|
Net Income (Quarter)
|
-8.71M | -8.34M | | -10.28M | -9.57M | -6.37M | -7.27M | -5.73M | -5.79M | -3.37M | -6.88M | -5.45M | -6.14M | -8.17M | -7.57M | -6.98M | -7.54M | -4.32M | -5.32M | -12.13M | -9.24M | -14.01M | -16.49M | -26.57M | -18.96M | -9.62M | -16.63M | -12.49M | -12.35M | -13.09M | -20.19M | -16.64M | -12.84M | -19.22M | -42.20M | -30.36M | -27.36M | -42.97M | -35.97M | -1.51M | -40.71M | -45.94M | -47.17M | -47.70M | -37.50M | -44.02M | -43.17M | -53.16M | -51.97M | 21.13M | -114.51M | -104.16M | -60.30M | -49.09M | -36.13M | 10.67M | -23.40M | -30.60M | -19.99M | -34.93M | -37.42M |
|
Share-based Compensation (Quarter)
|
1.89M | 2.09M | 1.96M | 1.97M | 2.05M | 2.10M | 1.38M | 1.22M | 1.40M | 1.33M | 1.33M | 1.38M | 1.39M | 2.05M | 1.91M | 2.13M | 2.13M | 3.04M | 2.95M | 2.88M | 2.83M | 3.07M | 3.19M | 7.20M | 2.73M | 1.93M | 2.79M | 1.96M | 2.22M | 2.12M | 3.05M | 3.51M | 3.81M | 4.30M | 4.52M | 9.39M | 14.09M | 5.62M | 6.76M | 6.68M | 6.64M | 7.52M | 9.48M | 7.87M | 8.08M | 7.69M | 7.92M | 7.79M | 8.25M | 8.28M | 6.79M | 6.19M | 6.11M | 2.72M | 3.06M | 3.31M | 3.28M | 2.60M | 2.23M | 2.13M | 2.13M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.75M | | -3.34M | -1.64M | | | -0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | -0.14M | | | 0.02M | -0.02M | 0.01M | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.01M | | | | 8.35M | | | | 9.18M | | | | 0.17M | 0.05M | 0.03M | 0.05M | 0.10M | -1.80M | 1.85M | | -1.85M | 0.00M | 0.53M | -0.59M | 0.83M | 0.00M | 0.00M | | 8.29M | 0.01M | 0.04M | -0.77M | 0.71M | -0.04M | 29.67M | | 0.41M | -0.41M | | 0.80M | 2.23M | 0.49M | -1.38M | 9.07M | 1.64M | 0.19M | -1.83M | | 1.11M | -1.11M | -1.12M | 1.12M | | 0.48M | 0.20M | 0.22M | 0.01M | 2.64M | -2.68M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 51.35M | | 0.20M | 4.35M | 1.17M | | | | | | 13.23M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | 6.44M | | | | 56.42M | | | | 4.93M | | | | 4.95M | | | | 6.03M | | | | 71.66M | | | | 3.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-5.92M | -2.57M | -11.96M | -7.47M | -6.47M | 0.00M | 2.87M | -6.01M | -5.16M | 0.22M | -8.02M | -5.29M | -4.51M | -1.66M | 11.38M | -8.57M | -5.77M | -2.71M | -2.39M | -8.03M | -14.20M | -9.10M | -20.36M | -16.18M | -17.58M | -11.77M | -13.08M | 56.79M | -15.69M | -16.84M | -18.13M | 122.44M | -27.60M | -40.16M | -45.12M | -84.71M | -123.59M | -18.89M | 159.99M | 33.07M | -4.29M | -68.55M | -52.57M | -59.42M | -52.71M | -58.98M | -53.98M | -53.62M | -57.05M | -66.30M | -60.71M | -47.29M | -50.54M | -48.66M | -26.88M | 11.76M | -3.35M | -26.15M | -18.16M | -28.50M | -24.40M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.10M | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
0.21M | 0.33M | 0.32M | 0.47M | 0.45M | 0.34M | 0.27M | 0.22M | 0.20M | -1.58M | 0.23M | 0.23M | -1.08M | -0.29M | -0.29M | -0.29M | -0.26M | -0.26M | -0.24M | -0.22M | -0.22M | -0.15M | -0.07M | -0.06M | -0.03M | -0.06M | -0.06M | 0.03M | 0.34M | 0.36M | 0.46M | 1.20M | 2.39M | 1.79M | 1.24M | 2.46M | 3.71M | 0.74M | 0.40M | 0.20M | -0.52M | -0.82M | -0.91M | -0.66M | 10.59M | -0.16M | -0.04M | 0.53M | 0.92M | 1.05M | 0.82M | 4.08M | 1.18M | 0.27M | | | 3.98M | 0.90M | 0.90M | -1.81M | 3.64M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.17M | 0.17M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.15M | 0.16M | 0.14M | 0.12M | 0.12M | 0.13M | 0.15M | 0.15M | 0.15M | 0.28M | 0.32M | 0.24M | 0.24M | 0.25M | 0.25M | 0.25M | 0.30M | 0.32M | 0.41M | 0.47M | 0.59M | 0.62M | 0.46M | 0.73M | 0.71M | 1.58M | 2.74M | 1.31M | 1.33M | 1.36M | 1.68M | 1.88M | 2.25M | 2.56M | 2.76M | 2.83M | 2.88M | 3.05M | 3.33M | 3.49M | 4.26M | 5.49M | 1.83M | 1.41M | 1.24M | 1.22M | 1.24M | 1.02M | 0.99M | 0.99M | 0.96M |
|
Change in Receivables (Quarter)
|
0.22M | -0.12M | 1.10M | -0.09M | -0.23M | -0.23M | 0.59M | 1.73M | 0.26M | 0.83M | -0.55M | 1.33M | -0.09M | -1.70M | 2.21M | 1.61M | 1.50M | 1.89M | -3.73M | -1.46M | 1.82M | -4.48M | 0.05M | -0.26M | -0.82M | 3.18M | -2.57M | 1.09M | -0.06M | -0.09M | 0.23M | 1.40M | 0.59M | -0.90M | 2.64M | 7.42M | 17.28M | -29.94M | -1.35M | 33.87M | -34.26M | 1.52M | 0.14M | 1.08M | -1.95M | 0.93M | -0.94M | -1.48M | -0.84M | 3.35M | -4.31M | -1.57M | -0.23M | -0.23M | -0.11M | 9.91M | -9.97M | -0.16M | 0.01M | 0.15M | -0.15M |
|
Change in Accured Expenses (Quarter)
|
0.49M | 3.13M | -3.15M | 2.79M | -2.83M | 3.50M | -3.07M | 0.20M | 3.03M | -1.66M | -1.34M | 0.62M | 0.28M | 1.16M | 1.73M | -2.95M | 4.84M | 0.70M | -2.48M | 2.93M | -0.52M | -0.03M | -1.03M | 0.48M | -1.37M | 2.06M | -0.42M | 0.44M | 1.56M | 1.00M | -0.08M | -1.06M | 2.26M | 1.48M | 10.18M | -0.76M | -1.75M | 0.34M | -0.59M | 1.58M | 9.37M | -3.83M | 0.58M | 1.32M | 2.31M | -8.27M | 14.07M | -7.02M | 2.17M | -1.91M | -6.54M | 4.27M | 9.77M | -4.94M | 0.28M | -2.20M | 12.59M | 4.22M | -3.92M | 4.00M | -1.25M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | -2.52M | 0.54M | 0.04M | | | | |
|
Other Working Capital Changes (Quarter)
|
-11.94M | 11.57M | -0.08M | 0.35M | -0.01M | -0.25M | -0.06M | 12.18M | -0.30M | -0.68M | -0.06M | 0.81M | -0.37M | 0.09M | 18.89M | -17.81M | 13.79M | -1.62M | -0.10M | -3.63M | -1.18M | 4.53M | -0.17M | -2.23M | -1.69M | -1.13M | -0.07M | 1.11M | -0.30M | -0.07M | 1.33M | 2.23M | 114.98M | -19.18M | -0.37M | 1.33M | 4.73M | 0.10M | 0.24M | 235.21M | -225.14M | 0.80M | -2.90M | 8.57M | 0.71M | 0.24M | -2.36M | -62.84M | 64.95M | -149.77M | -4.52M | 154.40M | -5.15M | 0.02M | 0.02M | -4.12M | 3.83M | -1.23M | 1.26M | 3.19M | -9.88M |
|
Capital Expenditures (Quarter)
|
0.10M | 0.06M | 0.11M | 0.09M | 0.17M | 0.20M | 0.22M | 0.04M | 0.10M | 0.36M | 0.07M | 0.28M | 0.05M | 0.04M | 0.13M | 0.34M | 0.09M | 0.06M | 0.58M | -0.49M | 2.24M | 0.08M | 0.25M | 0.10M | 0.15M | 0.22M | 0.47M | 1.71M | 0.70M | 0.88M | 2.62M | 3.15M | 9.26M | 28.04M | 5.98M | 9.76M | 4.26M | 1.08M | 5.61M | -5.79M | 13.81M | 2.95M | 12.26M | -14.56M | 0.89M | 2.26M | 6.03M | -4.36M | 16.24M | 10.20M | 5.54M | -12.98M | -2.31M | 0.46M | -0.03M | -0.04M | -0.15M | 0.23M | -0.13M | -0.01M | -0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 1.48M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
28.84M | 23.35M | 22.44M | 22.12M | 13.32M | 25.54M | 17.82M | 34.30M | 23.04M | 28.32M | 12.91M | 14.51M | 10.96M | 12.74M | 20.79M | 29.82M | 26.00M | 51.16M | 58.95M | 74.28M | 69.94M | 134.69M | 68.77M | 57.32M | 74.41M | 37.00M | 45.50M | 37.53M | 44.06M | 51.58M | 54.45M | 78.85M | 97.25M | 161.30M | 78.25M | 226.88M | 292.15M | | 151.84M | 53.20M | -205.04M | 144.37M | 178.73M | 186.52M | 93.27M | 70.30M | 98.05M | 86.64M | 99.60M | | | | 214.50M | 34.73M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
2.19M | 3.79M | 7.21M | -41.73M | 19.64M | -5.12M | 4.75M | -0.40M | -0.13M | 7.10M | -3.73M | 3.28M | 1.28M | -68.95M | 3.89M | -20.75M | -83.47M | -0.32M | 18.45M | -8.19M | 21.96M | 45.24M | -16.30M | -3.86M | 32.02M | 6.27M | 6.06M | -84.37M | -27.06M | 27.97M | -11.57M | -312.14M | 82.77M | 62.84M | -14.80M | -27.18M | -43.40M | 23.72M | 77.61M | -242.50M | -130.46M | 45.29M | 89.30M | 60.98M | 52.63M | 1.71M | 28.43M | -13.46M | 42.61M | 35.73M | 42.47M | 37.63M | 37.71M | 35.84M | 0.13M | 0.23M | 1.32M | | -0.02M | -0.06M | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | | | | 15.03M | 10.58M | | | | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
-0.01M | 0.51M | 0.85M | 50.74M | 0.07M | 0.21M | 0.11M | 0.40M | 0.54M | 0.64M | 2.25M | 1.89M | 71.49M | 0.48M | 101.37M | 1.77M | 1.18M | -2.14M | 3.17M | 1.73M | 15.75M | -0.94M | 0.18M | -0.02M | 0.59M | -0.42M | 3.44M | 78.94M | 2.81M | 12.30M | 10.58M | 218.40M | 1.16M | 1.57M | 0.22M | 140.11M | 140.81M | 0.41M | 144.16M | 1.62M | 6.92M | 15.23M | 10.02M | 5.49M | 2.11M | -1.57M | 22.87M | 43.82M | 19.54M | 8.00M | 6.52M | -0.10M | 0.17M | 22.12M | -0.53M | -0.20M | 6.99M | 8.13M | 28.61M | 19.20M | 14.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.25M | 0.59M | 0.05M | 0.08M | -0.06M | -0.24M | -0.23M | -0.33M | 0.15M | 0.03M | -0.12M | 0.22M | 0.13M | 0.13M | 0.78M | 0.37M | 0.31M | -0.55M | 1.35M | -0.67M | -0.26M | 1.13M | -2.25M | 1.28M | 2.73M | 0.04M | 0.04M |
|
Change in Cash (Quarter)
|
-3.73M | 1.73M | -3.90M | 1.54M | 13.25M | -4.90M | 7.72M | -6.01M | -4.75M | 7.96M | -9.50M | -0.12M | 68.26M | -70.12M | 116.64M | -27.55M | -88.06M | -5.17M | 19.23M | -14.49M | 23.52M | 35.20M | -36.47M | -20.05M | 15.03M | -5.92M | -3.58M | 51.35M | -39.94M | 23.43M | -19.12M | 28.70M | 56.33M | 24.68M | -59.45M | 28.80M | -26.13M | 5.32M | 381.69M | -208.05M | -128.06M | -8.35M | 46.90M | 7.08M | 1.92M | -58.62M | -2.55M | -23.14M | 5.87M | -22.20M | -11.41M | -10.32M | -11.31M | 8.63M | -27.55M | 12.91M | 2.72M | -16.74M | 13.16M | -9.32M | -9.58M |
|
Free Cash Flow (Quarter)
|
-6.02M | -2.63M | -12.07M | -7.56M | -6.64M | -0.20M | 2.65M | -6.06M | -5.26M | -0.14M | -8.09M | -5.57M | -4.56M | -1.69M | 11.25M | -8.91M | -5.86M | -2.77M | -2.97M | -7.53M | -16.44M | -9.19M | -20.61M | -16.28M | -17.73M | -11.99M | -13.55M | 55.08M | -16.39M | -17.72M | -20.75M | 119.29M | -36.86M | -68.20M | -51.10M | -94.47M | -127.84M | -19.97M | 154.38M | 38.86M | -18.11M | -71.50M | -64.83M | -44.86M | -53.60M | -61.23M | -60.01M | -49.26M | -73.29M | -76.50M | -66.25M | -34.31M | -48.23M | -49.12M | -26.86M | 11.80M | -3.20M | -26.38M | -18.02M | -28.48M | -24.39M |
|
Net Cash Flow (Quarter)
|
-3.73M | 1.73M | -3.90M | 1.54M | 13.25M | -4.90M | 7.72M | -6.01M | -4.75M | 7.96M | -9.50M | -0.12M | 68.26M | -70.12M | 116.64M | -27.55M | -88.06M | -5.17M | 19.23M | -14.49M | 23.52M | 35.20M | -36.47M | -20.05M | 15.03M | -5.92M | -3.58M | 51.35M | -39.94M | 23.43M | -19.12M | 28.70M | 56.33M | 24.24M | -59.70M | 28.21M | -26.18M | 5.24M | 381.76M | -207.81M | -127.83M | -8.03M | 46.75M | 7.05M | 2.03M | -58.84M | -2.68M | -23.26M | 5.10M | -22.57M | -11.72M | -9.77M | -12.66M | 9.30M | -27.29M | 11.79M | 4.96M | -18.02M | 10.43M | -9.36M | -9.62M |