|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.31M | 75.68M | 39.79M | 24.59M | 30.67M | 51.83M | 36.18M | 22.58M | 27.38M | 75.90M | 42.73M | 6.22M | 17.01M | 49.62M | 50.85M | -450.68M | -308.64M | -84.04M | -55.58M | 35.76M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.12M | 3.02M | 2.19M | 6.44M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 4.35M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | -5.42M | 0.09M | | | 0.39M | 0.62M | 326.39M | 65.91M | 414.21M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.64M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 6.42M | -5.92M | 2.54M | 2.64M | -4.39M | 8.91M | 0.31M | 0.31M | 6.92M | 2.65M | 0.32M | 5.52M | 2.74M | -7.32M | 0.37M | 3.97M | -3.18M | 8.04M | 0.41M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.73M | 8.64M | 9.75M | 10.50M | 11.12M | 11.71M | 11.35M | 10.71M | 6.61M | 6.03M | 14.46M | 13.84M | 6.59M | 13.22M | 14.20M | 14.08M | 6.04M | 6.08M | 13.51M | 13.38M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -34.41M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 11.58M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -7.55M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -11.25M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -5.59M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 1.78M | -1.18M | -0.65M | 0.08M | -3.35M | 1.15M | 1.42M | 3.97M | 0.12M | -3.10M | 3.56M | 2.24M | 3.90M | -14.05M | 1.78M | 6.23M | -1.39M | -2.65M | 9.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.95M | 17.57M | -1.28M | 12.81M | 36.43M | 33.56M | 28.67M | 11.88M | 3.80M | 7.67M | -22.19M | 9.14M | 3.16M | 8.13M | 23.14M | 6.67M | 18.16M | 6.17M | -23.57M | 5.81M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | -5.30M | | 0.02M | 0.04M | -0.06M | 0.25M | | 49.21M | | 0.04M | 0.00M | 0.11M | 0.04M | 0.05M | 0.04M | 0.16M | -0.25M | 78.16M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.88M | 148.11M | | -1.77M | | | | | | | | | 229.43M | 3.88M | | | -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 | 0.66M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 72.48M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 0.22M | 0.10M | 0.01M | 0.02M | 0.43M | | 0.96M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -69.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 2.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.90M | 35.71M | 147.16M | -51.24M | -73.46M | 91.42M | 130.05M | 109.18M | 32.88M | 67.05M | 95.80M | 16.18M | 41.43M | 0.19M | 11.84M | 51.67M | -28.63M | 5.77M | 134.90M | -6.44M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 2.80M |