|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -122.97M | -125.52M | -129.71M | -146.91M | -90.39M | -159.07M | -59.05M | -56.98M | -137.02M | -51.12M | -45.84M | 232.78M | -36.80M | -52.36M | -37.06M | 7.26M | -46.42M | -39.21M | -34.99M | -34.73M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.90M | 23.71M | 24.66M | 22.41M | 20.96M | 11.10M | 12.52M | 12.74M | 10.02M | 7.97M | 8.15M | 7.25M | 6.00M | 5.42M | 5.39M | 4.80M | 3.90M | 3.49M | 3.07M | 2.19M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | -1.81M | -0.03M | -0.01M | 1.71M | -0.04M | 0.06M | -0.03M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.35M | -1.75M | -1.59M | 6.73M | -1.28M | 1.36M | 0.29M | -0.10M | 3.13M | 5.02M | -5.49M | -3.96M | 3.06M | 2.58M | 2.06M | -7.63M | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.32M | 1.20M | 7.24M | 11.50M | 6.20M | 10.17M | -1.30M | | 8.33M | | | | | | 4.44M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -77.08M | -82.90M | -101.14M | -151.54M | -88.42M | -74.99M | -82.89M | -57.70M | -51.91M | -51.52M | -42.12M | -47.05M | -47.89M | -37.70M | -43.93M | -46.19M | -49.05M | -45.74M | -48.76M | -64.96M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.50M | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.06M | -2.58M | -2.06M | -1.53M | -1.32M | -0.87M | -1.43M | -1.89M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54M | 3.55M | 3.62M | 3.44M | 3.73M | 3.44M | 2.68M | 3.18M | 2.30M | 2.17M | 1.70M | 1.65M | 1.61M | 0.66M | 0.46M | 0.33M | 0.43M | 0.18M | 0.16M | 0.19M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.73M | -0.28M | 0.12M | -2.50M | 7.73M | -20.21M | 1.53M | -5.55M | -2.99M | -1.66M | 0.87M | -1.00M | 2.41M | -2.42M | 0.85M | 2.20M | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | -2.19M | 0.71M | 0.47M | -0.42M | 1.59M | 2.09M | 0.14M | 1.99M | 0.75M | -2.37M | -1.07M | 1.14M | -0.21M | -0.12M | -1.30M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | -2.88M | 3.35M | -12.94M | 3.00M | -0.17M | -7.02M | 7.29M | -8.92M | -1.08M | 0.67M | 6.44M | -0.99M | -2.28M | 2.24M | 3.69M | 6.41M | -3.52M | 1.28M | -4.79M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.95M | 22.08M | -18.57M | -18.48M | 14.17M | -1.10M | -11.47M | -21.55M | 1.64M | -9.57M | 0.41M | -9.75M | 1.82M | 8.95M | 6.55M | -6.58M | 1.22M | 2.73M | -7.00M | -2.72M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.18M | -5.40M | 10.77M | 3.40M | -2.86M | -4.76M | 2.77M | -2.04M | -5.59M | -2.31M | 3.45M | 0.87M | 0.98M | -2.79M | 3.58M | 2.43M | 5.96M | -0.98M | 0.62M | 9.86M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 3.28M | 2.94M | 5.90M | 4.20M | 0.78M | 0.18M | 0.51M | 0.43M | 0.16M | 0.03M | 0.24M | 0.16M | 0.19M | 0.67M | 0.46M | 0.00M | 0.04M | 0.11M | 0.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.61M | 308.81M | 290.27M | 264.26M | 227.97M | 238.45M | 160.00M | -626.42M | 148.04M | 168.04M | 178.30M | 156.50M | 124.47M | 85.61M | 65.16M | 65.11M | 69.32M | 68.57M | 54.80M | 91.99M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.46M | 72.95M | -0.83M | 120.20M | 130.28M | 84.15M | 111.39M | 40.01M | 40.60M | 25.17M | 56.41M | 17.38M | 19.26M | 16.98M | 46.12M | 60.21M | 43.69M | 49.62M | -94.87M | 0.37M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | | | | | | | | | | | | | | 1.28M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.86M | 12.17M | 3.66M | 2.55M | 0.94M | 0.47M | | 0.10M | | 0.02M | | 0.01M | 42.00M | 0.02M | 0.01M | 0.08M | 0.01M | 0.21M | 141.68M | 38.67M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.04M | -0.03M | -0.01M | -0.02M | -0.07M | -0.29M | 0.06M | 0.04M | 0.11M | -0.10M | 0.01M | -0.01M | -0.00M | -0.03M | 0.03M | -0.00M | 0.01M | 0.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.79M | 2.18M | -98.33M | -28.80M | 42.77M | 9.55M | 28.21M | -17.53M | -11.27M | -26.23M | 14.19M | -29.64M | 13.37M | -20.70M | 2.17M | 14.14M | -5.36M | 4.09M | -1.96M | -25.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -79.96M | -86.18M | -104.07M | -157.43M | -92.63M | -75.77M | -83.07M | -58.22M | -52.35M | -51.69M | -42.15M | -47.28M | -48.05M | -37.89M | -44.60M | -46.65M | -49.05M | -45.77M | -48.88M | -64.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.77M | 2.22M | -98.30M | -28.79M | 42.79M | 9.62M | 28.51M | -17.59M | -11.32M | -26.33M | 14.29M | -29.65M | 13.37M | -20.70M | 2.20M | 14.11M | -5.36M | 4.09M | -1.96M | -25.92M |