62M | 39.06M | 18.37M | 29.82M | 25.33M | 41.38M | 75.38M | 47.01M | 17.86M | 43.70M | 68.41M | 66.89M | 22.05M | 24.91M | 51.84M | 53.52M | 25.58M | 69.94M | 123.18M | 55.18M | 125.78M | 159.32M | 85.52M | 26.40M | 45.27M | 66.23M | 42.81M | 56.50M | 29.35M | 16.00M | | 58.30M | 29.00M | 17.00M | 119.69M | 109.00M | 85.25M | 117.99M | 89.40M | 135.50M | 55.00M | 138.90M | 149.88M | 159.07M | 285.26M | 252.68M | 253.62M | 384.32M | 158.00M | 225.21M | 218.48M |
|
Cash from Investing Activities (Quarter)
|
| -39.44M | -5.01M | -41.55M | -16.91M | -58.77M | -48.68M | -32.04M | -19.06M | -75.41M | -37.43M | -2.86M | -59.97M | 17.03M | -109.18M | -78.03M | -3.43M | 1.63M | 32.95M | -3.94M | -29.25M | 0.59M | -1.27M | 21.84M | -8.46M | -3.84M | -5.84M | 36.42M | 19.06M | -5.22M | -9.57M | 7.28M | -85.38M | 112.36M | 20.10M | 5.06M | -2.10M | -3.48M | -0.98M | 30.44M | 13.12M | 13.71M | -33.10M | -6.13M | -144.25M | -11.43M | -45.86M | 1.36M | -71.76M | -30.32M | -47.83M | 60.52M | -122.54M | -34.71M | -105.28M | -19.85M | 15.93M | -26.63M | -47.13M | 7.40M | -14.04M | 36.68M | 33.07M |
|
Other financing activities (Quarter)
|
| | | 1.77M | | -1.35M | | | | | | | | 7.80M | 1.63M | 0.91M | | | -0.02M | | | 0.80M | 0.49M | 0.68M | 0.62M | 0.39M | 0.94M | 0.05M | 0.06M | | | | | | 0.91M | | | | 0.09M | | | | | | 6.00M | -5.27M | 5.27M | | 0.05M | | 0.44M | 0.17M | 1.26M | 0.29M | -1.56M | 0.30M | 0.54M | 0.08M | -0.04M | 0.50M | -0.50M | | 0.50M |
|
Cash from Financing Activities (Quarter)
|
| 0.09M | 52.27M | 28.29M | 0.56M | 198.69M | 150.29M | 0.54M | 2.50M | 52.65M | -2.07M | -5.91M | 53.77M | 244.16M | -1.30M | 6.24M | 2.89M | 1.53M | -36.44M | -1.15M | -0.76M | -2.38M | 4.69M | -6.21M | 22.39M | -73.41M | 1.50M | -33.74M | -10.04M | -0.16M | 0.78M | 5.03M | 56.47M | -1.88M | -154.83M | 2.08M | -2.07M | -1.13M | 8.80M | -5.55M | -57.62M | -4.71M | 49.23M | 6.53M | 151.83M | -2.49M | -3.04M | -4.81M | -5.93M | -3.20M | 115.58M | -0.77M | -1.42M | -0.84M | 142.15M | 1.83M | -0.97M | -0.95M | -1.85M | -1.92M | -8.28M | -0.77M | -71.14M |
|
Exchange Rate Effect (Quarter)
|
| | | -0.86M | -0.10M | 0.45M | -1.34M | 0.94M | -0.07M | -0.18M | -0.21M | -0.25M | -0.30M | 0.37M | 0.65M | 0.62M | -0.33M | -0.05M | 0.79M | -1.29M | 0.15M | -1.52M | -0.45M | 1.13M | 0.29M | -0.14M | -0.39M | 0.18M | 0.27M | 0.30M | 0.14M | -0.07M | -0.06M | 0.06M | 0.35M | 0.07M | 0.06M | -0.02M | 0.03M | -0.33M | 0.13M | 0.08M | 0.32M | 0.07M | 0.10M | -0.15M | -0.01M | 0.12M | -0.19M | -0.35M | 0.07M | 0.11M | 0.27M | -0.26M | 0.00M | -0.12M | 0.01M | 0.09M | -0.33M | 0.22M | -0.06M | -0.25M | -0.24M |
|
Change in Cash (Quarter)
|
| -23.52M | 23.02M | -3.25M | -16.67M | 123.73M | 79.12M | -47.46M | -17.95M | -23.65M | -40.55M | -25.95M | 3.45M | 266.12M | -112.10M | -85.70M | -29.63M | -10.01M | -22.31M | 14.48M | -53.57M | -1.45M | -8.12M | 43.52M | 15.08M | -60.76M | -2.68M | 4.26M | 2.83M | -3.44M | -9.57M | 9.89M | -3.69M | 116.61M | -125.40M | -1.01M | 12.90M | -8.81M | 15.52M | 20.30M | 9.64M | 12.43M | 24.37M | 3.72M | 17.35M | 5.87M | -40.46M | 1.51M | -50.48M | -34.37M | 102.83M | 40.86M | -111.64M | -28.06M | 79.86M | -15.55M | 33.73M | -6.14M | -27.44M | 29.12M | 13.52M | 48.75M | -25.20M |
|
Free Cash Flow (Quarter)
|
| -8.19M | -21.89M | 0.05M | -16.99M | -28.93M | -47.96M | -53.52M | -40.60M | -57.64M | -60.89M | -38.63M | -8.62M | -15.21M | -28.96M | -61.38M | -43.75M | -26.39M | -33.12M | 8.35M | -37.44M | -12.15M | -22.27M | 21.52M | -5.50M | 11.56M | -4.93M | -6.18M | -12.84M | -11.91M | -9.69M | -9.48M | 22.57M | 1.70M | -2.08M | -12.54M | 13.59M | -8.69M | -7.16M | -7.92M | 51.32M | -0.27M | 4.63M | -0.07M | 5.10M | 7.62M | 5.58M | -2.53M | 17.32M | -12.15M | 19.58M | -36.78M | -12.94M | -16.80M | 9.36M | -15.62M | 4.83M | 0.04M | 10.33M | 15.94M | 30.94M | 6.47M | 6.50M |
|
Net Cash Flow (Quarter)
|
| -23.52M | 24.75M | -2.39M | -16.57M | 123.28M | 80.46M | -48.40M | -17.88M | -23.47M | -40.34M | -25.70M | 3.75M | 265.75M | -112.75M | -86.33M | -29.30M | -9.96M | -23.10M | 15.77M | -53.72M | 0.06M | -7.67M | 42.39M | 14.78M | -60.62M | -2.29M | 4.08M | 2.57M | -3.74M | -9.71M | 9.96M | -3.63M | 116.56M | -125.74M | -1.09M | 12.85M | -8.79M | 15.49M | 20.63M | 9.52M | 12.35M | 24.05M | 3.65M | 17.25M | 6.01M | -40.44M | 1.39M | -50.29M | -34.03M | 102.76M | 40.75M | -111.92M | -27.80M | 79.86M | -15.43M | 33.72M | -6.22M | -27.11M | 28.90M | 13.58M | 49.00M | -24.96M |