|
Net Income (Quarter)
|
7.50M | 6.93M | 6.34M | 5.62M | 5.49M | 4.43M | 2.87M | 0.04M | -0.14M | -127.83M | -2.16M | 56.57M | -0.94M | -44.03M | -2.67M | -53.66M | -6.29M | -5.48M | -3.22M | -5.03M | -6.36M | -6.46M | -3.27M | -3.32M | -3.57M | -7.85M | 0.58M | -1.37M | 1.45M | 1.95M | 7.12M | 5.31M | 5.30M | 52.84M | 0.95M | 3.38M | 1.13M | 1.56M | 13.97M | -16.32M | 14.68M | 0.47M | 5.04M | 8.81M | 3.07M | -5.63M | 2.23M | 0.20M | -4.52M | -7.98M | -0.48M | -34.15M | -10.56M | -11.60M | -7.00M | -2.92M | -1.37M | -1.55M | 4.39M | 3.21M | 4.52M | 50.21M |
|
Share-based Compensation (Quarter)
|
3.73M | 0.99M | 0.78M | 3.10M | 3.37M | 3.52M | 3.20M | 2.90M | 2.77M | 3.03M | 3.01M | 3.20M | 3.04M | 2.63M | 2.45M | 2.32M | 2.27M | 2.53M | 2.58M | 2.47M | 2.79M | 0.53M | 0.50M | 2.63M | 2.61M | 0.22M | 0.69M | 2.07M | 2.44M | 0.31M | 0.32M | 2.58M | 3.11M | 2.00M | 0.22M | 4.16M | 4.65M | 0.52M | 0.18M | 5.50M | 4.78M | 0.77M | 0.58M | 4.44M | 4.91M | 0.73M | 0.02M | 6.62M | 0.77M | 2.11M | 0.66M | 2.75M | 5.28M | 6.08M | 6.73M | 5.64M | 8.41M | 9.05M | 7.07M | 7.23M | 9.20M | 9.55M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | -57.83M | 59.67M | -0.02M | -40.37M | -1.54M | -3.14M | -0.00M | | | -1.78M | 0.01M | | | 0.49M | | | | -0.94M | | | | -0.05M | | -50.04M | -1.98M | 0.00M | 0.12M | -0.43M | 3.57M | 0.29M | 4.53M | -1.02M | 0.76M | 1.15M | 0.56M | -2.17M | -1.20M | 2.03M | -0.80M | -1.48M | -0.98M | 50.47M | 0.54M | 0.20M | -0.56M | 0.41M | -0.10M | -0.06M | 0.43M | 0.10M | 0.12M | -0.69M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 0.10M | | | | 0.09M | | | | 0.65M | | | | 0.61M | | | | | | | | 0.91M | | | | 1.41M | | | | 1.64M | | | | 1.02M | | | | 0.87M | | | | 0.54M | | | | 0.78M | | | | 1.22M | 0.57M | 0.98M | 0.35M | 0.42M | 0.61M | 0.97M |
|
Gains from Investment Securities (Quarter)
|
0.01M | | -0.21M | 0.11M | -0.03M | -0.00M | -1.45M | 2.67M | 4.36M | 4.27M | 4.07M | 0.12M | 0.09M | 6.10M | 6.25M | 0.12M | 7.83M | 1.64M | 8.39M | 1.17M | 1.32M | 1.27M | 12.52M | -0.00M | 12.91M | 13.68M | 1.58M | -0.74M | 0.73M | 14.12M | 13.92M | 0.87M | 2.34M | | 2.28M | -3.58M | 2.36M | 2.18M | 2.17M | 0.03M | 2.87M | 2.37M | 14.44M | 2.60M | 13.39M | 2.17M | 2.16M | -2.30M | 2.02M | 2.03M | 2.05M | -4.74M | | 1.75M | 9.44M | -1.50M | 0.19M | 5.00M | 1.20M | 4.70M | 5.28M | 2.80M |
|
Non-cash Items (Quarter)
|
| | | 6,731.86M | | | | | | | | 5,693.69M | | | | 225.18M | | | | 0.95M | | | | 0.01M | | | | 1.00M | | | | 24.99M | | | | 25.12M | | | | 8.89M | | | | 11.58M | | | | 2.11M | | | | 1.28M | | | | 0.91M | | | | 0.03M | | |
|
Cash from Operations (Quarter)
|
8.84M | 20.87M | 28.86M | 19.59M | 10.68M | 14.27M | 17.43M | 4.00M | 10.37M | 11.27M | 9.16M | 19.87M | 3.88M | 6.46M | 2.62M | 5.42M | -3.50M | 4.10M | 4.16M | 1.37M | 3.24M | -8.21M | 5.75M | 0.23M | 1.21M | 0.88M | 6.19M | 10.26M | 2.32M | 7.29M | 5.69M | 11.67M | 10.23M | 12.65M | 6.45M | 8.64M | 9.54M | 9.94M | 15.16M | 12.97M | 17.56M | 5.58M | 13.07M | 14.41M | 5.75M | 13.93M | 1.29M | 7.69M | 5.67M | -2.46M | -9.33M | 17.97M | -4.97M | -3.65M | 4.11M | 16.56M | -13.71M | 38.68M | 30.11M | 29.90M | 19.60M | 21.62M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | 92.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
5.90M | 6.72M | 7.63M | 7.02M | 7.11M | 7.52M | 8.03M | 8.49M | 8.28M | 10.18M | 7.21M | 6.66M | 6.68M | 6.67M | 6.61M | 6.14M | 5.42M | 4.99M | 4.37M | 4.09M | 3.94M | 3.77M | 3.72M | 3.65M | 3.37M | 2.95M | 2.66M | 2.39M | 2.26M | 1.81M | 1.91M | 1.79M | 1.65M | 2.37M | 2.36M | 2.60M | 2.81M | 2.85M | 2.85M | 2.96M | 4.13M | 4.00M | 3.87M | 4.19M | 4.20M | 4.21M | 4.25M | 4.30M | 4.36M | 4.67M | 4.97M | 5.15M | 5.34M | 5.71M | 6.22M | 6.68M | 6.44M | 6.24M | 5.97M | 5.86M | 5.82M | 4.93M |
|
Change in Receivables (Quarter)
|
10.01M | -10.13M | 0.61M | -4.37M | 6.09M | -6.50M | 1.07M | 1.33M | -8.32M | -3.87M | 20.81M | -23.93M | 1.65M | -5.22M | 6.76M | 0.29M | -0.69M | 0.30M | 3.43M | 1.36M | -0.45M | -4.61M | 9.16M | -2.34M | -2.82M | -3.07M | 1.89M | 1.13M | 4.97M | -0.08M | 20.49M | -0.43M | -2.78M | -4.88M | 13.21M | 2.76M | -0.88M | -4.98M | 2.23M | -7.72M | 0.30M | 2.86M | 11.30M | 5.61M | 0.69M | -24.04M | 13.57M | 4.23M | -5.82M | -3.47M | 34.36M | -36.01M | 0.16M | 7.20M | 25.24M | 12.34M | 63.59M | -23.23M | -13.22M | -0.95M | 14.82M | 3.52M |
|
Change in Account Payables (Quarter)
|
6.96M | -1.71M | 1.31M | -0.19M | 4.49M | -3.94M | 0.39M | -1.32M | -2.75M | -1.54M | -1.69M | 1.40M | 2.16M | -2.35M | 1.06M | -0.33M | 0.63M | 2.33M | -0.84M | -0.10M | -1.10M | -1.84M | 5.07M | -2.63M | 0.68M | -0.05M | 0.48M | 4.29M | 2.27M | -2.11M | 5.07M | 2.11M | 1.66M | 0.48M | 0.38M | 2.01M | 3.00M | -5.61M | 5.90M | -3.19M | 8.98M | -9.98M | 2.01M | 5.54M | 3.16M | -10.07M | 1.46M | 2.56M | -1.87M | -2.81M | 3.11M | -3.21M | -3.60M | -1.12M | 7.02M | 8.18M | 12.34M | -5.12M | 0.48M | 6.07M | 12.48M | -3.08M |
|
Change in Accured Expenses (Quarter)
|
-0.01M | 0.40M | 3.01M | -1.94M | 0.52M | 0.39M | 0.13M | -8.44M | 0.34M | 0.00M | -1.92M | 1.82M | -5.30M | 4.93M | -0.15M | 0.36M | -2.89M | 2.63M | 2.40M | -2.35M | -1.67M | 1.46M | 3.22M | -3.45M | -3.78M | -0.72M | 4.11M | -0.14M | -0.14M | 3.68M | 9.10M | -12.39M | -3.92M | -3.74M | 8.67M | 0.45M | 0.12M | -2.90M | 3.21M | -0.46M | -2.71M | 3.42M | 9.05M | 0.85M | -8.96M | -6.54M | 7.33M | 3.46M | | -5.55M | 16.47M | -18.37M | -2.53M | 3.43M | 14.16M | 10.29M | 17.63M | 4.86M | -4.35M | 0.37M | 2.07M | 8.27M |
|
Other Working Capital Changes (Quarter)
|
0.07M | 0.37M | -0.57M | -4.81M | -0.03M | -0.46M | 0.53M | -0.28M | 0.01M | -0.61M | 2.62M | -5.37M | 0.29M | 0.25M | 2.87M | -3.11M | 1.31M | -1.13M | 0.00M | -0.15M | -0.06M | 0.09M | -0.34M | 8.48M | -0.16M | -0.40M | 0.40M | 0.04M | -0.29M | 0.02M | 0.30M | -0.44M | -0.14M | 0.32M | 0.55M | -0.68M | 0.64M | -1.26M | 3.38M | -2.44M | 0.03M | 0.06M | -5.16M | 5.26M | 0.56M | -0.33M | -0.18M | 0.43M | -0.15M | 0.15M | -0.15M | 0.12M | -1.09M | -0.91M | 1.73M | -0.86M | 0.76M | 3.50M | -4.43M | 2.00M | -0.28M | -0.47M |
|
Capital Expenditures (Quarter)
|
0.38M | 2.56M | -1.62M | 4.04M | 0.56M | 0.82M | 0.36M | 0.63M | 0.29M | 0.97M | 0.56M | 0.23M | 1.19M | 2.99M | 0.50M | -1.86M | 0.43M | 0.51M | 1.70M | -0.29M | 0.49M | 1.44M | 0.76M | -2.69M | 0.40M | 0.78M | 0.55M | -1.64M | 0.54M | 0.52M | 0.47M | -0.92M | 0.60M | 0.06M | 0.54M | 1.14M | 0.51M | 0.44M | 0.37M | -1.25M | 0.18M | 1.22M | -0.94M | -0.19M | 0.56M | 0.16M | 2.76M | 1.19M | 2.56M | 2.90M | -3.43M | -0.81M | 3.47M | -0.51M | 1.21M | 7.20M | 1.27M | -0.12M | 0.38M | -0.11M | 1.17M | 0.89M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 2.70M | 0.46M | 0.19M | 0.03M | 0.04M | 0.05M | 0.04M | 0.02M | 0.14M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.11M | 3.99M | 20.73M | 0.73M | 0.49M | -1.95M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | 10.74M | 5.43M | 12.60M | 16.13M | 10.84M | 12.15M | 12.96M | 13.68M | 11.12M | 12.22M | 9.13M | 14.47M | -34.38M | 9.76M | 17.52M | 27.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-35.41M | -73.96M | -13.54M | -11.85M | -35.66M | -2.62M | -23.73M | -4.54M | -3.65M | -4.25M | 1.29M | -0.86M | -2.70M | -8.14M | 0.00M | 0.11M | -0.71M | 11.35M | 27.34M | -4.71M | -1.73M | -1.26M | -1.26M | -0.96M | -1.01M | -0.73M | -0.95M | -0.68M | -0.67M | -14.52M | -0.03M | -0.63M | -0.79M | -23.05M | -1.04M | -12.12M | -1.05M | -0.99M | 8.17M | 2.73M | -20.71M | -2.58M | -11.78M | -1.40M | -1.37M | -2.60M | -2.80M | -2.45M | -3.04M | -4.10M | -3.52M | -4.47M | -5.09M | -4.28M | -9.71M | -3.65M | -2.61M | -2.77M | -3.01M | -3.06M | -4.09M | -3.47M |
|
Other financing activities (Quarter)
|
0.01M | 0.10M | 6.64M | 0.71M | 0.04M | 0.06M | 0.05M | 0.05M | 0.02M | 0.03M | 0.01M | 0.14M | 0.10M | 0.21M | 0.09M | 0.15M | 0.05M | 0.22M | | 0.89M | | | | | | | | | | 1.11M | 3.28M | 1.37M | 5.86M | 1.56M | 1.36M | 1.11M | 2.36M | 1.83M | 1.23M | 0.96M | 2.87M | 1.71M | 1.94M | 1.46M | 3.85M | 1.65M | 1.06M | 0.78M | 2.02M | 1.21M | 1.52M | 0.65M | 2.19M | 1.16M | 1.57M | 1.77M | 5.42M | 3.08M | 2.82M | 1.90M | 5.28M | 2.38M |
|
Cash from Financing Activities (Quarter)
|
-1.89M | 32.62M | 2.53M | -0.20M | -0.86M | -12.56M | -21.40M | -8.63M | -10.82M | -3.14M | -3.06M | -4.60M | -2.97M | -3.36M | -4.13M | -3.08M | -3.56M | -3.93M | -5.33M | -50.29M | -1.32M | -0.40M | -0.39M | -0.38M | -0.35M | -16.23M | -0.95M | -0.97M | -0.85M | -0.73M | -1.01M | 6.49M | -3.71M | 1.50M | -0.86M | -0.98M | -0.53M | -3.37M | -2.39M | -5.34M | -2.06M | -2.59M | -0.74M | -5.93M | -8.76M | -2.21M | -4.08M | -18.26M | -10.68M | -2.70M | -3.29M | -2.78M | -7.31M | -2.85M | -0.32M | -2.03M | -9.21M | -3.07M | -3.11M | -7.61M | -15.30M | -12.44M |
|
Exchange Rate Effect (Quarter)
|
-0.02M | -0.01M | 0.01M | 0.06M | 0.03M | 0.00M | 0.00M | -0.16M | 0.02M | -0.01M | 0.00M | -0.01M | -0.03M | -0.01M | 0.00M | -0.01M | 0.02M | 0.00M | -0.01M | -0.00M | -0.00M | -0.05M | -0.05M | 0.02M | 0.00M | 0.01M | -0.04M | -0.01M | -0.01M | | 0.03M | 0.09M | 0.09M | -0.05M | 0.01M | -0.02M | 0.04M | 0.02M | 0.08M | 0.01M | -0.06M | -0.01M | 0.01M | 0.03M | -0.01M | -0.01M | 0.01M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | -0.01M | 0.03M | 0.01M | -0.05M |
|
Change in Cash (Quarter)
|
-28.48M | -20.47M | 17.86M | 7.61M | -25.82M | -0.91M | -27.70M | -9.33M | -4.08M | 3.88M | 7.39M | 14.40M | -1.82M | -5.05M | -1.50M | 2.43M | -7.76M | 11.52M | 26.16M | -53.63M | 0.19M | -9.91M | 4.05M | -1.09M | -0.14M | -16.07M | 4.25M | 8.59M | 0.80M | -7.96M | 4.68M | 17.61M | 5.82M | -8.95M | 4.56M | -4.48M | 8.00M | 5.61M | 21.02M | 10.37M | -5.26M | 0.40M | 0.56M | 7.12M | -4.39M | 9.11M | -5.57M | -13.03M | -8.06M | -9.28M | -16.14M | 10.71M | -17.37M | -10.79M | -5.92M | 10.89M | -25.51M | 32.85M | 23.98M | 19.26M | 0.22M | 5.66M |
|
Free Cash Flow (Quarter)
|
8.46M | 18.31M | 30.48M | 15.55M | 10.12M | 13.44M | 17.07M | 3.37M | 10.08M | 10.30M | 8.60M | 19.64M | 2.69M | 3.47M | 2.12M | 7.28M | -3.93M | 3.60M | 2.47M | 1.66M | 2.75M | -9.65M | 4.99M | 2.92M | 0.81M | 0.10M | 5.63M | 11.90M | 1.78M | 6.78M | 5.22M | 12.59M | 9.63M | 12.60M | 5.91M | 7.50M | 9.03M | 9.50M | 14.78M | 14.22M | 17.38M | 4.36M | 14.00M | 14.60M | 5.19M | 13.78M | -1.47M | 6.50M | 3.10M | -5.37M | -5.90M | 18.78M | -8.44M | -3.15M | 2.90M | 9.35M | -14.97M | 38.80M | 29.73M | 30.01M | 18.43M | 20.73M |
|
Net Cash Flow (Quarter)
|
-28.46M | -20.47M | 17.86M | 7.55M | -25.85M | -0.92M | -27.70M | -9.17M | -4.10M | 3.88M | 7.38M | 14.41M | -1.79M | -5.04M | -1.51M | 2.44M | -7.77M | 11.52M | 26.17M | -53.63M | 0.20M | -9.86M | 4.10M | -1.11M | -0.15M | -16.08M | 4.28M | 8.61M | 0.81M | -7.96M | 4.66M | 17.52M | 5.73M | -8.89M | 4.55M | -4.47M | 7.96M | 5.58M | 20.94M | 10.36M | -5.20M | 0.41M | 0.55M | 7.09M | -4.38M | 9.12M | -5.58M | -13.02M | -8.05M | -9.27M | -16.14M | 10.72M | -17.38M | -10.79M | -5.92M | 10.88M | -25.52M | 32.84M | 23.99M | 19.23M | 0.21M | 5.72M |