|
Net Income (Quarter)
|
-12.15M | -12.43M | -17.88M | -9.66M | 3.10M | 5.15M | -18.43M | -15.14M | -14.05M | -20.03M | -4.41M | -19.34M | -22.97M | -19.34M | -22.05M | -26.59M | -16.39M | -20.40M | -5.23M | -15.21M | 3.02M | -24.46M | 4.32M | -19.82M | -26.88M | -28.95M | -27.39M | -32.90M | -30.76M | 2.75M | 123.88M | -27.46M | -22.89M | -27.85M | -2.13M | 1.80M | -14.62M | -25.02M | -34.40M | -6.10M | 25.82M | 36.21M | 73.16M | 27.89M | 91.46M | 216.59M | 66.77M | 60.11M | 22.68M | 61.63M | 57.70M | 39.62M | 74.75M | 81.84M | 85.39M | 76.82M | 93.25M | 137.01M | 137.01M | 118.13M | 165.16M | 175.26M | -141.59M |
|
Share-based Compensation (Quarter)
|
| 1.33M | 1.12M | 0.93M | 1.23M | 1.76M | 1.65M | 2.15M | 2.29M | 1.92M | 1.99M | 2.40M | 2.44M | 2.30M | 2.40M | 3.29M | 3.59M | 4.18M | 4.21M | 4.13M | 5.91M | 5.55M | 5.25M | 5.82M | 6.37M | 6.66M | 6.74M | 7.32M | 8.19M | 7.76M | 7.40M | 8.34M | 9.48M | 8.87M | 9.01M | 9.47M | 9.83M | 8.24M | 7.23M | 4.53M | 4.26M | 4.22M | 4.20M | 4.92M | 5.37M | 5.40M | 5.13M | 4.74M | 5.63M | 6.80M | 7.22M | 7.97M | 9.62M | 9.37M | 9.66M | 9.87M | 9.47M | 12.58M | 11.46M | 10.67M | 12.16M | 12.16M | 16.57M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | 0.00M | | 0.04M | -0.04M | -0.04M | | 0.07M | -0.02M | -0.02M | | -0.07M | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | 142.48M | 12.95M | -12.93M | 13.30M | -25.70M | -14.68M | -3.87M | -11.51M | -9.70M | -9.42M | -1.29M | -14.24M | -0.29M | 15.29M | 2.86M | 7.09M | -27.35M | 16.77M |
|
Gains from Investment Securities (Quarter)
|
| 0.00M | 0.01M | 656.00 | | 336.00 | -992.00 | | 0.35M | -0.35M | 1.45M | 0.31M | 0.07M | -0.37M | | 0.85M | 0.08M | | | | | | | | | | -0.01M | 0.11M | -0.04M | -0.11M | 0.06M | | 4.10M | 4.20M | -0.01M | | | | -1.43M | 1.59M | 3.30M | -0.98M | 0.14M | 0.18M | 0.50M | 0.50M | | | -0.08M | 1.05M | 15.25M | 0.41M | 0.63M | -1.55M | 3.09M | 0.49M | 0.98M | 1.16M | 78.00M | 3.32M | -3.32M | 0.42M | -0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -11.62M | -7.38M | -11.09M | 3.74M | -13.44M | -13.50M | -19.36M | -13.76M | -14.30M | -16.87M | -10.75M | -10.96M | -12.41M | -15.22M | -17.63M | -15.77M | -13.18M | -0.94M | -13.84M | 8.94M | -16.98M | -15.20M | -13.02M | -12.85M | -8.75M | -15.77M | -22.46M | -17.00M | 20.26M | 153.25M | -22.18M | -18.86M | -18.93M | 10.46M | -4.42M | -24.79M | -29.59M | -26.62M | -4.84M | 3.29M | 6.08M | 50.92M | 58.30M | 36.89M | 121.74M | 82.52M | 47.80M | 40.23M | 69.64M | 82.45M | 86.96M | 66.84M | 132.41M | 102.35M | 129.43M | 55.79M | 115.38M | 178.47M | 154.22M | 99.71M | 178.60M | 219.03M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | -0.18M | -0.32M | -0.32M | -0.30M | 1.03M | -1.72M | -0.38M | -0.40M | -0.33M | -0.22M | -0.15M | 0.70M | -0.21M | -0.18M | -0.11M | -12.68M | -0.02M | -0.05M | 0.16M | 0.21M | 0.56M | 0.70M | -0.06M | 0.33M | 0.94M | -0.38M | 0.21M | 1.71M | 3.48M | | | 3.60M | 0.74M | | | | | 11.40M | 27.19M | 8.82M | 17.84M | 17.84M | 20.34M | -48.71M | 2.37M | 17.76M | 17.76M | 2.40M | 1.71M | 17.76M | 17.76M | -45.78M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | 0.01M | 0.47M | 0.28M | 0.28M | -0.88M | 0.75M | 0.43M | 0.43M | 0.41M | | | 0.89M | -0.01M | 1.89M | 3.59M | 3.67M | -6.26M | 1.45M | 0.46M | 0.46M | -0.62M | 1.35M | 0.34M | 0.30M | -0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.36M | 0.34M | 0.33M | 0.29M | 0.24M | 0.24M | 0.24M | 0.27M | 0.29M | 0.28M | 0.29M | 0.30M | 0.30M | 0.33M | 0.40M | 0.44M | 0.46M | 0.46M | 0.42M | 0.40M | 0.40M | 0.46M | 0.49M | 0.60M | 0.70M | 0.64M | 0.60M | 0.60M | 0.50M | 0.50M | 0.60M | 0.60M | 0.60M | 0.59M | 0.99M | 1.00M | 1.00M | 1.07M | 0.86M | 0.80M | 0.80M | 0.80M | 0.70M | 0.80M | 0.70M | 0.80M | 0.78M | 1.10M | 2.00M | 2.60M | 2.60M | 2.80M | 2.70M | 2.88M | 2.44M | 2.60M | 2.60M | 2.65M | 2.70M | 2.70M | 2.70M | 3.30M |
|
Change in Receivables (Quarter)
|
| 0.37M | -0.29M | -0.60M | 2.76M | 1.74M | -3.98M | 3.29M | 0.14M | -1.22M | 11.24M | -5.33M | 0.46M | 13.69M | -15.43M | 1.86M | 1.94M | -4.62M | 0.87M | -1.42M | 2.01M | -1.35M | 24.02M | -6.87M | -2.32M | -5.55M | -2.00M | -3.23M | 2.02M | 0.22M | 7.44M | -15.04M | 7.01M | -5.93M | 2.35M | -1.84M | 4.05M | 8.53M | 18.70M | -29.69M | 7.65M | 25.15M | 35.18M | -9.34M | 64.81M | -41.10M | -21.12M | 22.79M | 9.46M | 43.93M | 7.75M | -36.19M | 51.50M | -28.85M | 16.89M | -38.31M | 18.62M | 71.22M | 22.71M | -3.83M | 11.72M | 29.70M | 90.48M |
|
Change in Inventory (Quarter)
|
| -0.01M | -0.88M | 0.06M | -0.16M | 0.02M | 0.46M | 0.93M | 0.29M | 0.40M | 0.48M | 0.07M | -0.27M | 1.38M | 2.32M | 0.59M | 0.35M | -0.20M | -0.51M | 1.08M | 0.24M | 3.38M | -1.61M | 0.86M | 0.41M | 2.10M | 1.77M | -0.33M | 0.88M | -5.84M | -4.18M | -0.75M | 4.01M | 9.88M | 4.34M | 8.62M | 12.66M | -7.85M | -6.69M | 12.09M | 6.82M | 9.43M | 3.05M | -2.51M | 0.09M | -2.73M | -2.22M | -6.30M | 15.32M | 5.51M | 2.94M | 7.25M | 24.74M | -3.63M | -1.47M | 40.23M | 21.40M | -1.98M | 7.73M | 0.59M | 14.54M | 1.10M | -18.78M |
|
Change in Accured Expenses (Quarter)
|
| 0.52M | 5.62M | -2.77M | 1.69M | -1.10M | 2.90M | -3.61M | 0.01M | 1.49M | -1.16M | 1.98M | 10.55M | 3.54M | -8.18M | 3.42M | -0.24M | -1.48M | -2.51M | -1.21M | 2.90M | -1.89M | 14.07M | -4.57M | -0.25M | 3.41M | 1.16M | -5.38M | 4.92M | 3.53M | 12.55M | -11.64M | 5.46M | 2.82M | 9.06M | -7.88M | 9.57M | -8.50M | 11.45M | -27.62M | -9.90M | -2.61M | -1.07M | -6.63M | 6.83M | -2.51M | 3.47M | -6.01M | 35.33M | -5.11M | 0.33M | -24.01M | 22.89M | -1.95M | -9.48M | 18.68M | 1.30M | -23.18M | 50.19M | 9.22M | -29.69M | -7.16M | 33.85M |
|
Other Working Capital Changes (Quarter)
|
| 5.12M | -1.17M | -0.73M | 0.26M | 1.05M | 4.03M | 0.58M | 0.58M | 2.32M | -0.51M | -1.21M | -2.53M | 1.73M | 11.31M | 4.73M | -4.15M | -0.99M | 0.68M | 0.84M | -3.80M | 3.96M | -1.00M | 2.52M | -2.64M | 5.74M | -5.62M | 0.04M | 0.01M | -0.01M | -2.07M | -0.00M | -0.01M | 7.49M | -7.49M | 0.82M | 12.72M | -13.54M | 19.01M | -3.83M | 3.39M | 0.43M | | 2.33M | 3.50M | -6.83M | 12.55M | 9.17M | 0.15M | 5.04M | -16.85M | -8.88M | 6.48M | -0.17M | -1.52M | -4.79M | 43.54M | -38.48M | -5.62M | 5.00M | 36.07M | 20.32M | -28.42M |
|
Capital Expenditures (Quarter)
|
| -0.15M | 0.54M | 0.20M | 0.03M | -0.23M | 0.82M | 0.63M | 0.08M | 0.17M | -0.72M | 0.53M | 0.08M | 0.33M | 1.36M | 0.41M | 0.35M | 0.37M | 0.24M | 0.13M | 0.26M | 0.34M | -0.25M | 1.10M | 1.17M | 0.42M | -2.62M | 0.10M | 0.23M | -0.06M | -0.08M | 0.84M | -0.77M | 1.52M | -1.05M | 0.93M | -0.38M | 2.85M | 0.64M | 0.35M | 0.28M | -0.10M | -0.41M | 0.27M | 0.53M | -0.70M | -0.03M | 0.31M | 1.15M | -1.14M | 5.91M | 0.39M | 0.27M | -0.12M | -0.51M | 3.54M | 2.58M | -5.81M | 10.38M | 0.49M | -0.21M | 5.26M | 1.43M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | | 0.12M | 0.21M | | | | | | | | 9.98M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | 3.38M | 22.23M | 18.59M | 3.00M | 13.48M | 22.89M | 11.03M | 33.80M | 12.00M | 21.91M | 12.70M | 22.68M | 24.50M | 59.19M | 58.00M | 67.30M | 51.31M | 79.60M | 88.06M | 98.25M | 52.35M | 197.41M | 114.84M | 50.00M | 26.00M | 100.74M | 27.39M | 53.21M | 124.62M | 76.00M | 76.86M | 24.97M | 69.85M | 136.00M | 590.00M | | 20.13M | 61.13M | 53.37M | 81.19M | 15.60M | 119.63M | 53.96M | 138.01M | 83.98M | 50.17M | 189.11M | 209.59M | 273.38M |
|
Cash from Investing Activities (Quarter)
|
| -0.06M | -0.33M | -0.20M | -0.03M | -0.04M | -0.56M | 0.02M | -0.72M | -0.17M | -0.54M | -49.48M | -0.08M | -0.33M | 2.02M | -43.19M | -5.87M | 2.63M | 13.48M | -10.42M | 10.77M | 20.29M | -14.76M | -105.62M | -0.43M | 8.25M | 21.05M | 4.26M | -49.29M | 30.28M | -148.99M | -35.90M | -7.61M | 35.19M | 10.81M | 28.81M | 47.46M | 41.00M | -122.82M | 38.11M | 11.90M | -30.09M | 58.44M | -45.25M | -44.62M | -16.95M | -299.47M | -49.30M | -434.95M | -1.01M | -1.75M | -60.16M | 54.99M | -83.45M | -8.29M | -82.68M | -42.04M | -167.48M | 29.48M | -90.42M | 84.79M | 201.61M | -741.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.07M | | | 0.40M | 0.02M | | | | 6.00M | | 0.64M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 60.20M | 1.12M | 1.87M | 1.58M | 0.70M | 0.61M | 83.12M | -0.09M | 0.04M | 29.74M | -0.25M | -0.06M | 2.30M | 23.07M | 110.03M | 1.20M | 0.80M | 2.47M | 7.16M | 3.77M | 0.44M | 1.73M | 144.45M | 5.42M | 0.48M | 0.28M | -3.38M | 135.84M | -0.89M | 0.08M | -12.65M | -16.37M | -16.42M | -18.35M | -21.73M | -16.23M | -19.25M | 210.42M | -48.62M | 13.59M | -43.85M | -27.40M | 338.70M | -44.76M | -60.07M | -156.01M | 0.62M | 367.82M | -12.40M | 6.33M | -164.61M | 2.45M | 4.10M | -249.92M | -0.49M | 9.48M | 18.56M | -246.41M | -3.32M | -298.97M | -22.40M | 239.51M |
|
Change in Cash (Quarter)
|
| 48.53M | -6.58M | -9.43M | 5.29M | -12.79M | -13.45M | 63.78M | -14.57M | -14.43M | 12.34M | -60.48M | -11.09M | -10.44M | 9.87M | 49.21M | -20.43M | -9.76M | 15.01M | -17.10M | 23.48M | 3.75M | -28.22M | 25.80M | -7.86M | -0.03M | 5.56M | -21.58M | 69.56M | 49.65M | 4.34M | -70.73M | -42.84M | -0.15M | 2.92M | 2.66M | 6.45M | -7.84M | 60.98M | -15.36M | 28.79M | -67.86M | 81.96M | 351.75M | -52.48M | 44.72M | -372.96M | -0.88M | -26.90M | 56.23M | 87.04M | -137.81M | 124.28M | 53.06M | -155.86M | 46.26M | 23.24M | -33.55M | -38.47M | 60.48M | -114.47M | 357.80M | -283.24M |
|
Free Cash Flow (Quarter)
|
| -11.47M | -7.91M | -11.30M | 3.71M | -13.22M | -14.33M | -19.99M | -13.83M | -14.47M | -16.15M | -11.28M | -11.04M | -12.74M | -16.58M | -18.04M | -16.12M | -13.55M | -1.18M | -13.97M | 8.68M | -17.32M | -14.94M | -14.12M | -14.01M | -9.17M | -13.15M | -22.56M | -17.23M | 20.32M | 153.33M | -23.02M | -18.08M | -20.45M | 11.51M | -5.35M | -24.40M | -32.44M | -27.27M | -5.19M | 3.01M | 6.18M | 51.33M | 58.03M | 36.36M | 122.44M | 82.55M | 47.49M | 39.08M | 70.77M | 76.54M | 86.57M | 66.58M | 132.53M | 102.86M | 125.88M | 53.21M | 121.18M | 168.09M | 153.73M | 99.92M | 173.34M | 217.60M |
|
Net Cash Flow (Quarter)
|
| 48.53M | -6.58M | -9.43M | 5.29M | -12.79M | -13.45M | 63.78M | -14.57M | -14.43M | 12.34M | -60.48M | -11.09M | -10.44M | 9.87M | 49.21M | -20.43M | -9.76M | 15.01M | -17.10M | 23.48M | 3.75M | -28.22M | 25.80M | -7.86M | -0.03M | 5.56M | -21.58M | 69.56M | 49.65M | 4.34M | -70.73M | -42.84M | -0.15M | 2.92M | 2.66M | 6.45M | -7.84M | 60.98M | -15.36M | 28.79M | -67.86M | 81.96M | 351.75M | -52.48M | 44.72M | -372.96M | -0.88M | -26.90M | 56.23M | 87.04M | -137.81M | 124.28M | 53.06M | -155.86M | 46.26M | 23.24M | -33.55M | -38.47M | 60.48M | -114.47M | 357.80M | -283.24M |