|
Net Income (Quarter)
|
-33.62M | -32.88M | -42.29M | -31.28M | -25.98M | -51.85M | -35.51M | -28.41M | -19.22M | -29.87M | -24.53M | -19.00M | -82.91M | -57.28M | -50.48M | -41.76M | -30.37M | -48.31M | -54.63M | -48.93M | 0.51M | 8.49M | 26.67M | 37.80M | 46.23M | 46.69M | -16.82M | -88.63M | -110.99M | -77.64M | -33.97M | 61.44M |
|
Share-based Compensation (Quarter)
|
1.72M | 2.22M | 13.46M | 3.10M | 3.75M | 29.86M | 21.97M | 24.36M | 23.64M | 37.71M | 40.61M | 47.71M | 54.36M | 76.29M | 86.67M | 92.64M | 102.49M | 131.55M | 140.11M | 152.35M | 130.86M | 164.78M | 159.61M | 193.42M | 183.12M | 200.88M | 208.89M | 268.50M | 253.60M | 287.15M | 281.97M | 273.95M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | -0.21M | -0.76M | -0.37M | -12.62M | 1.75M | -0.15M | 0.68M | -0.98M | -0.26M | -0.10M | -2.00M | -1.03M | -0.26M | -1.67M | -0.19M | -7.78M | -1.68M | -0.64M | -3.04M | -9.44M |
|
Gains from Investment Securities (Quarter)
|
-0.05M | 6.60M | -0.04M | 3.80M | 0.42M | 80.90M | -6.02M | 1.86M | | 0.66M | -0.66M | 84.90M | 1.39M | 1.74M | -4.95M | 76.50M | | 4.97M | -7.04M | 14.02M | -0.75M | -0.78M | 23.41M | -25.06M | 7.59M | 2.66M | 3.94M | -17.96M | 17.03M | 11.25M | -31.81M | 44.43M |
|
Asset Writedowns and Impairment (Quarter)
|
0.09M | 0.12M | 0.28M | 0.07M | -0.25M | 0.28M | 0.39M | 0.14M | 0.15M | -0.42M | -0.18M | -0.10M | 0.27M | 0.08M | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
286.10M | | | 286.10M | 15.51M | 10.81M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-6.39M | -28.74M | -3.64M | 15.81M | 1.42M | -6.21M | 38.63M | 66.11M | 98.58M | 55.02M | 88.50M | 114.46M | 147.53M | 108.47M | 159.06M | 159.72M | 214.96M | 209.91M | 242.85M | 273.29M | 300.89M | 244.78M | 273.52M | 347.02M | 383.23M | 326.64M | 326.14M | 345.72M | 384.11M | 332.83M | 397.54M | 497.87M |
|
Amortizatization of Intangibles (Quarter)
|
0.01M | 0.20M | 0.10M | 0.75M | 0.15M | 0.10M | 0.10M | -0.83M | -0.58M | 0.10M | 0.40M | | 2.42M | 3.30M | 3.40M | 3.83M | 4.10M | 4.10M | 4.10M | 4.26M | 4.17M | 4.10M | 4.60M | -10.63M | 6.00M | 6.30M | 6.30M | 7.30M | 7.63M | 7.60M | 7.80M | |
|
Depreciation & Amortization (CF) (Quarter)
|
3.00M | 3.40M | 3.80M | 4.62M | 4.90M | 5.30M | 5.80M | 7.03M | 8.20M | 9.40M | 10.10M | 11.01M | 11.97M | 12.70M | 14.50M | 16.40M | 16.34M | 17.80M | 19.48M | 23.62M | 26.41M | 29.77M | 33.79M | 36.87M | 42.69M | 46.25M | 48.91M | 50.10M | 56.42M | 60.41M | 64.05M | 69.33M |
|
Change in Receivables (Quarter)
|
-20.68M | 18.57M | 20.05M | 15.48M | -5.38M | 28.18M | 30.83M | 18.88M | -20.65M | 4.63M | 22.62M | 66.42M | -31.74M | 55.64M | 16.74M | 84.71M | 1.06M | 49.67M | 66.51M | 140.87M | -165.09M | 78.37M | 20.86M | 283.56M | -150.25M | -41.81M | 152.88M | 313.40M | -319.87M | 77.86M | 125.81M | 348.72M |
|
Change in Account Payables (Quarter)
|
2.32M | -10.02M | 1.42M | 3.88M | 2.82M | -8.71M | 2.12M | -2.80M | 4.74M | 4.90M | -3.08M | 4.77M | -10.56M | 15.95M | -12.42M | 40.28M | -36.43M | 37.23M | 24.21M | -40.47M | -18.60M | 15.61M | 5.34M | -21.26M | 0.28M | -0.35M | 34.17M | 50.84M | -83.23M | 69.92M | 3.68M | -1.64M |
|
Change in Accured Expenses (Quarter)
|
-4.30M | -4.76M | 6.73M | 5.89M | -2.41M | 3.18M | 16.85M | -7.52M | 0.65M | -1.36M | 19.42M | 14.37M | 42.18M | 25.11M | 7.14M | -41.74M | -7.30M | 7.54M | 21.39M | 43.59M | -36.58M | 6.42M | 31.97M | 63.29M | -17.69M | 25.66M | 77.70M | 132.85M | -43.76M | 56.48M | 7.14M | 2.73M |
|
Other Working Capital Changes (Quarter)
|
-0.31M | 37.56M | 34.97M | -72.22M | 24.81M | -12.31M | -12.51M | 280.77M | -2.98M | 8.22M | -6.68M | -6.67M | -2.56M | 254.30M | 123.84M | 240.83M | 163.28M | -152.34M | 3.18M | -24.48M | 8.54M | 143.99M | -130.56M | 80.55M | 28.60M | -35.72M | 149.29M | 527.08M | -4.59M | 110.76M | 227.50M | -127.52M |
|
Capital Expenditures (Quarter)
|
1.71M | -1.55M | 4.89M | 1.75M | 1.98M | 1.33M | 63.54M | -59.56M | 1.88M | 28.45M | -23.99M | 4.52M | 25.80M | -16.52M | 76.15M | -64.55M | 5.21M | 113.12M | -97.60M | 214.28M | 62.26M | 40.42M | -64.08M | 137.92M | 10.48M | 14.52M | 16.27M | 213.59M | 17.44M | 98.81M | -64.75M | 17.25M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | 0.18M | | | 0.68M | | 0.70M | | | 1.62M | | 0.50M | 0.03M | 10.60M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | 85.47M | 0.05M | 353.41M | 0.34M | | 60.77M | | | 18.46M | -0.12M | | | 238.75M | 0.28M | 96.38M | 0.01M | | 213.88M | | | 380.91M | 1.35M |
|
Change in Acquisitions & Divestments (Quarter)
|
2.60M | | 28.00M | -30.60M | 4.47M | | | 5.11M | 91.61M | | 547.98M | -547.98M | | | | | | | | | 150.00M | 100.00M | | 98.28M | 97.30M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-7.76M | -87.12M | -36.49M | -10.67M | 4.14M | -34.39M | -27.26M | -572.12M | 634.71M | -23.61M | -98.38M | -17.30M | -384.95M | -41.17M | -44.73M | -93.66M | -60.95M | -79.15M | -97.42M | -319.14M | 66.03M | 41.76M | -468.84M | 20.39M | -51.10M | -54.89M | -105.58M | -325.02M | -101.83M | -48.78M | -490.89M | -122.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | 0.50M | 0.05M | 0.25M | | 0.66M | 3.00M | -3.44M | | 1.46M | 2.50M | 5.09M | 1.90M | 5.26M | 2.83M | | | 0.50M | 5.00M | | 3.00M | 1.50M | | 4.50M | |
|
Cash from Financing Activities (Quarter)
|
0.45M | 182.17M | 8.09M | -0.33M | -0.88M | 680.68M | -0.97M | 27.31M | 6.89M | 27.54M | 5.17M | 760.53M | 2.61M | 36.19M | 7.55M | 26.18M | 4.57M | 38.76M | 4.98M | 29.13M | 7.91M | 49.74M | 2.05M | 33.46M | -2.52M | 62.50M | 0.84M | 46.39M | 2.13M | 74.19M | 4.77M | 51.36M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.84M | 0.24M | | 0.81M | | 2.16M | | 0.39M |
|
Exchange Rate Effect (Quarter)
|
-0.07M | -0.18M | -0.04M | 0.13M | -0.09M | -0.26M | 0.39M | -0.11M | 0.01M | 0.78M | -0.10M | 0.99M | 1.19M | -1.44M | -1.42M | -3.11M | -2.47M | -1.86M | -2.74M | 5.58M | -0.19M | 1.27M | -4.49M | 5.37M | -1.92M | 0.88M | 0.40M | -4.64M | 6.55M | 0.05M | 0.72M | 2.31M |
|
Change in Cash (Quarter)
|
-13.77M | 66.13M | -32.07M | 4.95M | 4.58M | 639.82M | 10.80M | -478.81M | 740.19M | 59.74M | -4.81M | 858.68M | -233.61M | 102.05M | 120.46M | 89.12M | 156.10M | 167.66M | 147.66M | -11.13M | 374.64M | 337.55M | -197.76M | 406.24M | 327.69M | 335.12M | 221.80M | 62.45M | 290.96M | 358.29M | -87.86M | 428.56M |
|
Free Cash Flow (Quarter)
|
-8.10M | -27.19M | -8.53M | 14.06M | -0.57M | -7.54M | -24.90M | 125.67M | 96.69M | 26.57M | 112.49M | 109.94M | 121.74M | 125.00M | 82.91M | 224.27M | 209.74M | 96.78M | 340.45M | 59.01M | 238.63M | 204.36M | 337.59M | 209.09M | 372.75M | 312.12M | 309.87M | 132.14M | 366.67M | 234.02M | 462.29M | 480.61M |
|
Net Cash Flow (Quarter)
|
-13.70M | 66.31M | -32.03M | 4.81M | 4.67M | 640.08M | 10.40M | -478.70M | 740.18M | 58.96M | -4.70M | 857.69M | -234.80M | 103.49M | 121.88M | 92.24M | 158.57M | 169.52M | 150.41M | -16.71M | 374.83M | 336.28M | -193.26M | 400.87M | 329.61M | 334.25M | 221.40M | 67.09M | 284.41M | 358.24M | -88.58M | 426.25M |