|
Net Income (Quarter)
|
-9.29M | -9.49M | -6.43M | -3.83M | -10.18M | -11.38M | -8.91M | -7.74M | -10.41M | -6.40M | -6.30M | -2.81M | -6.24M | -3.03M | 0.81M | 0.40M | -6.32M | -0.60M | 0.62M | -15.78M | -18.80M | -16.72M | -18.76M | -13.19M | -23.30M | -12.09M | -6.85M | -2.94M | -5.13M | -3.74M | -3.47M | 0.71M | 2.77M | 10.62M | 31.10M | 116.67M | 68.97M | -47.29M | 39.32M | 72.99M | 31.70M | 39.30M | 21.81M | 52.56M | 51.81M | 76.97M | 114.86M | 153.76M | 146.87M | 157.20M | 113.91M | 20.92M | -16.10M | 10.83M | 45.74M | 62.12M | 29.69M | 37.00M | 66.60M | 38.73M |
|
Share-based Compensation (Quarter)
|
0.38M | | | | 0.71M | 1.00M | 1.45M | 1.61M | 1.44M | 1.48M | 2.04M | 1.89M | 2.01M | 2.49M | 2.53M | 2.70M | 2.99M | 3.31M | 3.28M | 3.12M | 3.00M | 2.71M | 2.53M | 2.09M | 1.93M | 1.62M | 1.73M | 1.45M | 1.57M | 4.29M | 4.05M | 1.52M | 3.29M | 4.93M | 5.78M | 6.18M | 7.51M | 12.30M | 14.40M | 8.29M | 14.84M | 15.31M | 46.95M | 37.18M | 47.80M | 53.06M | 52.30M | 63.65M | 59.66M | 54.17M | 43.81M | 55.22M | 60.83M | 52.76M | 45.94M | 51.83M | 55.63M | 53.90M | 51.47M | 53.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.38M | -12.50M | -7.07M | 5.06M | -2.61M | -35.37M | 5.24M | 1.34M | -2.45M | 3.17M | 12.45M | 0.12M | -12.10M | -16.18M | -10.62M | -11.50M | -5.05M | -8.29M | -14.08M | -5.28M | -30.68M | 8.56M | 0.40M | -1.83M | -1.05M |
|
Gains from Investment Securities (Quarter)
|
0.29M | | | -0.29M | | | | -0.01M | | -0.03M | -0.05M | | -0.01M | -0.02M | 0.03M | | 0.10M | -0.38M | -0.20M | -1.35M | | | | | | | | | | | | | 1.35M | 0.73M | 2.35M | 3.76M | 34.27M | 9.38M | 8.39M | -52.04M | 9.19M | 7.81M | 3.31M | 8.82M | 9.34M | 5.46M | 4.59M | 8.10M | 71.84M | 12.79M | 8.46M | 27.55M | 60.04M | 7.47M | 6.29M | 5.01M | 12.11M | 2.86M | 1.68M | 1.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | 0.06M | 1.01M | | 0.03M | 0.64M | 0.01M | 0.03M | 0.69M | | | | 0.10M | 0.24M | 1.16M | 0.54M | 0.79M | 1.86M | -0.00M | 0.14M | 0.56M | 0.93M | -1.16M | 0.60M | 0.15M | 0.88M | -0.93M | | 0.21M | 0.20M | -0.19M | 0.10M | 0.08M | 0.07M | 0.17M | 0.01M | -0.01M | 0.45M | -0.45M | 0.15M | -0.02M | -0.08M | 0.07M | 0.18M | -0.18M | 1.28M | -0.13M | 0.33M | 6.24M | 17.57M | -17.46M | 0.06M | 1.50M | -1.40M | -0.29M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.03M | 0.00M | 1.41M | 1.75M | 1.92M | -0.15M | -0.13M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-9.01M | | | | -14.07M | -17.77M | -20.43M | 7.63M | -6.97M | -0.99M | -0.49M | 7.58M | 4.28M | -0.15M | 11.21M | 8.88M | -11.50M | -11.77M | -6.04M | 8.15M | -15.25M | 7.26M | -20.60M | -4.37M | -24.51M | 0.19M | -2.20M | -1.91M | 3.36M | 4.08M | 6.82M | 1.88M | 17.06M | 14.77M | 4.96M | 102.27M | 39.22M | 25.43M | 67.50M | 84.18M | 75.84M | 65.66M | 113.35M | 97.17M | 102.44M | 200.65M | 188.01M | 253.71M | 246.23M | 269.24M | 145.85M | 35.45M | 49.20M | 127.06M | 170.14M | 167.29M | 48.41M | 26.63M | 13.92M | 47.58M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.53M | -1.46M | -1.25M | 0.61M | 4.72M | 7.55M | 10.16M | -5.09M | 2.95M | -2.83M | 1.03M | 2.90M | 7.49M | -3.51M | 1.23M | 0.77M | 0.47M |
|
Amortization of Deferred Charges (Quarter)
|
0.03M | | | | 0.94M | 2.97M | 0.07M | 0.81M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.09M | 0.07M | 0.23M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.94M | 0.12M | 0.27M | 0.34M | 0.54M | 0.60M | 0.75M | 0.82M | 1.49M | 0.04M | 0.17M | 1.91M | 2.72M | 0.38M | 0.38M | 5.31M | 7.16M | 0.01M | 0.01M | 0.79M | 1.98M | 0.50M | 0.01M | 2.08M | 2.03M | 0.33M | 0.33M | 2.13M | 2.13M | 0.12M | 0.12M | 2.19M | 1.68M | 0.33M | 0.50M | 0.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.54M | | | | 1.08M | 1.37M | 1.49M | 1.63M | 1.66M | 1.71M | 1.75M | 1.86M | 1.91M | 1.99M | 2.10M | 2.25M | 2.53M | 2.52M | 2.65M | 2.83M | 2.68M | 2.71M | 2.65M | 2.60M | 2.33M | 2.25M | 2.18M | 2.24M | 2.28M | 2.19M | 2.48M | 2.72M | 3.57M | 4.12M | 3.86M | 2.57M | 3.84M | 4.14M | 4.76M | 5.35M | 5.56M | 7.60M | 8.26M | 9.44M | 14.10M | 14.00M | 14.66M | 16.01M | 16.59M | 17.83M | 19.45M | 20.84M | 20.14M | 20.48M | 20.10M | 20.66M | 19.91M | 20.09M | 20.22M | 20.43M |
|
Change in Receivables (Quarter)
|
-0.18M | | | | -4.32M | -3.49M | 22.83M | -3.98M | -2.83M | 7.22M | 3.28M | -2.65M | -3.61M | 18.77M | 2.73M | -4.15M | 0.75M | 21.54M | 8.25M | -28.07M | 1.49M | 2.71M | 12.37M | 1.44M | -11.97M | 8.06M | 12.67M | -3.96M | -9.12M | 3.23M | -4.77M | 24.19M | 3.27M | 15.84M | 37.03M | 12.61M | -49.64M | -6.53M | 32.63M | 57.85M | 53.72M | 44.81M | -5.46M | 58.09M | 24.22M | -51.77M | 46.23M | 88.88M | 79.53M | 3.97M | 34.75M | -105.77M | -77.36M | -82.18M | -49.41M | -2.68M | -1.76M | -8.68M | 57.98M | -51.38M |
|
Change in Inventory (Quarter)
|
1.30M | | | | 14.43M | 5.30M | -14.32M | 3.19M | 2.47M | -4.40M | 6.49M | -7.81M | -2.47M | 1.61M | -0.24M | 6.10M | 13.16M | -0.69M | 2.66M | 4.08M | 4.78M | -6.28M | -0.19M | -7.14M | 1.85M | -12.97M | 4.48M | 0.68M | -7.46M | -1.07M | 0.42M | -1.62M | -3.30M | 7.12M | 10.14M | 1.82M | 2.56M | -3.43M | 6.35M | 4.23M | -6.89M | 2.88M | 27.65M | 5.62M | 22.04M | 33.83M | 16.18M | 3.22M | 0.85M | 15.55M | 8.00M | 39.48M | -5.70M | -31.82M | -17.23M | 6.17M | -20.98M | 28.99M | 15.64M | 99.39M |
|
Change in Accured Expenses (Quarter)
|
0.76M | -0.48M | | | 11.22M | 5.50M | -3.18M | -9.37M | -3.32M | 1.05M | 6.09M | 5.27M | 1.16M | 15.42M | 6.06M | -19.13M | 2.31M | 4.41M | -1.71M | -8.40M | 2.23M | 13.11M | -0.47M | -14.00M | -17.46M | 3.35M | 17.16M | -8.13M | -11.67M | 13.49M | 2.85M | 18.41M | 4.85M | 11.95M | 1.85M | 3.54M | -22.07M | -13.32M | 26.19M | 44.90M | 36.38M | 10.51M | 24.90M | 45.40M | -1.80M | 12.03M | 32.06M | 91.13M | 82.54M | 24.68M | 9.90M | -139.28M | -66.28M | -23.94M | 32.09M | -27.40M | 54.23M | 37.21M | 25.49M | 22.20M |
|
Other Working Capital Changes (Quarter)
|
0.26M | | | | -6.19M | 7.51M | -0.87M | 0.26M | 0.98M | 1.11M | 2.74M | -3.39M | -0.09M | 2.37M | -0.41M | 3.44M | 2.42M | 2.63M | 2.13M | 2.50M | 4.27M | 2.29M | -2.70M | 7.42M | 3.11M | 0.51M | 1.42M | -3.81M | -1.18M | 2.73M | 2.44M | -0.86M | 2.41M | 3.49M | 4.88M | 61.47M | 5.01M | -35.78M | 6.26M | 39.15M | 19.44M | 28.47M | 16.40M | 13.86M | 3.04M | 35.05M | 25.76M | 58.33M | 21.46M | 20.54M | 63.18M | -45.39M | -5.55M | -1.40M | 1.69M | 104.11M | -82.36M | 222.17M | -276.38M | 61.13M |
|
Capital Expenditures (Quarter)
|
2.32M | -1.64M | 1.04M | -0.82M | 4.61M | -2.91M | -1.28M | 0.36M | 1.68M | 1.78M | -3.16M | 0.53M | 2.17M | -1.50M | 0.62M | 0.55M | 3.61M | -2.00M | -1.03M | 1.13M | 1.69M | 5.82M | -6.99M | 0.18M | 3.47M | -3.15M | 3.30M | 0.51M | 0.12M | -0.01M | 2.27M | -1.49M | 0.66M | 0.54M | 6.17M | 7.42M | 0.58M | 1.05M | 0.50M | 1.50M | 7.30M | 19.07M | 12.68M | 13.21M | 4.35M | 16.71M | 8.95M | -12.62M | 22.48M | 44.00M | -50.30M | -6.04M | 7.37M | -2.36M | 0.71M | 27.88M | 14.61M | 8.26M | -17.91M | 35.69M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | | | | | | 55.24M | | | 180.41M | 24.62M | 3.06M | | 34.48M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | | 76.73M | 116.30M | 184.12M | 282.97M | 354.33M | 557.47M | 494.80M | 433.87M | 497.37M | 282.06M | 215.24M | 351.84M | 335.40M | 242.82M | 201.88M | 181.66M |
|
Cash from Investing Activities (Quarter)
|
-2.32M | | | | -4.61M | -3.41M | -3.04M | -1.94M | -1.68M | -1.78M | -1.42M | -1.37M | -2.17M | -2.16M | -5.50M | -6.70M | -3.61M | -2.65M | -3.42M | -2.78M | -3.35M | -4.84M | -2.10M | -1.51M | -3.47M | -0.05M | -0.09M | -0.51M | -1.04M | -0.43M | -9.91M | -7.77M | -0.66M | -2.52M | -4.19M | -7.42M | -3.35M | -4.45M | -3.90M | -13.86M | -90.18M | -36.43M | -536.42M | -556.52M | 39.73M | 44.49M | -338.00M | -118.13M | -363.53M | -64.05M | -14.81M | 76.04M | 17.73M | -27.63M | -112.48M | 250.64M | 113.06M | -51.19M | 21.41M | 23.51M |
|
Other financing activities (Quarter)
|
0.10M | 0.14M | 1.65M | 0.70M | 0.28M | 1.55M | 0.20M | -1.00M | | | | | | | | | | | | 0.15M | 0.06M | 0.07M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
1.86M | | | | -0.97M | 56.26M | -1.68M | -2.17M | -0.03M | 0.33M | -0.48M | 0.12M | -0.41M | -0.06M | 1.59M | -4.45M | 0.68M | 19.07M | 0.12M | 0.70M | 3.05M | -6.95M | 38.54M | -0.27M | 40.59M | 0.15M | 0.00M | 2.56M | 21.73M | 2.01M | 60.87M | -4.00M | -44.42M | 115.38M | -3.14M | -1.97M | 262.07M | -7.59M | -9.16M | -53.63M | 824.67M | -205.76M | -3.27M | -306.23M | -8.94M | -1.28M | -3.90M | -3.01M | -71.81M | -212.23M | -117.75M | -114.99M | -100.85M | -100.61M | -56.07M | -202.73M | -214.18M | -27.55M | -1.68M | 1.78M |
|
Exchange Rate Effect (Quarter)
|
| | | | 0.03M | -0.01M | -0.10M | 0.05M | -0.18M | -0.01M | 0.19M | 0.08M | 0.05M | 0.06M | -0.38M | -0.23M | -0.47M | 0.12M | -0.06M | -0.11M | 0.12M | -0.24M | 0.02M | -0.21M | -0.42M | 0.71M | 0.22M | 0.13M | 0.06M | -0.45M | -0.08M | -0.04M | -0.13M | 0.24M | -0.54M | 0.18M | -0.20M | 0.02M | 0.10M | 0.90M | -0.70M | -0.22M | -0.38M | -0.65M | -0.70M | -0.24M | -4.00M | 3.09M | 1.90M | -0.33M | -1.90M | 2.17M | -1.18M | -0.37M | 2.64M | -7.41M | 3.67M | 7.56M | -2.30M | -0.44M |
|
Change in Cash (Quarter)
|
-9.47M | | | | -19.62M | 35.07M | -25.25M | 3.58M | -8.86M | -2.46M | -2.20M | 6.41M | 1.75M | -2.31M | 6.92M | -2.50M | -14.90M | 4.76M | -9.40M | 5.96M | -15.44M | -4.77M | 15.87M | -6.35M | 12.19M | 1.00M | -2.08M | 0.27M | 24.11M | 5.22M | 57.69M | -9.93M | -28.15M | 127.87M | -2.91M | 93.06M | 297.74M | 13.41M | 54.54M | 17.59M | 809.63M | -176.75M | -426.71M | -766.23M | 132.53M | 243.62M | -157.89M | 135.66M | -187.20M | -7.37M | 11.40M | -1.33M | -35.10M | -1.55M | 4.22M | 207.79M | -49.03M | -44.55M | 31.34M | 72.44M |
|
Free Cash Flow (Quarter)
|
-11.32M | 1.64M | -1.04M | 0.82M | -18.68M | -14.86M | -19.15M | 7.27M | -8.65M | -2.77M | 2.67M | 7.05M | 2.11M | 1.35M | 10.59M | 8.33M | -15.11M | -9.77M | -5.01M | 7.01M | -16.94M | 1.44M | -13.60M | -4.55M | -27.98M | 3.34M | -5.50M | -2.43M | 3.24M | 4.08M | 4.54M | 3.36M | 16.41M | 14.24M | -1.21M | 94.85M | 38.64M | 24.38M | 67.00M | 82.68M | 68.54M | 46.59M | 100.67M | 83.97M | 98.09M | 183.94M | 179.06M | 266.33M | 223.76M | 225.24M | 196.15M | 41.49M | 41.83M | 129.43M | 169.42M | 139.41M | 33.81M | 18.37M | 31.83M | 11.89M |
|
Net Cash Flow (Quarter)
|
-9.47M | | | | -19.65M | 35.08M | -25.15M | 3.52M | -8.68M | -2.45M | -2.39M | 6.33M | 1.70M | -2.37M | 7.29M | -2.27M | -14.43M | 4.64M | -9.34M | 6.07M | -15.55M | -4.53M | 15.85M | -6.14M | 12.61M | 0.29M | -2.29M | 0.13M | 24.05M | 5.66M | 57.77M | -9.89M | -28.02M | 127.63M | -2.37M | 92.89M | 297.94M | 13.39M | 54.43M | 16.68M | 810.33M | -176.53M | -426.34M | -765.58M | 133.24M | 243.86M | -153.89M | 132.57M | -189.10M | -7.04M | 13.30M | -3.50M | -33.92M | -1.18M | 1.58M | 215.20M | -52.70M | -52.11M | 33.64M | 72.88M |