|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.13M | -25.54M | -9.16M | -10.14M | -2.94M | -10.24M | -7.56M | -0.59M | 5.27M | 18.58M | 2.37M | 24.12M | 171.68M | 37.99M | 33.16M | 32.66M | 32.69M | 46.95M | 2.84M | 19.03M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.45M | 19.63M | 37.30M | 63.80M | -7.66M | 30.05M | 55.38M | 78.51M | 95.52M | 15.18M | 45.06M | 58.03M | -76.41M | 21.86M | 45.43M | 69.45M | 89.16M | 25.79M | 79.78M | 127.66M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.12M | -27.03M | -2.50M | -14.58M | 0.03M | -28.37M | -42.41M | -74.04M | -0.01M | 2.98M | -10.94M | 24.11M | -14.59M | 29.42M | 23.55M | -38.06M | 0.86M | -9.75M | -9.33M | -18.91M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | -31.84M | 34.17M | 5.38M | -1.51M | -8.32M | 4.51M | -8.32M | 44.35M | 36.75M | 17.97M | 72.24M | -1.22M | 72.32M | 35.64M | -10.52M | 87.84M | 41.84M | 48.67M | 45.58M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 23.19M | 10.50M | | -0.57M | | 1.14M | | -0.67M | | -0.37M | | -0.59M | -0.45M | -0.47M | | -0.18M | | 0.10M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.76M | | | 7.77M | 6.96M | 6.93M | | 6.80M | 6.89M | 6.80M | | 6.74M | 6.99M | | | | 7.01M | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -125.82M | -112.83M | -28.61M | 25.70M | 37.94M | 49.65M | 15.63M | -34.45M | 15.79M | 13.65M | -44.29M | -65.40M | 20.46M | -45.87M | 17.09M | 1.56M | 53.66M | -60.69M | 3.64M | -82.71M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.07M | -1.39M | -0.89M | -6.53M | -0.76M | -0.80M | 1.62M | -5.83M | -1.20M | -1.26M | -2.94M | -0.61M | -1.44M | -4.99M | 1.11M | 4.82M | -23.83M | -2.25M | -1.68M | -50.43M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.04M | 0.20M | -0.09M | -0.76M | -0.03M | -0.89M | 1.03M | -2.01M | 0.40M | -0.69M | -0.08M | -0.49M | 0.04M | -0.54M | -7.04M | -0.00M | -1.35M | -15.29M | -0.53M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.12M | -146.06M | 4.67M | 24.55M | 35.67M | 40.53M | 21.76M | -48.60M | 58.94M | 49.14M | -29.26M | 6.23M | 17.80M | 21.46M | 53.84M | -4.14M | 117.67M | -21.10M | 50.63M | -87.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | -31.84M | 34.17M | 5.38M | -1.51M | -8.32M | 4.51M | -8.32M | 44.35M | 36.75M | 17.97M | 72.24M | -1.22M | 72.32M | 35.64M | -10.52M | 87.84M | 41.84M | 48.67M | 45.58M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.12M | -146.06M | 4.67M | 24.55M | 35.67M | 40.53M | 21.76M | -48.60M | 58.94M | 49.14M | -29.26M | 6.23M | 17.80M | 21.46M | 53.84M | -4.14M | 117.67M | -21.10M | 50.63M | -87.56M |