|
Net Income (Quarter)
|
-13.75M | -15.95M | -48.68M | -13.70M | -149.72M | -50.74M | -50.95M | -71.39M | -73.12M | -71.20M | -71.18M | -63.45M | -52.88M | -43.85M | -29.52M | -11.00M | -6.31M | -26.39M | -62.29M | -32.99M | -21.09M | -9.10M | -37.57M |
|
Share-based Compensation (Quarter)
|
0.70M | 0.70M | 21.62M | 10.30M | 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 |
|
Deferred Taxes (Quarter)
|
| | -1.28M | -0.03M | -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 |
|
Gains from Sales and Divestitures (Quarter)
|
| 0.10M | 0.10M | 0.10M | 0.10M | 2.07M | 0.21M | 0.71M | 1.26M | 2.14M | 2.85M | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
10.61M | -1.00M | -4.65M | 0.41M | 0.40M | 8.37M | 0.97M | 6.99M | 6.27M | 0.20M | -0.72M | -0.44M | 1.46M | -1.83M | -0.68M | | 1.64M | -2.45M | -0.61M | 0.39M | 0.41M | 70.37M | -74.71M |
|
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 |
|
Non-cash Items (Quarter)
|
| | 577.18M | | 6.23M | 6.20M | 12.20M | 5.72M | 5.60M | 3.40M | 1.80M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 11.03M | 11.78M | 28.30M | -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 |
|
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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| 6.50M | 7.10M | 7.30M | 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 |
|
Change in Receivables (Quarter)
|
| 3.12M | 23.43M | -20.72M | 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 |
|
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 |
|
Change in Account Payables (Quarter)
|
| -2.36M | 3.17M | -3.52M | 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 |
|
Change in Accured Expenses (Quarter)
|
| 12.60M | -6.53M | 5.12M | 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 |
|
Other Working Capital Changes (Quarter)
|
| 5.38M | -9.53M | 6.64M | -0.92M | -9.38M | 82.33M | 8.77M | -3.66M | 24.73M | 67.18M | -4.55M | 24.13M | -27.75M | 114.76M | -14.11M | 14.30M | 11.93M | -19.39M | -0.78M | 10.02M | -9.89M | 6.35M |
|
Capital Expenditures (Quarter)
|
| 2.47M | -2.20M | 0.40M | 5.32M | 2.69M | -5.65M | 1.52M | 1.50M | 10.65M | -13.67M | 1.31M | -0.61M | 0.09M | 7.03M | 9.51M | -7.93M | 30.87M | -30.82M | 3.53M | 3.48M | -5.33M | 1.85M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | 6.01M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | 11.22M | | | 0.01M | 489.85M | | | | | | | | | | 25.95M | | | 41.25M | 0.26M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | 85.63M | 103.91M | -98.41M | 282.10M | 84.64M | 107.30M | 118.80M | -226.10M | 440.50M | 135.79M | 87.91M | 63.32M | -284.32M |
|
Cash from Investing Activities (Quarter)
|
| -3.88M | -14.06M | -4.59M | -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 |
|
Other financing activities (Quarter)
|
0.68M | 0.01M | | 0.68M | 0.23M | 0.32M | 0.03M | | | | | | | | | | | | | | | | 2.70M |
|
Cash from Financing Activities (Quarter)
|
| 15.12M | 80.03M | 10.77M | 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 |
|
Exchange Rate Effect (Quarter)
|
| 0.05M | 0.58M | -0.63M | -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 |
|
Change in Cash (Quarter)
|
| 22.27M | 77.74M | 34.48M | 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 |
|
Free Cash Flow (Quarter)
|
| 8.56M | 13.98M | 27.90M | -8.45M | 12.45M | 2.07M | 8.76M | -28.46M | -4.06M | 36.36M | 27.97M | -11.07M | 33.58M | 33.71M | 59.63M | 66.63M | 8.40M | 59.87M | 62.49M | 27.35M | 93.80M | 113.09M |
|
Net Cash Flow (Quarter)
|
| 22.27M | 77.74M | 34.48M | 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 |