|
Net Income (Quarter)
|
-7.56M | -13.27M | -11.40M | -6.51M | -8.77M | -6.96M | -7.56M | -3.56M | -12.24M | -5.28M | -17.08M | -29.14M | -19.32M | -49.58M | -55.01M | -67.57M | -58.46M | -81.02M | -90.80M | -100.42M | -101.39M | -97.60M | -68.12M | -57.46M | -46.06M | -30.67M | -33.48M | -28.47M | 19.17M | -14.88M | -12.05M | -7.72M | -4.12M | -17.59M | -11.57M | -34.30M |
|
Share-based Compensation (Quarter)
|
| 1.58M | 1.73M | 2.06M | 3.31M | 4.12M | 7.59M | 13.23M | 13.28M | 12.34M | 18.38M | 23.87M | 27.77M | 51.38M | 57.19M | 61.38M | 59.97M | 80.00M | 89.90M | 98.99M | 105.85M | 114.82M | 105.17M | 109.74M | 107.82M | 122.10M | 129.14M | 140.43M | 113.24M | 144.87M | 157.18M | 172.12M | 159.40M | 172.65M | 188.59M | 216.55M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | 1.39M | 0.05M | -0.05M | 0.56M | 0.62M | 0.52M | 0.46M | 0.52M | 0.90M | 0.22M | 0.44M | -0.14M | 0.04M | -0.07M | 0.06M | -0.15M | -0.19M | 0.04M | 1.39M | 4.33M | -0.14M | -0.19M | 17.55M | 0.48M | -3.49M | 3.70M | -2.15M |
|
Gains from Investment Securities (Quarter)
|
| 0.04M | 0.14M | 0.13M | -0.55M | 0.28M | -0.18M | 1.30M | 0.38M | -1.78M | -0.22M | 1.70M | -1.78M | 2.83M | 1.50M | 17.16M | 2.90M | -2.98M | 2.48M | 7.61M | -10.09M | | 0.70M | 2.31M | 15.73M | -3.80M | | -1.40M | 20.83M | 3.69M | 9.40M | -8.61M | 25.26M | -25.22M | 54.83M | 29.34M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | 0.32M | 0.43M | | 0.42M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -3.71M | -4.35M | -1.12M | 8.12M | 14.66M | 11.01M | 15.71M | 13.48M | 17.82M | 21.43M | 5.43M | 20.82M | 31.64M | 53.53M | 30.40M | 73.37M | 44.74M | 93.27M | 48.26M | 77.24M | 103.14M | 128.46M | 89.48M | 108.47M | 135.94M | 260.81M | 142.07M | 173.41M | 203.56M | 331.33M | 179.43M | 211.08M | 250.60M | 448.28M | 204.07M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 0.10M | 0.10M | 0.20M | 1.78M | 0.80M | 0.60M | 0.60M | -9.70M | 4.51M | 1.60M | 1.60M | 2.10M | 6.03M | 2.20M | 2.20M | 31.57M | 2.60M | 2.60M | 3.00M | 2.98M | 9.90M | 3.10M | 3.40M | 5.12M | 4.20M | 4.20M | 4.30M | 50.26M | 18.45M | 11.10M |
|
Amortization of Deferred Charges (Quarter)
|
2.17M | 2.48M | 2.87M | 3.06M | 3.42M | -9.35M | 4.32M | 4.46M | 4.72M | -13.51M | 5.54M | 5.89M | 6.25M | 0.25M | 8.68M | 9.45M | 0.66M | 1.91M | 13.48M | 0.69M | 0.70M | 6.35M | 0.97M | 0.97M | 0.97M | -67.47M | 30.11M | 31.39M | 33.21M | 0.98M | 39.07M | 40.12M | 42.31M | 163.36M | 2.04M | 49.55M |
|
Depreciation & Amortization (CF) (Quarter)
|
1.70M | 1.83M | 1.92M | 2.00M | 1.90M | 2.16M | 2.20M | 2.50M | 2.70M | 3.07M | 3.60M | 3.90M | 4.80M | 5.40M | 6.09M | 7.20M | 8.10M | 8.26M | 9.02M | 10.00M | 10.40M | 11.06M | 11.88M | 13.40M | 14.50M | 16.03M | 13.96M | 15.40M | 17.70M | 19.30M | 21.40M | 24.50M | 28.20M | 30.30M | 32.65M | 34.94M |
|
Change in Receivables (Quarter)
|
| 14.82M | -8.62M | 17.10M | -7.32M | 21.40M | -12.38M | 26.24M | -4.32M | 22.19M | -22.86M | 24.29M | 10.79M | 42.00M | -41.63M | 66.31M | -4.55M | 91.48M | -84.93M | 97.55M | 2.83M | 127.89M | -130.64M | 89.84M | 17.80M | 206.86M | -215.08M | 112.71M | 23.97M | 231.37M | -311.98M | 89.93M | 101.54M | 376.52M | -482.86M | 21.33M |
|
Change in Account Payables (Quarter)
|
| 2.11M | -2.06M | -0.15M | 0.59M | 0.84M | -0.77M | -0.02M | 0.17M | 1.11M | -0.04M | -0.56M | 2.53M | -1.06M | 0.08M | 4.55M | 1.79M | 1.03M | -1.09M | 0.98M | 3.07M | 11.39M | 3.00M | 2.23M | -9.31M | -4.34M | 4.60M | -7.01M | 9.93M | -3.36M | 1.04M | -0.94M | 28.85M | -11.41M | -2.94M | -19.18M |
|
Change in Accured Expenses (Quarter)
|
| 5.04M | 0.76M | -1.94M | 4.40M | 8.57M | 2.11M | -9.96M | 6.30M | -0.30M | 1.38M | 2.09M | -2.81M | 1.63M | -1.24M | -0.34M | 4.59M | 40.87M | -0.19M | 5.22M | 4.03M | 9.27M | 3.63M | 2.27M | 5.03M | 13.61M | -39.23M | 39.79M | 14.09M | 28.91M | -34.43M | 14.05M | 13.35M | 12.21M | 8.41M | -2.16M |
|
Other Working Capital Changes (Quarter)
|
| 1.28M | 0.69M | 0.41M | 27.09M | -23.12M | 1.14M | 40.86M | 5.52M | 39.66M | 2.47M | 1.51M | 9.38M | 104.65M | -7.88M | 1.16M | 135.14M | -125.03M | 17.38M | -22.28M | 193.50M | -178.31M | 7.58M | 0.22M | 146.46M | -114.33M | -1.35M | 63.83M | 69.88M | 317.96M | -111.25M | 123.40M | 0.04M | 560.87M | -191.13M | 221.35M |
|
Capital Expenditures (Quarter)
|
| -5.90M | -0.04M | 0.99M | 0.47M | 11.97M | 0.36M | 8.25M | -6.89M | 1.45M | 10.21M | 4.89M | -8.80M | 2.44M | 2.40M | 17.00M | -12.36M | 3.08M | 6.45M | 1.82M | 39.77M | -26.76M | 7.64M | 7.98M | 8.34M | 7.57M | 28.66M | -10.84M | 77.39M | -44.90M | 22.43M | 20.99M | 60.79M | -22.70M | 17.31M | 17.55M |
|
Change in Intangibles (Quarter)
|
| | | | | | 1.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | 10.61M | | | | 30.68M | | | 29.42M | 11.11M | | | | 24.91M | | | 15.64M | | 4.38M | | 357.40M | 12.92M | | 0.83M | | | 672.78M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 0.43M | 29.33M | 42.27M | -71.60M | 14.99M | | 126.01M | -111.93M | 275.70M | 76.58M | -65.08M | 551.24M | -540.25M | 322.68M | 306.73M | 325.87M | 379.60M | 186.10M | 400.70M | -561.72M | 876.77M | 253.85M | -251.74M | 837.15M | -792.09M | 268.65M | 336.35M | -605.00M | 1,101.03M | 8.35M | 234.46M |
|
Cash from Investing Activities (Quarter)
|
| -1.74M | -4.54M | -3.45M | -4.44M | -165.67M | -115.35M | -3.94M | -34.39M | -8.40M | -33.63M | -7.28M | 21.44M | -1018.70M | -97.89M | -50.11M | -64.79M | 103.12M | -0.07M | -23.87M | 106.52M | 291.49M | -57.70M | 70.05M | -91.27M | -180.41M | -162.54M | -86.20M | -360.24M | -74.19M | -201.66M | 0.52M | 21.70M | -247.58M | -1502.21M | -360.91M |
|
Other financing activities (Quarter)
|
| 0.03M | 1.44M | 1.45M | | 0.77M | 0.23M | 1.57M | | | | | | | | | | | | -0.00M | -0.00M | -0.00M | -0.00M | | | | | | | -0.04M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 6.23M | -3.32M | 0.38M | 212.19M | -0.85M | 11.45M | 12.82M | 8.03M | 14.08M | 3.06M | 9.03M | 5.80M | 1,004.32M | 4.52M | 13.04M | 2.67M | 21.45M | 2.59M | 13.73M | 1.32M | 23.69M | 0.98M | 12.53M | 1.09M | 31.39M | 1.26M | 21.00M | 7.44M | 34.51M | 0.89M | 24.91M | -0.40M | 395.11M | 3.10M | 21.40M |
|
Change in Cash (Quarter)
|
| 0.78M | -12.22M | -4.19M | 215.87M | -151.86M | -92.88M | 24.59M | -12.88M | 23.51M | -9.14M | 7.19M | 48.06M | 17.26M | -39.84M | -6.67M | 11.24M | 169.31M | 95.80M | 38.12M | 185.07M | 418.32M | 71.73M | 172.07M | 18.29M | -13.09M | 99.52M | 76.86M | -179.39M | 163.88M | 130.56M | 204.86M | 232.38M | 398.13M | -1050.83M | -135.44M |
|
Free Cash Flow (Quarter)
|
| 2.19M | -4.31M | -2.11M | 7.64M | 2.69M | 10.66M | 7.46M | 20.38M | 16.37M | 11.22M | 0.54M | 29.62M | 29.19M | 51.13M | 13.40M | 85.72M | 41.65M | 86.82M | 46.44M | 37.47M | 129.90M | 120.82M | 81.50M | 100.13M | 128.37M | 232.15M | 152.91M | 96.03M | 248.45M | 308.91M | 158.45M | 150.29M | 273.30M | 430.97M | 186.52M |
|
Net Cash Flow (Quarter)
|
| 0.78M | -12.22M | -4.19M | 215.87M | -151.86M | -92.88M | 24.59M | -12.88M | 23.51M | -9.14M | 7.19M | 48.06M | 17.26M | -39.84M | -6.67M | 11.24M | 169.31M | 95.80M | 38.12M | 185.07M | 418.32M | 71.73M | 172.07M | 18.29M | -13.09M | 99.52M | 76.86M | -179.39M | 163.88M | 130.56M | 204.86M | 232.38M | 398.13M | -1050.83M | -135.44M |