|
Net Income (Quarter)
|
-0.55M | 17.33M | 15.64M | 11.27M | 0.08M | -7.63M | -1.74M | | 2.32M | -134.32M | 137.48M | 50.61M | -301.76M | -253.18M | -177.10M |
|
Share-based Compensation (Quarter)
|
2.84M | 1.03M | 0.77M | 1.65M | 12.22M | 4.47M | 7.01M | 4.96M | 4.34M | 9.40M | 7.64M | 3.90M | 40.05M | 1.50M | 51.75M |
|
Deferred Taxes (Quarter)
|
-0.08M | 0.23M | 0.29M | -0.29M | -0.84M | 2.27M | -0.23M | 0.49M | 109.22M | -20.44M | 27.53M | 19.09M | -80.82M | -52.27M | -33.13M |
|
Gains from Investment Securities (Quarter)
|
| 4.50M | | 23.10M | 17.10M | 11.00M | | | | | | | 9.12M | 8.00M | 9.70M |
|
Asset Writedowns and Impairment (Quarter)
|
1.29M | 0.56M | 1.43M | 1.43M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-7.36M | 1.46M | -2.54M | 2.20M | -19.62M | -26.34M | -16.35M | -4.20M | -21.64M | -33.85M | -48.79M | 0.77M | -57.36M | -27.22M | -5.62M |
|
Amortizatization of Intangibles (Quarter)
|
0.35M | 1.23M | 3.04M | 4.84M | 3.65M | 1.51M | 1.28M | 1.25M | 0.13M | 0.14M | 0.08M | 0.27M | 0.01M | 0.17M | |
|
Amortization of Deferred Charges (Quarter)
|
0.12M | 0.04M | 0.09M | 0.13M | 0.21M | 0.31M | 0.27M | 0.42M | 0.64M | 0.61M | 0.65M | 0.67M | 0.68M | 0.68M | 0.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
5.75M | 2.90M | 9.90M | 11.00M | 10.57M | 11.47M | 10.50M | 10.46M | 16.77M | 14.90M | 19.46M | 27.80M | 38.90M | 38.44M | 39.73M |
|
Change in Receivables (Quarter)
|
-0.55M | 0.05M | 0.53M | 0.35M | 0.64M | 1.45M | -1.67M | 0.37M | 0.56M | -2.62M | 3.79M | -1.71M | 26.92M | -23.30M | 4.82M |
|
Change in Account Payables (Quarter)
|
-2.81M | | | 0.71M | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
8.89M | 0.52M | 1.98M | 3.29M | 3.33M | -9.95M | -0.82M | -8.50M | 10.92M | -8.54M | 10.15M | 5.10M | -12.30M | -5.52M | 51.07M |
|
Change in Taxes (Quarter)
|
| | | | | 2.17M | | | | | | | | 3.60M | 1.92M |
|
Other Working Capital Changes (Quarter)
|
-6.26M | | | 0.53M | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
0.98M | 0.90M | 0.97M | 1.14M | 0.60M | 13.47M | 3.56M | 60.76M | -38.18M | 85.81M | | 62.08M | 55.03M | 8.83M | 579.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.18M | | 0.08M | 0.08M | 0.67M | 4.21M | | 0.64M | | 2.56M | 1.82M | 0.83M | 0.65M | | |
|
Change in Intangibles (Quarter)
|
15.72M | 8.10M | 24.16M | 39.62M | 41.55M | 37.91M | 15.23M | 12.51M | 8.83M | 3.43M | 0.30M | 0.01M | | | |
|
Acquisitions (Quarter)
|
| | | | 23.03M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | 63.60M | 1.16M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 1.05M | | 0.74M | 1.38M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
5.93M | 6.23M | 22.34M | 37.59M | 64.65M | 23.32M | 11.67M | -95.69M | -127.77M | -58.24M | -43.24M | -350.36M | -302.37M | -51.17M | -583.96M |
|
Other financing activities (Quarter)
|
| | | 0.00M | 0.02M | 0.13M | 20.71M | -20.36M | 21.75M | 0.13M | 0.68M | -0.80M | 9.50M | 0.05M | 10.28M |
|
Cash from Financing Activities (Quarter)
|
1.76M | -5.73M | -16.13M | -31.21M | -24.78M | -14.65M | 167.51M | -3.25M | 162.33M | 115.52M | 205.25M | 166.85M | 368.51M | 191.00M | 7,449.66M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | 0.00M | | | | | | 113.10M | | -23.10M | 93.40M | 120.90M | 23.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | 9.96M | |
|
Exchange Rate Effect (Quarter)
|
| | | | 0.34M | -1.12M | 1.10M | -0.04M | -0.20M | -0.10M | 0.16M | 0.01M | 0.20M | -0.59M | 0.02M |
|
Change in Cash (Quarter)
|
0.33M | 1.96M | 3.67M | 6.04M | 20.58M | -18.78M | 163.92M | -103.19M | 12.72M | 23.34M | 113.38M | -182.72M | 8.98M | 112.01M | 6,860.10M |
|
Free Cash Flow (Quarter)
|
-8.34M | 0.56M | -3.50M | 1.06M | -20.23M | -39.81M | -19.91M | -64.96M | 16.54M | -119.66M | -48.79M | -61.31M | -112.39M | -36.05M | -585.19M |
|
Net Cash Flow (Quarter)
|
0.33M | 1.96M | 3.67M | 8.58M | 20.24M | -17.66M | 162.83M | -103.15M | 12.93M | 23.43M | 113.21M | -182.74M | 8.78M | 112.60M | 6,860.08M |