|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.93M | 7.33M | -10.52M | 38.62M | 15.01M | 4.70M | 5.88M | 36.01M | 0.58M | -6.26M | -23.60M | 4.75M | -28.71M | -7.84M | 5.10M | 25.77M | -47.02M | -30.79M | -46.82M | 53.75M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.37M | 11.51M | 14.31M | 14.86M | 5.63M | 10.81M | 3.51M | 9.18M | 10.62M | 7.93M | 6.01M | 8.62M | 7.25M | 8.19M | 5.87M | 3.02M | 5.74M | 5.26M | 4.69M | 4.49M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.95M | 9.79M | 2.48M | 2.71M | 1.38M | -2.23M | 11.11M | 0.24M | 0.63M | 0.40M | 23.08M | 35.00M | -33.24M | -0.91M | -0.85M | 0.00M | 2.63M | 2.88M | -5.52M | 4.88M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.22M | 3.99M | -14.20M | 4.70M | 2.71M | 3.16M | 9.64M | | 4.34M | 1.83M | -7.36M | 2.82M | 3.64M | 4.25M | | 2.86M | 3.75M | 4.64M | 10.74M | 2.56M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.78M | 27.78M | 19.80M | 115.64M | 71.81M | 64.63M | 25.61M | 100.53M | 27.23M | 4.68M | -34.93M | 89.18M | 31.50M | -16.28M | -23.01M | 108.72M | 68.98M | 23.33M | -62.47M | 95.06M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.94M | 6.94M | -18.27M | -0.29M | 5.66M | 5.66M | 24.40M | -0.56M | 7.28M | 5.65M | -0.55M | -0.56M | 5.38M | 5.25M | 5.00M | -0.51M | 5.20M | 5.20M | 21.14M | 5.15M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.98M | 15.27M | 14.55M | 13.80M | 14.60M | 14.48M | 14.22M | 13.70M | 13.89M | 14.72M | 16.41M | 16.43M | 15.83M | 15.47M | 15.69M | 15.18M | 16.08M | 16.27M | 17.19M | 18.13M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.76M | 20.16M | 11.55M | -7.10M | 1.49M | 3.13M | 10.29M | -16.02M | 8.22M | 6.72M | 61.56M | -13.19M | -9.81M | 13.00M | 51.62M | -0.50M | -21.83M | 47.39M | 52.94M | 1.65M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.71M | -2.20M | 12.40M | -4.43M | 16.48M | 24.01M | 5.04M | -10.41M | -4.58M | -0.51M | 16.20M | 5.79M | 6.24M | -36.55M | 5.07M | 11.99M | -5.65M | 69.97M | -6.92M | -22.85M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.13M | 0.11M | -12.28M | 12.02M | -0.06M | -4.86M | 4.61M | 9.88M | -8.17M | -9.56M | 2.25M | 2.20M | -2.07M | -4.93M | 4.78M | 7.71M | -21.36M | -5.01M | 14.12M | 14.15M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.97M | 18.52M | 3.19M | -13.31M | -0.89M | 18.04M | 0.40M | -9.95M | -7.52M | 16.85M | -18.93M | -17.03M | 4.10M | 13.41M | -1.40M | -1.70M | -0.29M | -8.86M | 10.36M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.35M | 15.82M | 17.79M | 19.01M | 17.53M | 24.07M | 23.72M | 19.53M | 18.59M | 17.38M | 20.44M | 14.49M | 17.00M | 20.67M | 22.12M | 19.42M | 19.49M | 19.78M | 13.84M | 19.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.30M | -65.84M | 190.13M | 2.88M | | 242.09M | -241.48M | 37.07M | 45.15M | 49.34M | 45.11M | 0.10M | | 0.18M | 232.42M | 54.52M | 48.76M | 627.52M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -157.44M | -133.96M | -968.83M | -300.61M | -348.88M | -178.61M | 7.92M | -32.72M | 23.14M | 28.00M | 14.74M | -4.53M | 12.31M | 78.03M | -4.42M | -63.46M | 565.12M | -789.12M | -163.08M | -566.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -734.33M | 95.51M | -225.55M | 318.28M | -233.04M | 97.43M | -187.17M | -104.41M | -111.90M | 216.31M | -159.44M | 451.96M | -451.96M | 0.89M | 0.18M | 159.77M | -73.46M | 117.70M | -203.38M | 112.42M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -702.73M | 19.85M | 465.70M | 185.97M | -267.09M | 150.58M | -32.75M | -161.65M | -110.93M | 17.30M | -8.74M | 347.88M | 154.38M | 74.62M | 166.27M | 135.19M | -94.43M | 90.60M | 9.91M | 696.22M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -821.38M | -86.33M | -483.34M | 1.00M | -544.16M | 36.59M | 0.77M | -93.84M | -60.56M | 49.98M | -28.93M | 432.53M | 198.19M | 136.38M | 138.84M | 180.45M | 539.67M | -675.20M | -215.63M | 224.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.43M | 11.96M | 2.01M | 96.63M | 54.28M | 40.56M | 1.88M | 81.00M | 8.65M | -12.70M | -55.37M | 74.68M | 14.50M | -36.95M | -45.13M | 89.30M | 49.49M | 3.54M | -76.31M | 76.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -821.38M | -86.33M | -483.34M | 1.00M | -544.16M | 36.59M | 0.77M | -93.84M | -60.56M | 49.98M | -28.93M | 432.53M | 198.19M | 136.38M | 138.84M | 180.45M | 539.67M | -675.20M | -215.63M | 224.68M |