|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.04M | 0.07M | 17.59M | 21.89M | 6.28M | -5.54M | -158.53M | 10.80M | 3.06M | 32.32M | -89.81M | -0.49M | 21.13M | 16.98M | -1.21M | 25.93M | -3.64M | 20.19M | | 219.85M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -8.21M | | | | -15.38M | | | | -23.39M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.14M | -2.89M | -5.08M | 4.60M | -1.42M | -23.09M | -1.05M | -0.41M | 1.44M | -10.03M | -0.95M | -17.14M | -6.80M | 1.09M | 8.31M | 9.80M | -8.74M | -0.01M | -16.84M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 37.36M | -11.36M | 25.58M | -66.89M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.35M | -12.61M | 44.87M | -20.09M | -6.17M | -8.62M | 33.68M | -12.90M | -3.51M | -3.18M | 19.43M | -5.89M | -20.55M | -12.09M | -0.00M | -9.37M | -36.39M | -34.66M | -0.02M | -9.57M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | | 3.38M | 177.34M | | | 0.72M | 89.89M | | | | | | 2.00M | | 0.00M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.68M | -23.95M | -39.31M | -27.91M | -29.69M | -18.11M | -18.02M | -10.77M | -10.87M | -10.62M | -9.74M | -35.33M | -54.73M | -81.17M | -57.03M | -7.98M | -39.19M | -60.91M | -0.01M | -3.96M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.50M | 39.38M | 57.10M | 33.24M | 47.43M | 64.70M | 49.60M | 41.80M | 44.20M | 106.46M | 140.84M | 48.95M | 73.53M | 92.88M | 0.11M | 95.85M | 130.15M | 143.26M | 0.18M | 214.84M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.18M | 329.76M | -49.07M | 26.98M | 287.75M | 19.02M | 0.16M | 16.56M | 24.14M | 30.88M | 129.23M | 29.07M | 384.06M | 54.42M | 0.00M | 577.39M | 2.02M | 2.02M | 0.07M | 891.91M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.05M | 8.87M | 13.58M | 6.78M | 13.59M | 5.75M | -15.33M | 7.94M | 1.04M | 6.58M | 17.02M | 14.50M | 7.69M | 15.12M | 0.03M | 22.23M | 33.65M | 24.82M | 0.04M | -58.37M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.01M | 0.01M | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 655.29M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -1.61M | 73.29M | -7.27M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | 10.26M | 11.30M | 12.32M | -0.01M | -14.38M | -8.80M | -9.16M | 40.34M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.69M | -11.91M | -51.27M | -65.48M | -58.09M | -58.94M | -72.82M | -59.59M | -73.24M | -33.68M | -51.00M | -39.50M | -47.08M | -47.57M | -0.05M | -38.88M | -54.27M | -40.30M | -0.03M | -63.59M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -1.00M | -11.88M | -1.92M | | -12.76M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.20M | -12.28M | -34.51M | 36.77M | 14.03M | -23.65M | 11.32M | 22.00M | 37.67M | -47.12M | -45.26M | -48.47M | -9.46M | 30.25M | -0.04M | -9.27M | -8.22M | 32.16M | -0.01M | -31.32M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.48M | 8.97M | | | -2.71M | 5.42M | | | -1.30M | 2.70M | | | -0.72M | 1.43M | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55M | -1.22M | 0.04M | -1.26M | 2.39M | -7.28M | 1.46M | 0.07M | 0.04M | -1.31M | 1.55M | -1.40M | 0.88M | -0.60M | -793.00 | 1.16M | 2.00M | 2.26M | 638.00 | -2.53M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.89M | 13.97M | -28.67M | 3.27M | 5.76M | -25.21M | -10.42M | 4.24M | 8.69M | 24.36M | 10.37M | -40.42M | 17.88M | 74.95M | -32.73M | 76.78M | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.50M | 39.38M | 57.10M | 33.24M | 47.43M | 64.70M | 49.60M | 41.78M | 44.18M | 106.45M | 140.84M | 48.95M | 73.53M | 92.88M | 0.11M | 95.85M | 130.15M | 143.26M | 0.18M | 214.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.39M | 15.19M | -28.67M | 4.53M | 3.37M | -17.89M | -11.90M | 4.21M | 8.63M | 25.66M | 44.58M | -39.02M | 17.00M | 75.56M | 0.02M | 47.70M | 67.66M | 135.12M | 0.14M | 119.93M |