|
Net Income (Quarter)
|
1.88M | 313.99M | 185.89M | -0.04M | -0.30M | | -0.05M | -0.47M | -0.13M | -0.02M | -0.56M | 0.08M | | | | | -13.56M | | -2.83M | -0.18M | 0.12M | -2.48M | | | | 7.72M | -38.48M | 28.32M | -0.49M |
|
Share-based Compensation (Quarter)
|
| 1.77M | 2.65M | 3.53M | 3.67M | 2.44M | 2.55M | 7.92M | 2.46M | 2.50M | 2.56M | 2.67M | 2.42M | 3.69M | 2.62M | 4.26M | 4.55M | 2.55M | 2.34M | 1.95M | 1.93M | 2.02M | 2.24M | 2.26M | 2.19M | 2.09M | 1.38M | 2.33M | 1.25M |
|
Gains from Investment Securities (Quarter)
|
| 0.74M | 0.91M | -1.57M | 0.83M | -0.64M | 0.64M | 2.15M | -6.94M | 0.62M | 8.29M | -8.05M | 0.02M | 11.24M | | 28.97M | 21.18M | 0.74M | | | 23.35M | 12.73M | 12.92M | 32.47M | -25.65M | | | | -1.25M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | 2.07M | | | 37.93M | 1.74M | 1.04M | 1.78M | -222.85M | 3.49M | | | -0.09M | -0.76M | 0.97M | | | -0.19M | | 10.42M | 0.34M | 0.01M | 2.50M | 3.03M | -4.07M |
|
Cash from Operations (Quarter)
|
| -13.84M | -42.93M | -20.02M | -54.40M | -38.90M | -39.48M | -28.17M | -38.33M | -46.62M | -39.58M | -31.48M | -35.94M | -33.91M | -17.28M | -13.38M | -24.37M | -47.69M | -11.77M | -0.18M | 16.82M | -2.20M | 1.74M | 11.58M | 7.72M | -2.10M | 2.82M | 13.31M | 11.84M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.49M | 0.68M | 1.78M | 1.31M | 1.16M | 1.72M | 2.22M | 1.95M | 1.88M | 3.20M | 3.83M | 6.49M | 2.82M | 4.23M | 3.45M | 2.62M | 2.40M | 2.38M | 2.15M | 1.18M | 1.73M | 1.51M | 3.57M | 2.52M | 2.84M | 4.20M | 3.53M | 3.66M |
|
Change in Receivables (Quarter)
|
| | | | | 1.24M | 1.81M | 0.66M | 1.02M | -5.69M | 7.88M | 3.55M | -9.24M | -2.44M | 0.45M | 0.81M | 0.02M | -0.67M | -9.95M | 10.60M | -9.18M | 1.65M | -0.65M | -2.67M | -0.40M | 2.38M | 1.69M | 6.44M | 6.23M |
|
Change in Inventory (Quarter)
|
| | | | | 14.32M | 9.97M | -9.33M | -14.23M | 0.74M | -11.69M | -3.38M | 2.77M | 3.87M | 4.28M | -3.90M | 2.98M | 6.82M | 0.43M | -8.23M | -6.42M | 0.78M | -1.07M | -6.87M | -0.26M | 1.63M | 5.09M | 6.31M | -2.63M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | -3.12M | | | | -0.18M | 0.66M | -2.11M | 0.76M | 1.55M | -4.03M | -5.12M | 6.82M | -2.77M | -1.71M | -4.62M | 1.65M | -1.64M | 0.58M | -0.17M | 2.33M |
|
Change in Accured Expenses (Quarter)
|
| | | | | 2.04M | -10.46M | 9.75M | 3.72M | -10.17M | -3.24M | 2.32M | 6.12M | -3.15M | 1.63M | 1.43M | -2.83M | -7.89M | 2.11M | 7.69M | 3.25M | -5.06M | 1.75M | 4.95M | 1.21M | -8.88M | 0.86M | 4.28M | 6.17M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | 34.21M | -32.81M | 0.01M | 0.07M | -0.38M | 0.01M | -0.06M | 0.04M | -0.08M | 0.00M | | -0.01M | -0.00M |
|
Other Working Capital Changes (Quarter)
|
| -14.12M | 35.71M | 3.51M | -20.51M | 2.44M | -3.63M | 2.52M | -1.34M | 3.74M | -5.00M | 0.21M | -2.05M | 1.20M | 2.56M | -2.85M | -1.90M | 0.85M | -1.33M | -0.59M | -0.36M | 0.98M | -0.98M | 1.21M | -0.70M | 0.06M | -1.45M | 3.73M | -0.55M |
|
Capital Expenditures (Quarter)
|
| 10.12M | 10.80M | 16.70M | 1.04M | 6.41M | 6.93M | 7.99M | 10.08M | 6.68M | 1.67M | 2.30M | 0.49M | 0.71M | 1.51M | 0.13M | 0.36M | 0.80M | 0.49M | 0.07M | 1.22M | 1.72M | 0.73M | 6.42M | 3.54M | 15.26M | 3.84M | 4.48M | 2.14M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | 2.06M | 0.72M | -0.01M | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| 0.04M | 0.43M | 0.10M | -0.28M | 1.10M | 1.65M | 0.34M | 0.89M | 0.39M | 0.45M | 0.20M | 0.07M | 0.02M | 0.60M | 0.76M | 0.40M | | 0.01M | 0.34M | 0.57M | 0.27M | 0.19M | 0.12M | 0.17M | 0.10M | 0.00M | 0.10M | 0.14M |
|
Acquisitions (Quarter)
|
| | | | 221.34M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | 0.04M | -0.04M | | | | | 0.00M | -0.00M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 80.33M | 198.94M | -274.53M | 291.99M | | 136.20M | -0.40M | 79.50M | | 117.97M | -1.05M | 151.94M | 113.36M | 56.06M | 211.35M | 152.07M | 188.87M | -1.43M | -0.28M | -1.35M | | | | |
|
Cash from Investing Activities (Quarter)
|
| -4.18M | -584.43M | -89.00M | 74.34M | 59.09M | -19.29M | -1.99M | -17.66M | -9.72M | -96.85M | -3.67M | 81.34M | 0.10M | -40.42M | -119.98M | 158.46M | -303.81M | 4.85M | 157.57M | 81.89M | 189.56M | -8.56M | -0.82M | -5.03M | -55.36M | -0.98M | -23.00M | 2.78M |
|
Other financing activities (Quarter)
|
| 3.64M | -3.56M | 3.64M | | | 0.00M | -0.18M | 0.30M | 0.01M | 0.00M | 0.01M | -0.00M | 0.07M | -0.02M | -0.12M | 0.00M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 1,791.20M | 0.23M | 30.77M | 35.66M | -0.45M | 0.45M | -2.33M | -0.72M | -8.66M | -0.24M | -4.26M | -0.28M | -0.46M | -1.57M | -0.24M | -0.62M | -0.74M | -0.04M | -0.03M | -0.22M | -0.65M | -0.26M | -0.01M | -0.31M | -2.93M | -7.69M | -1.87M | -7.42M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | 0.83M | | | | | | | | 0.38M | | | | | | | | | | 3.86M | | 2.56M |
|
Exchange Rate Effect (Quarter)
|
| 14.42M | 21.66M | -13.39M | 29.68M | -91.04M | 39.62M | 20.63M | 36.89M | 11.42M | 7.40M | -13.20M | -0.72M | 8.84M | -12.72M | -22.64M | -2.12M | 1.27M | 2.73M | 4.87M | -0.85M | -0.88M | 0.15M | 3.09M | -5.60M | -0.60M | 2.45M | 1.31M | 0.43M |
|
Change in Cash (Quarter)
|
| 1,787.60M | -605.47M | -91.64M | 85.28M | -71.30M | -18.70M | -11.85M | -19.82M | -53.57M | -129.27M | -52.61M | 44.41M | -25.44M | -71.99M | -156.25M | 131.35M | -350.98M | -4.24M | 162.23M | 97.64M | 185.82M | -6.92M | 13.85M | -3.23M | -60.99M | -3.40M | -10.25M | 7.62M |
|
Free Cash Flow (Quarter)
|
| -23.96M | -53.73M | -36.73M | -55.44M | -45.31M | -46.41M | -36.16M | -48.41M | -53.30M | -41.25M | -33.78M | -36.43M | -34.62M | -18.79M | -13.52M | -24.74M | -48.50M | -12.27M | -0.25M | 15.60M | -3.93M | 1.01M | 5.17M | 4.18M | -17.35M | -1.02M | 8.83M | 9.70M |
|
Net Cash Flow (Quarter)
|
| 1,773.18M | -627.13M | -78.26M | 55.60M | 19.74M | -58.32M | -32.48M | -56.71M | -65.00M | -136.67M | -39.41M | 45.12M | -34.27M | -59.27M | -133.61M | 133.47M | -352.25M | -6.96M | 157.36M | 98.49M | 186.71M | -7.07M | 10.75M | 2.38M | -60.38M | -5.85M | -11.56M | 7.19M |