|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48M | -1.05M | 7.23M | -0.25M | -3.56M | 1.92M | 5.66M | | | | | 4.04M | -153.03M | 19.44M | 30.48M | 20.74M | 39.26M | 71.71M | 33.68M | 29.57M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 5.50M | 3.97M | 4.43M | 4.40M | 4.10M | 1.50M | 3.01M | 4.90M | 3.20M | 3.02M | 2.90M | 2.00M | 2.60M | 2.40M | 2.30M | 2.00M | 3.40M | 10.35M | 1.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | -13.16M | -1.05M | 2.39M | -4.28M | -6.81M | -14.07M | 2.01M | 6.37M | 2.21M | -7.35M | 0.69M | -25.71M | 9.15M | 13.75M | 4.40M | 12.11M | 11.13M | 24.55M | 8.34M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.86M | -6.10M | -30.81M | -7.55M | 0.81M | -5.02M | -3.61M | -0.27M | -3.55M | -1.18M | -3.75M | -2.60M | -2.39M | -3.89M | -1.79M | -1.35M | -0.96M | -0.83M | -0.50M | -0.34M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | | | | 0.73M | | | | 0.42M | | | | 0.99M | | | | 0.84M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.28M | | 47.45M | 50.00M | 9.20M | | -2.10M | -0.95M | 0.80M | 8.10M | 1.56M | -5.90M | 6.30M | 6.40M | 23.73M | -4.65M | 0.60M | 1.00M | -4.25M | 0.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.31M | | 7.68M | | -3.60M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | | | 0.89M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.44M | 67.20M | 38.02M | -89.93M | 74.86M | 83.33M | 98.69M | -100.64M | 88.78M | 79.94M | 78.01M | -125.23M | 106.95M | 100.72M | 124.13M | -116.11M | 138.13M | 134.97M | 114.10M | -129.85M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.24M | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 1.68M | 0.81M | 0.58M | 0.28M | 0.49M | 0.42M | 0.39M | 0.34M | 0.28M | 0.22M | 0.20M | 0.24M | 0.26M | 0.25M | 0.23M | 0.23M | 0.24M | 0.24M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11M | 8.15M | 7.86M | 8.77M | 8.78M | 8.96M | 9.14M | 8.95M | 8.95M | 9.21M | 9.06M | 10.31M | 8.79M | 6.25M | 6.87M | 5.33M | 5.31M | 5.55M | 5.63M | 6.12M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.37M | 16.02M | 30.70M | 20.15M | -4.20M | -15.45M | 5.04M | -21.34M | -7.55M | 6.80M | -4.18M | 9.94M | -9.00M | -1.57M | -9.66M | -17.46M | -3.77M | -7.87M | -1.46M | -4.86M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 1.27M | 0.97M | 2.68M | -5.45M | 10.13M | -1.76M | 2.38M | -1.54M | | -0.00M | 4.08M | 3.96M | 5.20M | 4.06M | -7.59M | -0.58M | 0.76M | -1.25M | -1.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.48M | 49.14M | -17.21M | -159.27M | 158.40M | -9.44M | 10.73M | -150.12M | 52.81M | 41.20M | 27.61M | -141.46M | 58.55M | 48.76M | 85.29M | -6.15M | -83.80M | 51.12M | 67.17M | -181.47M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.67M | -11.77M | -18.68M | 17.22M | -29.47M | 13.05M | 17.43M | 5.30M | -17.33M | 6.87M | -16.52M | 3.02M | 8.72M | -4.21M | -12.56M | 2.75M | 2.02M | 4.61M | -10.59M | 0.87M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.60M | 14.41M | -15.14M | -16.21M | -0.83M | -5.67M | 6.78M | 4.47M | -6.61M | -2.15M | 3.78M | -3.76M | 0.05M | -2.24M | 2.45M | 1.12M | -1.33M | 0.99M | 2.14M | -0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.48M | 10.54M | 3.17M | 7.14M | 6.56M | 6.95M | -18.06M | 7.00M | 8.13M | 9.15M | 9.04M | 5.33M | 6.96M | 6.29M | 3.44M | 3.32M | 4.51M | 5.34M | 5.29M | 6.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.14M | 0.10M | 1.09M | 0.96M | -0.78M | | | 0.12M | 0.69M | | | | 4.48M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 12.34M | 10.38M | 25.67M | 2.50M | | | 1.67M | | | 5.00M | 8.17M | | | | | | 19.20M | 4.00M | 7.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 4.75M | 1.00M | 7.71M | 6.33M | 1.85M | 1.00M | 6.87M | 5.95M | 3.75M | 6.34M | 14.15M | 17.09M | 14.08M | 7.17M | 7.30M | 11.08M | 3.04M | 5.25M | 7.75M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.44M | -41.21M | -15.58M | -26.27M | -13.35M | -6.09M | -11.24M | -11.35M | -10.40M | -14.00M | -12.42M | -16.24M | -12.89M | -4.34M | -1.94M | -7.46M | -7.15M | 6.60M | -10.28M | -11.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 3.03M | 7.04M | 0.09M | 8.31M | 0.23M | 0.73M | 2.08M | -3.69M | -6.83M | -0.33M | 0.05M | 0.03M | -0.03M | 0.08M | -0.10M | -0.03M | -0.02M | 0.10M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | -0.13M | 0.82M | -256.46M | -62.15M | -82.66M | -86.29M | 108.57M | -78.93M | -50.60M | -4.75M | 76.20M | -82.66M | -3.07M | -4.96M | -6.04M | -4.26M | -28.56M | -68.64M | -27.64M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.53M | 19.76M | 29.48M | -380.21M | 6.91M | -5.42M | 1.16M | -3.70M | -0.28M | 15.33M | 52.08M | -65.26M | 11.40M | 84.43M | 126.11M | -130.96M | 125.75M | 115.33M | 35.18M | -169.46M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.96M | 56.66M | 34.85M | -97.08M | 68.30M | 76.38M | 116.75M | -107.64M | 80.65M | 70.78M | 68.96M | -130.56M | 99.99M | 94.43M | 120.69M | -119.43M | 133.62M | 129.63M | 108.81M | -136.09M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.73M | 25.86M | 23.26M | -372.66M | -0.64M | -5.42M | 1.16M | -3.43M | -0.55M | 15.33M | 60.84M | -65.26M | 11.40M | 93.31M | 117.23M | -129.61M | 126.72M | 113.01M | 35.18M | -169.46M |