|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.97M | 51.31M | 75.68M | 39.79M | 24.59M | 30.67M | 51.83M | 36.18M | 22.58M | 27.38M | 75.90M | 42.73M | 6.20M | 17.01M | 49.70M | 50.87M | -450.72M | -308.64M | -84.06M | -55.54M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.02M | 7.78M | 6.55M | 6.27M | 16.62M | 7.50M | 7.94M | -5.30M | 9.30M | 7.23M | 8.58M | 8.77M | 5.83M | 2.67M | 2.25M | 5.33M | 0.30M | 9.37M | 3.02M | 2.19M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.81M | -4.40M | -0.51M | -0.15M | 0.61M | 3.36M | -2.50M | -3.72M | 3.90M | 2.95M | 6.58M | -0.22M | 10.45M | -1.41M | -0.64M | -84.38M | -19.99M | -5.78M | 71.07M | -7.29M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 0.63M | -2.27M | | 0.02M | -0.02M | -0.06M | 0.25M | | 0.08M | -0.09M | 0.03M | | -0.02M | 0.02M | 0.04M | 0.04M | 0.14M | 0.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | -0.22M | 0.02M | 0.32M | 0.64M | 0.41M | -1.37M | 3.39M | 0.28M | 1.75M | 0.68M | | | | -0.14M | 0.62M | 326.39M | 65.91M | 885.67M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.38M | 5.05M | 53.28M | 145.88M | -38.43M | -37.02M | 124.97M | 158.72M | 121.06M | 36.68M | 74.73M | 73.61M | 25.32M | 44.60M | 8.32M | 34.98M | 58.34M | -10.47M | 11.95M | 111.32M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 2.41M | 2.48M | | 2.54M | 2.64M | 2.37M | 2.14M | 2.34M | 1.60M | 3.60M | 2.65M | 2.88M | 2.96M | 2.74M | 2.52M | 2.19M | 2.15M | 2.43M | 2.43M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.25M | 0.25M | 0.25M | 0.25M | 0.26M | 0.28M | 0.32M | 0.31M | 0.31M | 0.31M | 0.31M | 0.32M | 0.32M | 0.32M | 0.31M | 0.37M | 0.40M | 0.40M | 0.41M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.71M | 8.73M | 8.64M | 9.75M | 10.50M | 11.12M | 11.71M | 11.35M | 10.71M | 6.61M | 6.41M | 14.46M | 13.84M | 6.59M | 13.22M | 14.20M | 14.08M | 12.86M | 6.76M | 13.51M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.75M | 23.86M | 76.69M | -72.46M | 14.64M | 32.12M | -1.04M | -129.34M | -26.73M | 41.16M | 73.15M | -68.91M | -64.59M | 38.26M | 88.15M | -38.73M | -114.09M | 36.74M | 83.59M | -74.19M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.86M | 65.65M | -20.68M | -57.91M | 47.78M | 29.57M | -106.34M | -81.31M | -21.57M | 1.77M | -9.65M | -28.73M | 48.75M | 24.88M | -18.89M | -14.15M | 31.51M | 44.77M | -23.63M | -49.45M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.88M | 16.96M | -36.63M | -13.20M | 10.03M | -6.69M | -81.46M | -37.80M | 36.64M | 35.35M | 30.30M | -47.89M | 2.35M | 76.57M | -7.88M | -50.58M | -42.37M | 54.09M | 0.55M | -28.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.57M | 9.16M | 55.61M | -32.79M | -28.76M | -15.00M | 20.82M | -65.09M | -10.73M | 0.42M | 32.80M | -58.77M | -19.46M | -3.06M | 19.68M | -37.38M | 15.02M | 11.36M | 18.38M | -19.74M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.12M | 7.92M | 1.42M | 2.18M | -11.21M | -8.53M | 1.88M | 9.90M | -3.36M | -6.23M | 1.18M | 9.53M | -9.74M | -0.97M | 0.30M | 14.33M | 43.96M | -23.13M | -22.51M | -3.21M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | 1.80M | 1.78M | -0.17M | 0.82M | 1.22M | -5.97M | 1.15M | 1.42M | -1.17M | 5.25M | -2.68M | 3.56M | 2.24M | -5.38M | -0.97M | 1.78M | 6.23M | -1.39M | -2.65M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.01M | 19.95M | 17.57M | -1.28M | 12.81M | 36.43M | 33.56M | -140.35M | 11.88M | 3.80M | 9.12M | 6.96M | 5.65M | 1.72M | 5.15M | 23.14M | 13.36M | -5.41M | -1.31M | 0.79M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | | | 0.02M | 0.04M | 0.01M | 0.25M | | 49.21M | -47.84M | 0.04M | 0.00M | 0.11M | -0.14M | 0.05M | 0.04M | 0.16M | -0.25M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.88M | 148.11M | | -1.77M | | | | | | | | | 229.43M | -3.88M | 7.76M | | -7.76M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.70M | | | 1.80M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.63M | 0.62M | 0.62M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.01M | 27.96M | -15.48M | -447.39M | -222.51M | -36.41M | -31.75M | -28.66M | -11.63M | -8.68M | 34.32M | -8.56M | -9.16M | -4.94M | -9.48M | -239.51M | -9.48M | -11.49M | -6.08M | -7.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 0.22M | 0.10M | 0.01M | 0.02M | 0.43M | | 0.96M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.64M | -38.60M | -25.24M | 290.55M | 276.81M | 63.83M | -87.54M | -146.32M | -99.63M | -42.65M | -108.02M | -71.79M | -18.51M | -35.67M | 21.82M | 182.60M | -45.05M | 21.66M | -1.10M | -112.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.75M | -5.59M | 12.56M | -10.96M | 15.87M | -9.60M | 5.69M | -16.26M | 9.80M | -14.65M | 1.03M | -6.75M | -2.35M | 3.99M | 20.67M | -21.94M | 3.80M | -0.30M | 4.77M | -8.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.39M | -14.90M | 35.71M | 147.16M | -51.24M | -73.46M | 91.42M | 299.07M | 109.18M | 32.88M | 65.60M | 66.64M | 19.67M | 42.87M | 3.17M | 11.84M | 44.98M | -5.06M | 13.26M | 110.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.75M | -5.59M | 12.56M | -10.96M | 15.87M | -9.60M | 5.69M | -16.26M | 9.80M | -14.65M | 1.03M | -6.75M | -2.35M | 3.99M | 20.67M | -21.94M | 3.80M | -0.30M | 4.77M | -8.25M |