|
Net Income (Quarter)
|
35.00M | -93.13M | -19.06M | 19.41M | -19.51M | -40.24M | -17.40M | -56.03M | -523.39M | -398.66M | -76.78M | 930.66M | -70.74M |
|
Depreciation and Depletion (Quarter)
|
| | | | 0.40M | 0.38M | 0.39M | 0.43M | 0.53M | 0.53M | 0.53M | 0.79M | 0.71M |
|
Share-based Compensation (Quarter)
|
| | | | 0.27M | 0.30M | | -0.88M | | 27.30M | 4.30M | 26.77M | 13.40M |
|
Deferred Taxes (Quarter)
|
-6.24M | -6.77M | -4.07M | 3.57M | -8.24M | 0.89M | -5.04M | -3.91M | -26.44M | 2.13M | -6.93M | -9.90M | -11.68M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | 1.86M | 0.15M | | -1.02M | 0.31M | | | -0.16M | 0.01M |
|
Cash from Operations (Quarter)
|
3.94M | 14.83M | -13.86M | -17.42M | -1.75M | -29.31M | -4.58M | -29.25M | 12.23M | 1.47M | -9.12M | 11.75M | -0.06M |
|
Amortization of Goodwill (Quarter)
|
| 139.60M | | | | | | 66.23M | 459.10M | 382.25M | 80.25M | 2.10M | 45.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 0.40M | 0.38M | 0.39M | 0.43M | 0.53M | 0.53M | 0.53M | 0.79M | 0.10M |
|
Change in Receivables (Quarter)
|
-8.44M | 5.78M | -1.28M | -3.60M | 3.64M | -1.48M | -5.26M | 5.91M | -11.46M | 9.89M | 4.21M | 1.06M | -17.28M |
|
Change in Account Payables (Quarter)
|
| | | -21.51M | -1.38M | -3.03M | 4.65M | -29.24M | 9.80M | 3.38M | -1.46M | -11.38M | -8.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | -2.96M | 2.96M | | 2.10M | -2.28M | -5.51M | -0.47M | 8.76M | 5.11M |
|
Change in Taxes (Quarter)
|
2.02M | 0.04M | 0.78M | 0.29M | 0.36M | -0.14M | 1.26M | 6.47M | 52.97M | -23.50M | -31.65M | 5.98M | -0.62M |
|
Other Working Capital Changes (Quarter)
|
| | | | 0.61M | -0.09M | 2.94M | 3.11M | 2.40M | -1.17M | -0.46M | 4.98M | 2.89M |
|
Capital Expenditures (Quarter)
|
| | | | 0.11M | 0.16M | 0.04M | 0.12M | 0.03M | 0.05M | 0.13M | 0.17M | 0.05M |
|
Acquisitions (Quarter)
|
| | | | | | | 72.31M | | | | | 1.54M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 76.80M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | -1.77M | -1.88M | -1.28M | -74.43M | 72.09M | -4.16M | -5.34M | -4.46M | -5.93M |
|
Cash from Financing Activities (Quarter)
|
-3.52M | -13.03M | 70.04M | 19.94M | 2.40M | 29.81M | 18.80M | 358.62M | -282.03M | -15.00M | -0.63M | -13.35M | 13.12M |
|
Exchange Rate Effect (Quarter)
|
| | | | -0.21M | 0.07M | 0.54M | -0.61M | 0.38M | 0.76M | -0.34M | 0.38M | -0.05M |
|
Change in Cash (Quarter)
|
| | | | -1.34M | -1.32M | 13.47M | 254.38M | -197.33M | -16.92M | -15.43M | -5.67M | 7.08M |
|
Free Cash Flow (Quarter)
|
3.94M | 14.83M | -13.86M | -17.42M | -1.86M | -29.47M | -4.62M | -29.37M | 12.21M | 1.42M | -9.25M | 11.58M | -0.11M |
|
Net Cash Flow (Quarter)
|
0.42M | 1.79M | 56.19M | 2.52M | -1.12M | -1.38M | 12.94M | 254.94M | -197.71M | -17.68M | -15.09M | -6.06M | 7.13M |