|
Net Income (Quarter)
|
1.80M | -22.65M | -29.27M | -0.17M | -1.14M | -3.60M | 6.01M | 0.58M | 0.30M | -0.56M | -1.29M | 0.27M | 0.20M | 0.05M | -0.04M | -0.03M | -0.01M | 0.01M | 0.00M | 17.03M | 7.44M | 4.75M | 2.83M | 0.53M | 4.68M | 5.10M | -13.16M | -0.86M | -0.97M | 0.00M | -0.03M | 0.14M | 0.31M | 0.24M | -0.30M | -0.04M | -0.49M | 0.23M | 0.01M | -0.05M | -0.10M | -0.05M | -0.04M | -0.04M | -0.03M | -0.03M | -0.03M | | | | | 26.85M | 13.90M | 17.74M | 17.05M | 13.40M | 24.71M | 21.52M | 2.85M | 18.05M | 37.49M | 27.18M | 33.99M | 24.55M | 19.41M | 30.42M | 30.64M |
|
Share-based Compensation (Quarter)
|
| 3.14M | 3.33M | 5.96M | 6.09M | 4.62M | 4.00M | 5.24M | 4.46M | 4.46M | 5.05M | 4.84M | 3.75M | 2.59M | 4.52M | 4.63M | 4.20M | 3.86M | 5.66M | 5.14M | 5.14M | 5.23M | 4.63M | 5.28M | 6.50M | 3.51M | 6.20M | 5.21M | 4.58M | 3.36M | 3.43M | 3.94M | 3.66M | 4.11M | 3.13M | 4.48M | 4.63M | 3.72M | 5.98M | 5.37M | 6.12M | 6.61M | 6.12M | 8.50M | 6.02M | 4.03M | 5.52M | 5.62M | 5.94M | 6.41M | 7.88M | 7.93M | 7.23M | 7.92M | 7.89M | 11.56M | 11.59M | 12.25M | 10.30M | 13.95M | 11.34M | 8.68M | 11.11M | 15.36M | 10.40M | 10.56M | 10.19M |
|
Deferred Taxes (Quarter)
|
| -45.46M | 16.99M | 7.87M | -7.13M | 1.97M | -3.57M | 2.58M | 10.44M | -9.22M | 25.90M | 3.34M | -0.16M | -0.73M | -2.98M | 6.08M | -0.87M | 1.85M | -2.38M | 9.83M | -4.01M | -4.00M | 6.28M | 2.72M | 0.47M | 10.22M | -7.05M | 7.19M | -2.31M | 0.10M | -3.79M | 7.32M | -60.00M | 1.62M | -2.69M | | | 0.18M | 10.54M | | | -0.26M | 9.06M | -14.02M | -1.50M | -0.61M | 6.27M | | -0.05M | 2.48M | 10.05M | 7.13M | -0.04M | 0.04M | 11.65M | | 1.75M | -0.86M | -7.07M | 0.60M | 1.34M | 3.10M | -2.42M | 0.26M | 0.14M | 8.71M | 1.78M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | 1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.07M | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | -2.67M | 1.11M | 0.19M | 0.08M | -1.59M | 2.44M | 0.09M | -2.55M | 7.02M | 3.71M | 0.12M | 0.05M | 0.56M | 0.56M | 0.02M | 0.18M | 0.69M | 3.07M | 0.05M | 0.05M | 0.19M | 4.49M | 0.17M | 0.54M | 1.96M | 4.38M | -4.38M | 4.84M | 0.12M | | 4.26M | -4.48M | 1.33M | 2.68M | -6.03M | 0.89M | 2.46M | 4.38M | 0.07M | -0.83M | 1.75M | | | | 7.90M | 0.04M | 0.04M | 9.19M | 0.84M | 6.88M | -5.77M | -1.12M | -0.35M | -0.00M | 9.73M | -9.67M | 10.47M | 1.07M | -0.97M | -0.69M | 22.67M | 0.69M | 31.81M | 0.47M | -33.11M |
|
Asset Writedowns and Impairment (Quarter)
|
| 1.08M | -1.53M | -1.08M | 1.56M | 3.93M | -4.06M | 0.18M | 1.50M | -3.23M | -6.85M | 2.25M | -4.73M | 4.21M | -6.66M | 6.95M | -1.58M | -2.22M | 1.26M | -0.07M | -0.21M | 9.11M | -2.91M | -1.90M | 0.87M | -0.57M | 2.63M | 2.42M | 3.46M | 1.23M | -2.86M | 1.35M | -0.05M | 2.52M | -0.59M | | 0.39M | 0.18M | -0.57M | 0.70M | 0.10M | -0.61M | 0.61M | 0.02M | 0.49M | 0.03M | 13.20M | | | 0.01M | 0.01M | | | | 0.14M | 1.87M | -1.82M | | 0.37M | 0.85M | 1.44M | 0.77M | 0.01M | 0.27M | 0.12M | 0.77M | -0.22M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | 2.70 | | | | 8.20M | | | | 7.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 18.03M | 66.16M | -24.55M | 10.55M | 24.91M | 39.14M | -3.39M | 35.44M | 22.80M | 54.56M | -12.55M | 41.07M | 14.33M | 59.51M | -22.99M | 25.71M | 45.04M | 67.50M | -9.16M | 21.36M | 79.92M | 54.33M | -42.15M | 60.48M | 64.91M | 84.62M | -9.02M | 50.43M | 38.34M | 49.50M | -18.39M | 41.68M | 29.15M | 47.36M | -36.26M | 43.18M | 41.95M | 52.79M | -38.29M | 32.08M | 57.95M | 80.47M | -56.15M | 57.95M | 76.18M | 58.75M | -82.75M | 20.78M | 33.76M | 46.19M | -79.10M | 28.86M | 44.46M | 91.18M | -92.10M | 78.22M | 68.77M | 80.37M | -130.72M | 107.22M | 85.21M | 139.62M | -106.83M | 80.05M | 93.77M | 126.41M |
|
Amortization of Goodwill (Quarter)
|
| 67.03M | -59.00M | | | | | | | 22.00M | | | | 13.08M | | | | | | | | | | | | | | | | | | | 209.60M | | 43.49M | | 209.60M | | | | | | | 9.90M | 9.90M | | -0.02M | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.35M | 0.34M | 0.34M | 0.07M | 3.76M | 2.37M | 0.29M | 0.30M | 2.34M | 2.37M | 0.30M | 0.30M | 8.71M | 0.30M | 0.30M | 0.31M | 2.60M | 2.62M | 0.31M | 0.31M | -6.48M | 2.62M | 0.32M | 0.32M | 7.32M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.57M | 0.19M | 0.19M | 0.20M | 0.19M | 0.22M | 0.28M | 0.28M | 0.28M | 0.29M | 0.28M | 0.29M | 0.29M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 6.66M | 7.29M | 5.60M | 5.74M | 5.50M | 6.02M | 5.74M | 5.76M | 6.37M | 6.84M | 6.62M | 6.02M | 6.35M | 6.26M | 5.44M | 5.55M | 5.64M | 6.98M | 7.16M | 7.91M | 7.57M | 8.35M | 10.29M | 14.14M | 13.79M | 19.83M | 10.80M | 11.40M | 12.14M | 12.47M | 11.93M | 12.77M | 13.18M | 12.21M | 10.02M | 10.37M | 9.57M | 9.35M | 8.54M | 8.75M | 8.12M | 8.99M | 7.42M | 7.53M | 7.57M | 7.71M | 6.57M | 6.36M | 6.32M | 6.73M | 6.86M | 6.90M | 6.81M | 6.78M | 6.41M | 6.14M | 6.10M | 6.29M | 5.97M | 6.03M | 6.32M | 6.97M | 6.95M | 7.12M | 9.40M | 8.96M |
|
Change in Receivables (Quarter)
|
| 21.62M | -19.02M | -15.34M | 8.95M | 2.12M | 4.83M | -19.27M | 11.32M | 23.83M | 5.17M | -2.13M | -25.75M | 18.35M | -10.18M | 4.74M | -9.32M | -8.62M | 34.93M | -27.76M | 32.44M | -31.49M | -3.27M | 6.55M | 1.00M | 7.17M | -11.89M | -14.83M | -4.98M | 10.38M | 8.00M | -6.66M | -4.29M | 1.92M | 7.38M | 4.45M | 0.93M | 3.72M | 1.41M | 16.85M | 5.25M | 8.06M | -20.04M | 9.14M | -6.08M | -26.55M | -9.56M | -1.18M | 28.93M | -4.46M | 15.53M | 35.24M | -6.91M | 3.61M | -6.09M | -0.83M | 5.27M | 14.07M | -3.46M | 51.12M | -30.74M | -34.14M | 44.27M | 20.62M | 6.33M | 5.16M | -49.01M |
|
Change in Accured Expenses (Quarter)
|
| 13.31M | -9.32M | -52.78M | 53.70M | -2.63M | -1.95M | 1.17M | -10.29M | 8.19M | 21.85M | 3.49M | -31.55M | 3.97M | 18.42M | -27.02M | 29.60M | -2.13M | 34.27M | -57.17M | 24.41M | 44.23M | -2.63M | 9.89M | -57.00M | 55.57M | -33.68M | -37.45M | 32.86M | 1.73M | -0.28M | 4.70M | -37.13M | 34.28M | -12.82M | 0.90M | -1.90M | 1.18M | 35.30M | -54.15M | 23.69M | 28.61M | -5.03M | -84.91M | 82.12M | -22.50M | 17.50M | 2.57M | -45.05M | 44.72M | -4.87M | -7.04M | -36.38M | 28.88M | 1.07M | -89.84M | 45.57M | 55.08M | 40.22M | -132.29M | 125.31M | -34.41M | 29.16M | 1.02M | -92.30M | 54.51M | 46.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | -0.42M | 5.19M | -13.70M | -0.26M | 4.28M | -1.08M | -0.36M | 3.46M | 0.60M | 5.11M | -8.25M | 7.68M | -2.47M | -1.37M | -2.03M | 2.98M | -0.99M | 0.24M | -0.81M | 1.41M | 0.80M | -4.01M | 3.49M | 3.00M | 4.08M | -6.12M | 2.33M | 4.21M | 2.91M | -13.12M | 0.57M | 2.79M | -0.21M | -5.88M | 3.27M | 6.13M | 5.31M | -7.03M | 1.49M | -7.63M | 1.78M | -0.77M | -3.36M | 0.76M | -0.51M | 8.53M | -5.67M | -11.49M | -0.30M | 9.66M |
|
Other Working Capital Changes (Quarter)
|
| 10.48M | -26.67M | 0.97M | 0.78M | -1.76M | 3.06M | 3.75M | 0.94M | 16.45M | -13.97M | -4.46M | 4.23M | -14.39M | -5.81M | 18.42M | 15.51M | 2.15M | -37.05M | -1.96M | 2.87M | -3.56M | 40.87M | -1.82M | 2.64M | 6.68M | -39.20M | -10.98M | 37.53M | -5.06M | -33.40M | 14.28M | -6.53M | -8.07M | 2.44M | 15.99M | -11.85M | 12.57M | -15.35M | 2.55M | -3.12M | 4.73M | -3.88M | -4.30M | 10.94M | -3.21M | 2.82M | -9.57M | 10.69M | -11.54M | 13.09M | 0.83M | -4.81M | 0.52M | 4.44M | 5.21M | -2.40M | 3.44M | 0.29M | -3.16M | 18.10M | -13.49M | 6.70M | -0.16M | 0.45M | 17.41M | -5.11M |
|
Capital Expenditures (Quarter)
|
| 2.54M | 1.65M | 0.57M | 1.92M | 2.20M | 3.81M | 3.34M | 2.86M | 4.28M | -9.32M | 5.27M | 6.49M | 2.58M | -13.45M | 0.69M | 2.33M | -1.59M | 18.79M | 4.17M | -4.17M | 2.75M | 23.16M | 6.48M | 3.39M | -9.13M | 1.35M | 1.98M | 1.27M | 6.12M | 4.56M | 0.27M | 15.02M | -14.35M | 23.46M | 1.37M | 0.78M | 4.51M | -4.30M | 2.09M | 4.29M | -3.30M | 7.23M | 3.72M | 1.47M | -3.13M | -0.87M | 0.64M | 4.80M | 3.48M | -4.18M | 3.92M | 0.05M | -0.50M | 9.07M | 1.96M | 11.04M | -7.85M | 20.59M | 7.61M | 6.53M | -9.94M | 19.74M | 1.85M | 9.07M | -7.02M | 16.75M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.16M | 0.10M | 0.15M | 4.75M | | 0.00M | | | | 0.06M | 0.05M | | | | | | | | 0.05M |
|
Acquisitions (Quarter)
|
| 1.30M | 3.18M | 63.28M | -0.05M | 2.00M | 22.72M | 22.89M | 0.99M | -0.01M | 1.04M | 31.30M | 1.84M | 20.70M | 1.39M | | | | 30.00M | 17.43M | 33.96M | 0.30M | 2.28M | 331.81M | 0.18M | 0.78M | -441.25M | 14.00M | 35.07M | 20.06M | -68.69M | 101.82M | 1.64M | 3.46M | | 0.21M | | | | | | 2.50M | | | | 0.80M | 7.90M | 6.00M | -0.11M | | 38.93M | 2.29M | -0.34M | | 1.50M | -0.04M | | 1.65M | | 21.15M | -0.38M | | 28.73M | 5.19M | 47.92M | 54.06M | 4.46M |
|
Divestments (Quarter)
|
| | | 3.69M | | 4.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 0.01M | | | | | | | | | | | | 41.27M | 0.21M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 0.22M | | 0.22M | 0.11M | | | | | | | | | | | 0.18M | | | 1.00M | | 1.04M | | | | | | | | | | | | | | | | 0.16M | | -0.00M | 0.15M | | | | 0.15M | | | | 0.15M | | | |
|
Cash from Investing Activities (Quarter)
|
| -4.46M | -3.80M | -60.32M | -1.05M | -0.06M | -26.38M | -26.37M | -4.33M | -3.79M | -4.80M | -36.93M | -8.23M | -23.59M | -5.49M | -6.61M | -5.08M | -6.60M | -34.37M | -22.22M | -41.08M | -18.41M | -12.13M | -345.73M | -4.79M | -17.98M | 96.34M | -17.10M | -39.58M | -24.55M | -5.40M | -108.54M | -10.88M | -5.83M | -3.69M | -3.77M | -6.24M | -3.49M | -5.07M | -8.09M | -6.79M | -9.54M | -10.58M | -18.39M | -5.75M | -4.25M | -13.65M | -8.04M | -5.71M | -4.97M | -1.42M | -3.32M | -4.29M | -3.17M | -9.35M | -10.17M | -5.59M | -10.04M | -10.85M | -30.60M | -9.08M | -8.37M | -31.70M | -15.29M | -54.79M | -63.10M | -12.57M |
|
Other financing activities (Quarter)
|
| 2.26M | 0.14M | 0.24M | 0.12M | 0.36M | 0.57M | 0.16M | 0.04M | 0.01M | -0.85M | 1.12M | 0.14M | 0.07M | -5.76M | 0.80M | 0.44M | 0.13M | -0.22M | 3.48M | -3.44M | 7.30M | | 2.73M | 0.09M | 0.29M | -3.12M | | | | | 0.40M | | | 0.01M | 1.39M | | | | | | 1.50M | 0.03M | | | | | | | | | | | | 2.69M | 0.02M | 0.04M | | | 1.38M | 0.06M | | | | | 3.10M | |
|
Cash from Financing Activities (Quarter)
|
| 7.47M | -82.59M | 81.08M | -8.12M | -23.29M | -12.11M | 27.40M | -32.55M | -20.34M | -45.97M | 47.93M | -30.48M | 6.54M | -32.06M | 10.27M | -21.78M | -12.32M | -5.82M | -5.12M | 7.27M | 155.23M | -11.21M | 138.23M | -46.09M | -50.26M | -135.42M | -19.02M | -17.57M | -11.39M | -36.12M | 122.55M | -30.02M | -28.27M | -35.44M | 29.54M | -32.83M | -39.85M | -23.55M | 21.72M | -24.64M | -8.14M | -107.78M | 214.09M | -120.04M | -80.53M | -53.13M | 45.08M | -23.82M | -30.50M | -35.16M | 71.39M | -22.31M | -44.32M | -78.86M | 102.45M | -68.12M | -65.85M | -66.81M | 167.86M | -99.13M | -76.04M | -104.32M | 123.56M | 12.24M | -67.56M | -113.28M |
|
Exchange Rate Effect (Quarter)
|
| 0.07M | -0.05M | -0.79M | 0.73M | 1.21M | -1.05M | 0.43M | 0.28M | -0.45M | -0.18M | 0.43M | -0.55M | 0.16M | -0.01M | -0.08M | 0.01M | 0.05M | 0.04M | 0.01M | 0.02M | -0.05M | -0.03M | -0.03M | 0.04M | -0.03M | -0.57M | 0.16M | -0.03M | 0.01M | -0.06M | 0.02M | 0.14M | 0.03M | 0.02M | 0.02M | -0.09M | -0.04M | -0.09M | 0.07M | 0.01M | -0.04M | 0.08M | -0.14M | 0.04M | 0.13M | 0.46M | 0.15M | 0.11M | -0.08M | -0.02M | -0.01M | -0.05M | -0.09M | 0.03M | 0.02M | 0.04M | -0.07M | 0.04M | -0.04M | -0.01M | 0.06M | -0.18M | 0.02M | 0.14M | -0.23M | 0.06M |
|
Change in Cash (Quarter)
|
| 21.10M | -20.27M | -4.59M | 2.10M | 2.77M | -0.40M | -1.93M | -1.16M | -1.78M | 3.61M | -1.12M | 1.81M | -2.56M | 21.95M | -19.41M | -1.14M | 26.17M | 27.35M | -36.49M | -12.42M | 216.69M | 30.96M | -249.69M | 9.64M | -3.37M | 44.98M | -44.98M | -6.76M | 2.40M | 7.92M | -4.36M | 0.93M | -4.93M | 8.25M | -10.47M | 4.02M | -1.43M | 24.08M | -24.58M | 0.65M | 40.23M | -37.81M | 139.41M | -67.80M | -8.47M | -7.57M | -45.55M | -8.64M | -1.79M | 9.59M | -11.03M | 2.21M | -3.13M | 3.00M | 0.19M | 4.56M | -7.18M | 2.75M | 6.49M | -1.00M | 0.85M | 3.41M | 1.47M | 37.63M | -37.12M | 0.62M |
|
Free Cash Flow (Quarter)
|
| 15.48M | 64.51M | -25.12M | 8.63M | 22.71M | 35.33M | -6.73M | 32.59M | 18.52M | 63.88M | -17.82M | 34.58M | 11.74M | 72.96M | -23.68M | 23.38M | 46.63M | 48.70M | -13.34M | 25.54M | 77.17M | 31.17M | -48.64M | 57.10M | 74.04M | 83.26M | -11.00M | 49.16M | 32.21M | 44.93M | -18.66M | 26.66M | 43.49M | 23.90M | -37.63M | 42.40M | 37.44M | 57.09M | -40.38M | 27.79M | 61.25M | 73.25M | -59.86M | 56.48M | 79.31M | 59.62M | -83.39M | 15.98M | 30.29M | 50.38M | -83.02M | 28.81M | 44.96M | 82.11M | -94.06M | 67.18M | 76.62M | 59.77M | -138.33M | 100.69M | 95.15M | 119.88M | -108.68M | 70.98M | 100.79M | 109.66M |
|
Net Cash Flow (Quarter)
|
| 21.03M | -20.23M | -3.80M | 1.38M | 1.56M | 0.65M | -2.36M | -1.44M | -1.33M | 3.79M | -1.55M | 2.36M | -2.72M | 21.96M | -19.34M | -1.15M | 26.13M | 27.31M | -36.50M | -12.44M | 216.75M | 30.99M | -249.66M | 9.61M | -3.34M | 45.54M | -45.14M | -6.72M | 2.40M | 7.98M | -4.38M | 0.78M | -4.96M | 8.23M | -10.49M | 4.11M | -1.39M | 24.18M | -24.65M | 0.65M | 40.27M | -37.88M | 139.55M | -67.83M | -8.60M | -8.03M | -45.71M | -8.76M | -1.71M | 9.61M | -11.03M | 2.26M | -3.04M | 2.97M | 0.18M | 4.51M | -7.11M | 2.71M | 6.54M | -0.99M | 0.80M | 3.59M | 1.45M | 37.50M | -36.89M | 0.56M |