|
Net Income (Quarter)
|
| -0.55M | 17.33M | -1.69M | -4.37M | 0.08M | -7.63M | -1.74M | | 2.32M | -134.32M | 137.46M | 50.61M | -301.77M | -253.13M |
|
Share-based Compensation (Quarter)
|
| 2.84M | 1.03M | 0.31M | 0.30M | 12.22M | 4.47M | 7.01M | 4.96M | 4.34M | 3.79M | 7.64M | 6.70M | 39.67M | 50.87M |
|
Deferred Taxes (Quarter)
|
| | 0.23M | 0.29M | 0.00M | -0.84M | 2.27M | -0.23M | 0.49M | 92.90M | -20.44M | 27.53M | 19.09M | -80.82M | -52.27M |
|
Gains from Sales and Divestitures (Quarter)
|
0.66M | | | 2.56M | | 0.41M | 0.16M | 0.91M | 0.99M | 1.16M | 0.14M | 0.38M | 0.43M | 0.54M | 0.23M |
|
Gains from Investment Securities (Quarter)
|
1.72M | | 4.50M | -0.45M | 11.35M | -0.44M | 0.18M | 0.00M | 0.44M | 2.09M | 0.12M | 0.87M | -1.47M | 49.19M | 0.96M |
|
Asset Writedowns and Impairment (Quarter)
|
| 1.29M | 0.56M | 0.87M | 0.72M | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | 34.79M | 58.15M | 43.56M | 49.17M | 0.90M | 59.12M | 29.13M | 0.30M | 3.90M | 115.55M | 0.10M |
|
Cash from Operations (Quarter)
|
| -7.36M | 1.46M | -2.54M | 2.19M | -19.62M | -26.34M | -16.35M | -4.20M | -21.64M | -33.85M | -48.79M | 0.77M | -57.36M | -27.22M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.35M | 1.23M | 0.09M | 1.80M | 0.21M | 1.51M | -0.94M | 0.42M | 0.64M | 0.61M | -0.38M | 1.71M | -1.43M | 0.68M |
|
Amortization of Deferred Charges (Quarter)
|
| | 6.34M | 10.21M | 3.93M | 7.67M | 3.06M | 2.99M | 6.04M | 3.16M | 6.27M | 7.34M | 2.37M | 2.02M | 1.76M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 5.75M | 2.90M | 4.06M | 4.49M | 10.57M | 11.47M | 10.50M | 10.46M | 14.31M | 14.90M | 19.46M | 27.80M | 39.75M | 37.60M |
|
Change in Receivables (Quarter)
|
| -0.55M | 0.05M | 0.53M | -0.17M | 0.64M | 1.45M | -1.67M | 0.37M | 0.56M | -2.62M | 3.79M | -1.71M | 26.92M | -23.30M |
|
Change in Account Payables (Quarter)
|
| -2.81M | | | 0.71M | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 8.89M | 0.52M | 1.98M | 1.77M | 3.33M | -9.95M | -0.82M | -8.50M | 10.92M | -8.54M | 10.15M | 5.10M | -12.30M | -5.52M |
|
Change in Taxes (Quarter)
|
| -0.08M | | | -0.29M | | 2.17M | -0.46M | 0.24M | -0.87M | -0.24M | 1.59M | 0.08M | -1.32M | 3.60M |
|
Other Working Capital Changes (Quarter)
|
| -12.18M | -0.12M | -1.59M | 0.53M | -0.46M | -0.70M | -0.88M | -0.87M | 5.95M | -1.26M | -1.25M | -1.73M | -0.87M | -1.29M |
|
Capital Expenditures (Quarter)
|
| 0.98M | 0.90M | 0.39M | 0.20M | 7.09M | 13.47M | -11.12M | 75.44M | 46.20M | 85.81M | 22.89M | 244.28M | -150.05M | 36.62M |
|
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 | | 16.10M | 15.45M | | | | | | 0.90M | | 0.12M | | |
|
Acquisitions (Quarter)
|
| | | | | 23.03M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | 63.60M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | 1.05M | | 0.74M | 1.38M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| 5.93M | 6.23M | 22.34M | 15.26M | 64.65M | 23.32M | 11.67M | -95.69M | -127.77M | -58.24M | -43.24M | -350.36M | -302.37M | -51.17M |
|
Other financing activities (Quarter)
|
| | 1.23M | 1.23M | 1.23M | -2.47M | 0.03M | 0.01M | 0.37M | -0.83M | | | 8.70M | -9.47M | |
|
Cash from Financing Activities (Quarter)
|
| 1.76M | -5.73M | -16.13M | -15.09M | -24.78M | -14.65M | 167.51M | -3.25M | 162.33M | 115.52M | 205.25M | 166.85M | 368.51M | 191.00M |
|
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 |
|
Change in Cash (Quarter)
|
| 0.33M | 1.96M | 3.67M | 2.37M | 20.58M | -18.78M | 163.92M | -103.19M | 12.72M | 23.34M | 113.38M | -182.72M | 8.98M | 112.01M |
|
Free Cash Flow (Quarter)
|
| -8.34M | 0.56M | -2.92M | 2.00M | -26.72M | -39.81M | -5.22M | -79.64M | -67.84M | -119.66M | -71.67M | -243.51M | 92.69M | -63.84M |
|
Net Cash Flow (Quarter)
|
| 0.33M | 1.96M | 3.67M | 2.37M | 20.24M | -17.66M | 162.83M | -103.15M | 12.93M | 23.43M | 113.21M | -182.74M | 8.78M | 112.60M |