|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.44M | -11.34M | 7.90M | 47.73M | -8.41M | -7.13M | 17.38M | 52.62M | -3.22M | -4.20M | 21.46M | -132.58M | -32.42M | -443.38M | 9.03M | 48.81M | 18.62M | -3.68M | 25.83M | 55.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.54M | 13.96M | 16.73M | 12.68M | 12.69M | 15.58M | 16.50M | 15.14M | 14.76M | 19.84M | 18.45M | 16.36M | 16.15M | 21.20M | 14.89M | 14.50M | 14.20M | 19.96M | 13.56M | 13.83M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.37M | -2.90M | -3.37M | -4.82M | -1.59M | -3.29M | -2.67M | -32.47M | -15.60M | -11.46M | -9.96M | -14.12M | -10.42M | -17.08M | -7.74M | -7.43M | -5.32M | -6.43M | -6.08M | -6.22M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 4.78M | -4.77M | -0.01M | 0.01M | | -0.01M | 0.00M | -0.04M | -0.04M | -0.01M | -0.25M | 19.65M | | 13.50M | 0.33M | 0.13M | -0.01M | | -0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.02M | 24.06M | 23.28M | 93.05M | 155.63M | -12.52M | 10.13M | 46.31M | 112.73M | -22.37M | -26.36M | 13.96M | 93.58M | 38.43M | -3.73M | 41.45M | 141.52M | 73.55M | 6.65M | 62.07M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.11M | 50.20M | 427.00M | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.19M | 24.24M | 24.01M | 23.80M | 23.74M | 21.59M | 21.26M | 21.45M | 21.62M | 19.44M | 18.97M | 18.52M | 18.06M | 16.41M | 16.10M | 15.69M | 15.60M | 14.46M | 14.35M | 13.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.16M | -51.77M | 16.84M | 71.15M | -85.53M | -35.27M | 26.42M | 75.95M | -72.00M | -35.56M | 44.52M | 68.83M | -29.41M | -62.72M | -10.98M | 96.07M | -51.04M | -71.80M | 37.97M | 104.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.04M | -1.13M | 6.61M | -4.22M | 6.73M | -4.16M | 1.41M | -5.58M | -0.68M | 1.60M | -0.39M | -0.58M | -1.24M | 1.57M | 1.65M | -1.75M | -1.59M | 1.05M | -1.08M | 0.76M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | -1.08M | 0.77M | 1.16M | 3.37M | -2.48M | 1.75M | -6.39M | 1.58M | -2.03M | 0.92M | 0.12M | -0.88M | 1.69M | -2.20M | 0.03M | 3.73M | -3.75M | 0.30M | 3.02M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.26M | -29.43M | 11.68M | 4.32M | 15.83M | -23.77M | 4.21M | 11.76M | 19.88M | -37.68M | -12.17M | 3.68M | 12.47M | 8.74M | -15.00M | 15.42M | 11.37M | -10.12M | 12.20M | 16.89M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.49M | -1.46M | -0.76M | 0.36M | -1.23M | -1.61M | -2.78M | 1.71M | 2.84M | -2.72M | -0.23M | 0.32M | -0.99M | -0.07M | 0.26M | -0.49M | 0.38M | 0.49M | 0.07M | 0.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.23M | -13.33M | 18.93M | -4.56M | 11.03M | 3.08M | 12.50M | -24.64M | 20.99M | -36.25M | 43.92M | -28.90M | 27.07M | -4.15M | 8.85M | -24.52M | 32.03M | -2.97M | 6.48M | 33.69M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 0.08M | 0.17M | 6.76M | 3.35M | 2.20M | 3.01M | -4.59M | -0.57M | 0.05M | 0.35M | 4.35M | 1.61M | 1.27M | -1.18M | 0.23M | 0.14M | 1.88M | 2.23M | 2.81M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.16M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 8.23M | 5.04M | 2.00M | 5.30M | 52.57M | 28.56M | 22.02M | 37.31M | 8.73M | 21.43M | 23.41M | 11.16M | 10.32M | 14.96M | 11.40M | 8.07M | 13.62M | 16.74M | 16.74M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | -0.03M | -2.32M | -0.70M | -65.30M | 22.52M | -7.67M | -20.50M | 20.95M | -19.13M | 12.16M | 20.40M | -0.07M | -3.09M | 3.94M | 1.19M | -9.04M | -17.29M | 4.72M | -4.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -101.27M | -4.78M | -38.29M | -10.65M | -0.45M | -310.85M | -8.20M | -0.18M | -100.21M | -13.40M | -36.45M | -19.30M | -0.20M | -62.16M | -1.60M | -2.78M | -75.48M | -28.78M | -17.98M | -0.49M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.59M | 0.74M | -1.37M | -2.06M | -1.83M | -2.81M | -6.44M | 6.08M | 1.28M | 0.82M | -2.12M | 2.64M | -1.28M | -0.64M | 2.52M | -4.85M | 2.05M | 4.67M | 0.41M | 0.48M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.33M | 19.99M | -18.70M | 79.64M | 88.06M | -303.66M | -12.18M | 31.72M | 34.75M | -54.08M | -52.77M | 17.71M | 92.02M | -27.46M | 1.14M | 35.01M | 59.05M | 32.16M | -6.19M | 57.26M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.14M | 23.98M | 23.12M | 86.29M | 152.28M | -14.72M | 7.12M | 50.91M | 113.29M | -22.41M | -26.72M | 9.62M | 91.96M | 37.16M | -2.55M | 41.22M | 141.38M | 71.67M | 4.42M | 59.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.74M | 19.25M | -17.33M | 81.69M | 89.88M | -300.85M | -5.74M | 25.64M | 33.47M | -54.90M | -50.66M | 15.07M | 93.30M | -26.82M | -1.38M | 39.86M | 57.01M | 27.48M | -6.60M | 56.78M |