|
Net Income (Quarter)
|
| | | | -149.72M | -50.74M | -50.97M | -71.42M | -73.12M | -71.17M | -71.19M | -63.45M | -52.88M | -43.85M | -29.49M | -10.97M | -6.32M | -26.39M | -62.29M | -32.99M | -21.10M | -9.12M | -37.57M | -9.08M |
|
Share-based Compensation (Quarter)
|
| | | | 0.70M | 0.20M | 41.23M | 37.21M | 33.90M | 44.78M | 47.01M | 44.94M | 42.49M | 44.81M | 42.60M | 40.13M | 49.23M | 48.17M | 49.35M | 48.28M | 55.59M | 56.15M | 78.40M | 57.00M |
|
Deferred Taxes (Quarter)
|
| | | | -0.07M | 0.19M | -24.59M | -0.35M | -0.29M | 0.29M | 0.07M | 0.00M | 0.00M | 0.00M | -0.78M | 0.00M | 0.00M | 0.00M | -0.89M | 2.21M | -0.65M | 0.62M | -9.01M | -4.06M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | 0.10M | 0.21M | 0.21M | 0.71M | 1.26M | 2.14M | 2.85M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | 9.10M | 8.37M | 0.44M | 6.99M | 6.27M | 0.20M | 0.49M | 0.08M | 0.61M | 0.85M | -3.02M | | 0.91M | -0.91M | 2.22M | 0.39M | -2.84M | 3.67M | 92.90M | 15.29M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | -0.10M | 0.74M | 0.69M | 1.25M | 1.73M | 2.00M | 3.15M | 1.17M | 0.19M | 0.22M | 0.24M | -0.06M | -0.91M | -0.06M | -0.12M | 0.57M | -0.20M |
|
Non-cash Items (Quarter)
|
| | | | 6.23M | 6.20M | 12.20M | 8.70M | 5.60M | 3.40M | 1.80M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | -3.13M | 15.14M | -3.58M | 10.28M | -26.95M | 6.59M | 22.69M | 29.27M | -11.68M | 33.67M | 40.74M | 69.14M | 58.70M | 39.28M | 29.06M | 66.03M | 30.83M | 88.47M | 114.94M | 76.76M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | 0.67M | 1.37M | 1.63M | 2.03M | 2.95M | 3.18M | 3.09M | 3.76M | 3.82M | 2.92M | 2.45M | 2.03M | 2.07M | 1.72M | 1.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 7.82M | 8.15M | 13.11M | 15.15M | 15.40M | 15.90M | 16.59M | 16.87M | 17.34M | 17.73M | 19.69M | 20.05M | 20.84M | 24.23M | 24.63M | 26.86M | 27.24M | 29.20M | 27.29M | 29.17M |
|
Change in Receivables (Quarter)
|
| | | | 9.61M | 7.73M | 37.57M | -34.47M | 10.12M | 17.98M | 42.20M | -42.95M | 19.37M | 20.43M | 60.64M | -68.01M | 19.02M | 14.70M | 73.80M | -86.33M | 31.71M | 12.01M | 82.43M | -103.88M |
|
Change in Inventory (Quarter)
|
| | | | | | | | 0.08M | -0.04M | -0.52M | 0.04M | -0.04M | -0.15M | -0.13M | 0.76M | -0.12M | -0.18M | -0.00M | -0.22M | 0.04M | -0.05M | 0.36M | 0.10M |
|
Change in Account Payables (Quarter)
|
| | | | 0.61M | 2.78M | 4.08M | 0.34M | 5.59M | -3.79M | -1.68M | 4.65M | -3.50M | 1.11M | -3.20M | 3.15M | 10.12M | -2.25M | 8.70M | -11.07M | -1.90M | 8.78M | -3.98M | -6.88M |
|
Change in Accured Expenses (Quarter)
|
| | | | 9.42M | 14.15M | 9.49M | -4.36M | -4.55M | 31.97M | 11.56M | -28.18M | -2.93M | 29.14M | 6.73M | -34.15M | 3.71M | 21.97M | -7.03M | -9.88M | 21.51M | 18.54M | 34.21M | -51.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | 4.21M | -3.09M | 9.06M | 5.17M | -0.06M | -12.23M | 10.86M | 6.49M | -11.87M | 34.46M | 77.51M | 0.68M | -0.49M | -6.39M | -1.07M | 7.45M | -35.76M | 44.81M | 83.60M | -33.63M |
|
Capital Expenditures (Quarter)
|
| | | | 3.79M | -3.01M | -1.18M | 7.53M | 1.91M | -7.43M | 31.65M | 7.95M | 9.40M | 7.84M | 9.50M | 2.09M | -0.51M | 30.87M | -30.82M | 3.53M | 3.48M | 5.39M | -9.80M | 3.46M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | 6.01M | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | 0.01M | 489.85M | | | | | | | | | | 25.95M | | | 41.25M | 0.26M | | | 158.90M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | 103.91M | -98.41M | 282.10M | 84.64M | 107.30M | 118.80M | 145.60M | 68.84M | | 223.66M | -220.96M | 0.00M | 18.39M |
|
Cash from Investing Activities (Quarter)
|
| | | | -28.76M | -8.68M | -499.75M | -16.20M | -14.21M | -308.24M | -1.83M | -0.08M | -27.52M | -30.94M | -17.52M | -4.67M | -146.63M | 42.35M | -41.16M | -63.51M | -16.95M | -14.62M | 24.58M | -55.02M |
|
Other financing activities (Quarter)
|
| | | | 0.23M | 0.32M | 0.03M | | | | | | | | | | | | | | | | 2.70M | 3.83M |
|
Cash from Financing Activities (Quarter)
|
| | | | 678.74M | 5.43M | 16.88M | 6.54M | 18.46M | 4.25M | 9.39M | 3.31M | 19.70M | 3.63M | 14.52M | 6.68M | 15.76M | 0.01M | 13.80M | -126.38M | -5.42M | -39.97M | -7.13M | -109.72M |
|
Exchange Rate Effect (Quarter)
|
| | | | -0.10M | -0.31M | 0.21M | 0.17M | -0.98M | -1.21M | 1.83M | -0.26M | -0.05M | -0.57M | 1.74M | -1.28M | 0.76M | 1.43M | -3.27M | -0.12M | 2.08M | -0.79M | 0.49M | -2.87M |
|
Change in Cash (Quarter)
|
| | | | 646.85M | 11.89M | -486.44M | 0.63M | -22.71M | -297.39M | 30.26M | 32.51M | -19.50M | 6.37M | 37.74M | 71.15M | -72.17M | 81.63M | 1.69M | -123.86M | 8.45M | 33.89M | 132.39M | -87.98M |
|
Free Cash Flow (Quarter)
|
| | | | -6.92M | 18.15M | -2.39M | 2.76M | -28.86M | 14.02M | -8.96M | 21.32M | -21.08M | 25.84M | 31.25M | 67.06M | 59.20M | 8.40M | 59.87M | 62.49M | 27.35M | 83.08M | 124.75M | 73.29M |
|
Net Cash Flow (Quarter)
|
| | | | 646.85M | 11.89M | -486.44M | 0.63M | -22.71M | -297.39M | 30.26M | 32.51M | -19.50M | 6.37M | 37.74M | 71.15M | -72.17M | 81.63M | 1.69M | -123.86M | 8.45M | 33.89M | 132.39M | -87.98M |