|
Net Income (Quarter)
|
-22.75M | -20.61M | -21.94M | -9.77M | -27.66M | -26.03M | -33.11M | -23.05M | -26.00M | -39.19M | -29.53M | -30.80M | -51.94M | -43.00M | -63.45M | -50.47M | -57.70M | -60.10M | -72.75M | -75.45M | -109.20M | -276.64M | -221.30M | -240.79M | -243.00M | -210.00M | -209.00M | -153.00M | -119.00M | -111.00M | -81.00M | -44.00M | -40.00M | 29.00M | 16.00M | 23.00M | 62.00M | 67.00M | 43.00M | 63.00M |
|
Share-based Compensation (Quarter)
|
3.37M | 3.66M | 4.84M | 5.26M | 8.91M | 11.98M | 14.41M | 14.57M | 14.13M | 18.22M | 21.54M | 22.42M | 22.68M | 31.27M | 35.73M | 36.93M | 37.73M | 48.38M | 53.67M | 55.23M | 64.11M | 187.71M | 155.78M | 158.39M | 171.00M | 170.00M | 172.00M | 164.00M | 166.00M | 185.00M | 172.00M | 161.00M | 151.00M | 148.00M | 135.00M | 131.00M | 128.00M | 144.00M | 138.00M | 134.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | -0.96M | 0.43M | -0.35M | -1.23M | -0.69M | 1.50M | -1.37M | -1.69M | -0.01M | 0.82M | -0.91M | -1.01M | -0.50M | 1.41M | -0.83M | -10.68M | -2.10M | 7.61M | | 2.00M | 2.00M | 3.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | -5.00M | 2.00M | 4.00M | 2.00M | 1.00M | 4.00M | 6.00M |
|
Gains from Investment Securities (Quarter)
|
0.13M | -0.02M | -0.29M | -0.40M | -0.27M | -0.42M | -0.31M | 45.66M | 19.32M | 106.20M | -125.68M | 127.73M | 1.67M | | 13.29M | -15.08M | -0.92M | 42.30M | -45.27M | 1.89M | 0.83M | -0.54M | 21.23M | -30.52M | 4.00M | -6.00M | | 13.00M | -3.00M | 8.00M | 6.00M | -11.00M | 3.00M | -2.00M | 112.00M | -104.00M | -1.00M | 103.00M | -105.00M | 195.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | 0.12M | | | | 0.41M | | | | | | | 14.00M | | 8.00M | 17.00M | | 3.00M | | | | | | | | |
|
Cash from Operations (Quarter)
|
-15.04M | -11.84M | -8.53M | -6.70M | -9.69M | -6.24M | -9.47M | 0.15M | 3.97M | -5.34M | 6.44M | 10.10M | 21.26M | -1.13M | 10.64M | 24.84M | 38.70M | 10.93M | 43.43M | 34.95M | 56.08M | -2.61M | 37.12M | 13.41M | 19.00M | -19.00M | 10.00M | 76.00M | 129.00M | 53.00M | 156.00M | 174.00M | 219.00M | 86.00M | 159.00M | 286.00M | 241.00M | 167.00M | 218.00M | 258.00M |
|
Amortization of Deferred Charges (Quarter)
|
3.05M | 3.34M | 3.54M | 0.54M | 2.16M | -2.16M | | | 4.57M | 0.29M | 0.30M | -0.68M | 6.33M | 0.33M | 0.21M | 10.24M | 10.36M | 0.17M | 0.53M | 39.57M | 11.82M | 0.57M | 0.02M | 45.96M | 19.00M | 0.63M | 0.81M | 23.00M | 23.00M | 26.00M | 27.00M | 28.00M | 30.00M | 32.00M | 33.00M | 35.00M | 36.00M | 40.00M | 41.00M | 44.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.89M | 1.08M | 1.21M | 1.39M | 1.57M | 1.71M | 1.82M | 1.89M | 2.07M | 1.63M | 2.12M | 2.18M | 3.40M | 4.52M | 4.42M | 5.48M | 5.47M | 7.22M | 11.00M | 13.31M | 13.13M | 31.77M | 31.73M | 31.37M | 30.00M | 31.00M | 28.00M | 25.00M | 25.00M | 18.00M | 21.00M | 35.00M | 25.00M | 25.00M | 23.00M | 25.00M | 24.00M | 24.00M | 24.00M | 24.00M |
|
Change in Receivables (Quarter)
|
-3.09M | 2.40M | 4.30M | 8.39M | -2.24M | 3.55M | 11.43M | 5.58M | -1.72M | 8.96M | 10.30M | 22.14M | -9.30M | 4.84M | 13.85M | 28.12M | -18.25M | -0.38M | 29.17M | 55.45M | 22.75M | -7.95M | 14.76M | 145.44M | -139.00M | 65.00M | 59.00M | 102.00M | -191.00M | 99.00M | 31.00M | 140.00M | -251.00M | 70.00M | 87.00M | 157.00M | -274.00M | 73.00M | 47.00M | 224.00M |
|
Change in Account Payables (Quarter)
|
3.68M | -2.03M | 0.80M | -0.92M | 3.24M | -0.50M | 3.52M | -8.72M | 0.61M | 0.16M | -1.10M | -1.10M | 1.64M | -0.27M | 0.59M | -0.27M | 3.94M | -3.13M | 0.57M | 2.62M | 1.63M | -3.67M | 1.85M | 7.20M | 15.00M | 9.00M | 5.00M | -35.00M | -2.00M | 3.00M | -2.00M | 1.00M | | -1.00M | | 2.00M | -2.00M | | 1.00M | -1.00M |
|
Change in Accured Expenses (Quarter)
|
-0.18M | -5.94M | 6.38M | 1.71M | -3.03M | -6.48M | 15.45M | -32.92M | -5.69M | 7.75M | -0.20M | -43.20M | 3.29M | -1.98M | 2.71M | 5.96M | -11.87M | 26.91M | -12.60M | -83.44M | -14.86M | -40.24M | 77.64M | -193.54M | 9.00M | -8.00M | -31.00M | -92.00M | -9.00M | 33.00M | -15.00M | 12.00M | -51.00M | -8.00M | 103.00M | -3.00M | -6.00M | -74.00M | -58.00M | -107.00M |
|
Other Working Capital Changes (Quarter)
|
2.44M | 0.97M | -1.09M | 31.21M | 3.76M | 1.14M | 25.13M | 27.63M | 13.11M | -13.74M | 46.66M | -35.70M | 20.68M | -22.22M | -2.59M | 120.56M | -4.27M | -3.39M | -4.09M | -5.25M | 3.86M | -17.35M | 8.13M | -18.64M | -25.00M | 40.00M | -11.00M | 9.00M | -74.00M | 56.00M | 19.00M | 249.00M | -101.00M | 183.00M | -22.00M | 147.00M | -134.00M | 143.00M | -26.00M | 50.00M |
|
Capital Expenditures (Quarter)
|
0.93M | 0.06M | 0.00M | 5.26M | 1.93M | -1.66M | 0.44M | 5.84M | 0.15M | 1.58M | -0.29M | 18.38M | 0.37M | 0.96M | 1.33M | 12.78M | 7.93M | 2.74M | 0.63M | 1.70M | 3.26M | 0.78M | -1.69M | 10.65M | 5.00M | 2.00M | 2.00M | 3.00M | | 7.00M | 3.00M | -2.00M | 4.00M | 2.00M | 5.00M | -3.00M | 2.00M | 3.00M | 3.00M | 1.00M |
|
Change in Intangibles (Quarter)
|
1.23M | 1.09M | 1.67M | 1.50M | 1.21M | 1.53M | 1.33M | -4.07M | 1.05M | -1.05M | | | 0.37M | 8.13M | | 0.09M | | | | | 0.11M | | | -0.11M | 1.00M | 1.00M | | | | | 1.00M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | 15.64M | -0.02M | 0.02M | 44.22M | | | 0.06M | | | | | | 148.04M | 67.09M | -0.13M | 4.00M | | | | 22.00M | | | | 56.00M | | | | 3.00M | | 53.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 5.00M | | 1.21M | 1.54M | | 20.45M | 17.84M | | | 219.65M | 79.00M | 61.24M | 75.10M | 108.05M | -217.12M | 102.29M | 178.10M | -74.27M | -0.13M | 344.82M | -343.91M | 227.44M | 1,253.66M | | | | 1,308.00M | 456.00M | 645.00M | 601.00M | -1640.00M | 324.00M | 484.00M | 379.00M | -1184.00M | 406.00M | 442.00M | 499.00M | -1342.00M |
|
Cash from Investing Activities (Quarter)
|
0.84M | 1.01M | 0.71M | 4.40M | 8.22M | -88.52M | -1.16M | -18.24M | -238.94M | -28.73M | -10.54M | 80.90M | -125.61M | -22.38M | 22.89M | -562.94M | 50.60M | -722.87M | -595.62M | -37.12M | 151.91M | -463.47M | 101.46M | -156.90M | -88.00M | 19.00M | 22.00M | -83.00M | 59.00M | 495.00M | 20.00M | -133.00M | -194.00M | 156.00M | -99.00M | -177.00M | -120.00M | 238.00M | 105.00M | 48.00M |
|
Other financing activities (Quarter)
|
0.39M | 0.42M | 0.18M | 0.59M | 2.25M | 1.79M | | -4.55M | -0.21M | | | | -0.13M | | | | -0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
-0.34M | 0.05M | 0.75M | -0.01M | 200.11M | -0.56M | 21.81M | 16.04M | 319.44M | 15.44M | 7.47M | 15.41M | 13.26M | 23.07M | 798.40M | 18.65M | 14.17M | 1,047.08M | 5.21M | 25.54M | 16.18M | 33.05M | 9.21M | 30.55M | 5.00M | 23.00M | 6.00M | 14.00M | -326.00M | -315.00M | -133.00M | -109.00M | -37.00M | -50.00M | -265.00M | -7.00M | -45.00M | -22.00M | -555.00M | -98.00M |
|
Exchange Rate Effect (Quarter)
|
0.05M | -0.10M | -0.09M | 0.02M | 0.07M | 0.07M | -0.08M | 0.43M | -0.39M | -0.24M | -0.36M | 0.36M | -0.28M | -0.91M | 0.95M | 0.03M | -1.13M | 1.71M | -0.46M | 1.88M | 0.65M | -0.45M | -0.69M | -1.51M | -5.00M | -1.00M | -5.00M | 5.00M | 1.00M | 1.00M | -3.00M | 2.00M | -1.00M | 1.00M | 1.00M | -5.00M | 9.00M | 1.00M | -1.00M | 5.00M |
|
Change in Cash (Quarter)
|
-14.48M | -10.88M | -7.15M | -2.29M | 198.71M | -95.25M | 11.10M | -1.61M | 84.09M | -18.88M | 3.00M | 106.77M | -91.36M | -1.35M | 832.87M | -519.42M | 102.34M | 336.85M | -547.44M | 25.25M | 224.81M | -433.47M | 147.11M | -114.44M | -69.00M | 22.00M | 33.00M | 12.00M | -137.00M | 234.00M | 40.00M | -66.00M | -13.00M | 193.00M | -204.00M | 97.00M | 85.00M | 384.00M | -233.00M | 213.00M |
|
Free Cash Flow (Quarter)
|
-15.96M | -11.90M | -8.53M | -11.96M | -11.62M | -4.58M | -9.91M | -5.68M | 3.83M | -6.92M | 6.73M | -8.28M | 20.89M | -2.10M | 9.31M | 12.05M | 30.77M | 8.19M | 42.80M | 33.24M | 52.82M | -3.38M | 38.81M | 2.76M | 14.00M | -21.00M | 8.00M | 73.00M | 129.00M | 46.00M | 153.00M | 176.00M | 215.00M | 84.00M | 154.00M | 289.00M | 239.00M | 164.00M | 215.00M | 257.00M |
|
Net Cash Flow (Quarter)
|
-14.53M | -10.78M | -7.06M | -2.31M | 198.64M | -95.31M | 11.18M | -2.04M | 84.47M | -18.63M | 3.36M | 106.41M | -91.08M | -0.45M | 831.93M | -519.45M | 103.47M | 335.14M | -546.99M | 23.37M | 224.16M | -433.02M | 147.79M | -112.93M | -64.00M | 23.00M | 38.00M | 7.00M | -138.00M | 233.00M | 43.00M | -68.00M | -12.00M | 192.00M | -205.00M | 102.00M | 76.00M | 383.00M | -232.00M | 208.00M |