|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.01M | -35.64M | -88.77M | 5.78M | 12.99M | 14.41M | 19.81M | 10.23M | 16.30M | 239.98M | -1.58M | -0.10M | -0.76M | -0.06M | 0.00M | | | | 24.71M | -0.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 6.99M | 7.38M | 8.19M | 12.64M | 8.02M | 9.30M | 13.47M | 11.31M | 11.32M | 8.14M | 9.76M | 9.92M | 8.02M | 9.21M | 11.49M | 10.65M | 11.26M | 11.46M | 16.15M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.06M | 17.53M | 18.61M | 15.29M | -6.10M | -0.10M | -0.31M | 0.05M | -7.09M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 13.90M | 5.03M | 9.08M | 4.91M | 3.18M | 6.37M | 1.10M | 1.84M | 3.09M | -2.19M | | | | 0.04M | 0.08M | -0.15M | 1.56M | -0.04M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.41M | -0.87M | 0.95M | 0.79M | 0.33M | -1.03M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 32.06M | -88.32M | -55.32M | -36.81M | -92.02M | -76.70M | -98.65M | -51.77M | -110.57M | -64.37M | -118.90M | -40.35M | -42.51M | -28.27M | -42.19M | 4.98M | 14.32M | 60.68M | -40.37M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -0.65M | -0.70M | -0.67M | -0.22M | 0.57M | 1.02M | | | 1.85M | 2.27M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 2.89M | 0.34M | 0.43M | 0.43M | 0.43M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 7.87M | -7.82M | 7.09M | 8.11M | -0.79M | 6.31M | 6.62M | 10.95M | 11.47M | 9.49M | 9.88M | 10.35M | 11.24M | 12.09M | 12.80M | 14.02M | 15.79M | 18.14M | 25.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21M | 1.48M | 1.72M | -1.24M | 2.02M | -5.72M | 6.00M | 4.66M | -0.58M | -0.79M | 7.97M | 1.55M | 1.74M | 0.73M | 1.98M | 7.20M | 4.28M | 44.16M | -27.82M | 7.22M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | -0.38M | -0.50M | 0.16M | 1.90M | -0.81M | -0.04M | 0.51M | 11.75M | 4.77M | 22.39M | 1.82M | 1.42M | 0.25M | 0.28M | -3.66M | 0.02M | -0.19M | -1.18M | 0.74M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.35M | -9.64M | 5.45M | -1.89M | 10.96M | -9.27M | -1.41M | -0.24M | -0.74M | -0.24M | 23.54M | -24.84M | 9.20M | -2.93M | 1.01M | 0.71M | -5.93M | -1.11M | 6.25M | 1.94M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.77M | 0.01M | -0.09M | | | 0.26M | -0.02M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.82M | 36.26M | -2.15M | 4.48M | -11.23M | -4.03M | 2.60M | -9.42M | -3.38M | -5.58M | -1.52M | 3.38M | 3.04M | -11.02M | 1.67M | -4.49M | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.35M | 0.15M | 0.13M | 0.02M | 0.01M | 0.03M | 0.63M | 0.00M | 0.01M | 0.03M | | 0.08M | | | | | 0.14M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 5.03M | 5.05M | 5.14M | 11.44M | 7.62M | 4.17M | 23.00M | 0.50M | 1.10M | 5.50M | 6.47M | 4.10M | 5.40M | 9.64M | 11.78M | 11.40M | 15.60M | 19.24M | 22.18M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.67M | 134.03M | 57.51M | 64.72M | 152.61M | 112.29M | 52.38M | 94.12M | 102.75M | 87.70M | 50.00M | 111.36M | 105.60M | 54.32M | 55.05M | 53.16M | 81.40M | 106.62M | 82.42M | 48.78M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.81M | 32.52M | 7.37M | 33.16M | -39.10M | 10.08M | -36.70M | -37.04M | -23.55M | 133.32M | -224.35M | 104.90M | 28.61M | 46.13M | -80.31M | 41.29M | 4.85M | 86.59M | -104.84M | 21.55M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.10M | 9.49M | 0.39M | | -12.36M | -0.60M | -0.26M | -0.26M | -0.26M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 2.41M | 39.32M | 113.91M | 0.83M | 4.15M | 1.16M | 217.00M | 3.13M | -1.50M | 0.12M | -0.53M | 0.78M | 0.05M | 139.12M | 3.72M | 1.48M | -65.34M | 26.68M | 4.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.04M | 1.72M | -0.94M | -1.74M | -1.25M | 1.14M | 0.85M | 0.08M | -0.18M | 1.23M | -0.29M | -0.11M | 0.45M | -0.96M | 0.55M | 1.95M | 0.21M | -0.41M | -0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.94M | 67.04M | 15.43M | 90.82M | -76.81M | -28.42M | -89.65M | 99.69M | -90.50M | 73.37M | -86.07M | -14.93M | -10.96M | 4.12M | 22.13M | 3.36M | 13.26M | 35.78M | -17.89M | -14.67M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | 31.71M | -88.48M | -55.45M | -36.82M | -92.03M | -76.73M | -99.28M | -51.77M | -110.58M | -64.40M | -118.90M | -40.43M | -42.51M | -28.27M | -42.19M | 4.98M | 14.18M | 60.68M | -40.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.01M | 67.00M | -41.64M | 91.76M | -75.07M | -77.78M | -112.25M | 81.31M | -72.19M | 21.25M | -288.60M | -14.53M | -10.95M | 3.67M | 30.54M | 2.81M | 11.31M | 35.57M | -17.48M | -14.61M |