|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.34M | 5.34M | -2.33M | 9.55M | -3.22M | 4.10M | -7.79M | -52.93M | -11.28M | -7.74M | -5.72M | -21.68M | 0.85M | -11.43M | -35.22M | -156.87M | -5.92M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -200.67M | -28.51M | -94.11M | -102.82M | -82.97M | -113.97M | -94.68M | -76.08M | -12.68M | -11.08M | -96.09M | -20.35M | -43.31M | -2.33M | 6.22M | 8.05M | -23.38M | -3.82M | -48.29M | -21.13M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.01M | -32.40M | -1.21M | -15.72M | 11.32M | 16.43M | -0.46M | -1.46M | -4.29M | -0.41M | -2.37M | -0.27M | 0.69M | -0.60M | 1.67M | -0.67M | -1.40M | -0.45M | -1.34M | 0.78M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -186.25M | -115.57M | -105.21M | -92.30M | 66.96M | -8.08M | -344.28M | -92.84M | -89.92M | 3.13M | 24.65M | 4.60M | -17.00M | 3.32M | -11.70M | -4.09M | -3.74M | -4.54M | -4.01M | -8.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.96M | 0.39M | 5.76M | -21.89M | 30.70M | 6.97M | -22.32M | 20.46M | 88.54M | 1.00M | -91.78M | -10.07M | -26.03M | 11.90M | -8.94M | 2.18M | -6.04M | 47.21M | 6.56M | -3.34M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 1.92M | 1.47M | 1.42M | 1.98M | 24.09M | -0.83M | 9.07M | 28.88M | 10.58M | 5.17M | 2.10M | 2.36M | 1.74M | 1.70M | 1.22M | 4.00M | 0.37M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.03M | 71.86M | -475.43M | 153.82M | 52.54M | 126.28M | 145.28M | 101.60M | 2.93M | 35.11M | 0.61M | 10.32M | 43.83M | 19.34M | 0.34M | 23.84M | 18.53M | 7.94M | 12.15M | 1.79M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.44M | 80.71M | 67.37M | 199.17M | 51.84M | 93.20M | 119.86M | 86.12M | 10.21M | 23.05M | 69.41M | 15.27M | 29.92M | 5.95M | 7.38M | -19.74M | 32.39M | 94.42M | -29.33M | 29.48M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -30.13M | -99.92M | -27.27M | -1.80M | -9.91M | -3.89M | -7.09M | | | -0.29M | -0.63M | -1.05M | -1.04M | -0.67M | -1.82M | -0.64M | -0.60M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.25M | 2.80M | -1.11M | 1.00M | -0.23M | -0.14M | -0.35M | -0.86M | -0.94M | 0.81M | 0.10M | 0.13M | -0.50M | 0.60M | -0.15M | -0.03M | 0.51M | -1.48M | 0.81M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.51M | 52.44M | -54.07M | -4.67M | -57.40M | -22.80M | 15.13M | 5.80M | -10.42M | 11.03M | -25.87M | -5.26M | -13.90M | 2.07M | 13.15M | -12.51M | 7.15M | 90.47M | -79.70M | 9.16M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -200.67M | -28.51M | -94.11M | -102.82M | -82.97M | -113.97M | -94.68M | -76.08M | -12.68M | -11.08M | -96.09M | -20.35M | -43.31M | -2.33M | 6.22M | 8.05M | -23.38M | -3.82M | -48.29M | -21.13M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.23M | 52.20M | -56.87M | -3.57M | -58.40M | -22.57M | 15.26M | 6.15M | -9.56M | 11.97M | -26.68M | -5.37M | -14.03M | 2.56M | 12.55M | -12.36M | 7.19M | 89.96M | -78.23M | 8.35M |