|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.42M | -8.42M | 43.96M | 11.89M | 32.86M | 52.97M | 38.66M | -3.59M | 5.58M | -10.82M | 20.52M | 21.23M | 13.40M | -14.99M | 6.68M | -1.90M | -24.03M | -10.29M | -35.25M | -179.19M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67M | 1.87M | 1.05M | 1.80M | 4.56M | 1.99M | -0.17M | 2.67M | 1.50M | 0.32M | 1.93M | 1.95M | 3.36M | 6.16M | -3.15M | 3.33M | -0.52M | 0.55M | 0.14M | 3.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.65M | 9.20M | 8.96M | -50.63M | 18.70M | 13.24M | 4.91M | -11.56M | 15.28M | 13.97M | 13.99M | 13.56M | 13.48M | -51.36M | 5.55M | 4.44M | -4.70M | 2.45M | -15.30M | -38.05M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.93M | 2.07M | 1.43M | 1.97M | 5.11M | 2.34M | 3.88M | 2.25M | 5.60M | 0.62M | 2.71M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.93M | 37.22M | 59.67M | 106.01M | 103.83M | 143.20M | 108.82M | 71.86M | 49.25M | 37.88M | 70.38M | 70.48M | 60.83M | 73.23M | 78.65M | 26.61M | 73.23M | 34.68M | 48.15M | 157.19M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.37M | 0.41M | 0.45M | 0.41M | 0.75M | 0.85M | 0.81M | 1.14M | 1.11M | 1.24M | 1.48M | 1.41M | 1.38M | 0.80M | 1.76M | 1.74M | 1.73M | 1.40M | 10.50M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.89M | 0.91M | 1.13M | 0.89M | 1.13M | 0.75M | 0.76M | 0.78M | 1.02M | 1.59M | 2.44M | 3.31M | 2.76M | 3.11M | 3.74M | 3.83M | 4.08M | 4.27M | 4.76M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.32M | 28.93M | 38.05M | 41.57M | 40.96M | 42.22M | 45.32M | 51.78M | 52.20M | 56.21M | 55.02M | 52.16M | 56.15M | 55.49M | 55.57M | 63.41M | 72.20M | 68.64M | 64.98M | 72.53M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.13M | -14.03M | 9.20M | -41.20M | -16.52M | -39.81M | -16.51M | 8.52M | 10.76M | 15.07M | 8.40M | -31.92M | 13.30M | -27.11M | -18.36M | 16.09M | -19.69M | 17.99M | -8.16M | -132.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.43M | 37.38M | 34.84M | 40.23M | 41.48M | 65.20M | 57.03M | 46.61M | 71.06M | 65.56M | 43.08M | 46.88M | 38.80M | 75.24M | 49.78M | 70.41M | 67.50M | 86.47M | 64.18M | 57.71M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.38M | | | | 0.38M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.63M | | | 28.49M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.50M | -33.50M | -37.31M | -11.01M | -43.29M | -52.43M | -64.74M | -49.87M | -56.19M | -71.35M | -63.22M | -35.83M | -38.80M | -75.24M | -49.78M | -188.68M | -67.50M | -86.47M | -56.68M | -61.81M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 1.82M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.64M | -4.99M | -25.74M | -83.44M | -27.32M | -40.18M | -32.46M | -13.36M | -16.10M | -6.43M | 47.94M | -95.00M | 42.52M | -8.64M | 131.09M | -8.09M | -31.21M | 36.26M | -2.31M | -62.58M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -0.04M | -0.04M | -0.29M | 0.48M | -1.16M | -1.32M | -0.11M | 2.21M | 3.54M | 0.14M | -0.03M | -0.04M | -1.47M | 2.50M | -4.38M | 0.04M | -0.80M | -0.53M | 1.69M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.34M | -1.31M | -3.42M | 11.27M | 33.70M | 49.43M | 10.31M | 8.53M | -20.82M | -36.36M | 55.23M | -60.37M | 64.50M | -12.12M | 162.47M | -174.54M | -25.44M | -16.33M | -11.38M | 34.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | -0.16M | 24.83M | 65.78M | 62.34M | 78.00M | 51.79M | 25.25M | -21.81M | -27.69M | 27.30M | 23.60M | 22.03M | -2.01M | 28.88M | -43.81M | 5.73M | -51.79M | -16.04M | 99.48M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.79M | -1.27M | -3.38M | 11.56M | 33.22M | 50.58M | 11.62M | 8.63M | -23.04M | -39.91M | 55.10M | -60.34M | 64.54M | -10.65M | 159.97M | -170.17M | -25.48M | -15.53M | -10.85M | 32.80M |