|
Net Income (Quarter)
|
24.27M | -122.85M | 15.19M | 16.34M | 20.35M | 24.75M |
|
Share-based Compensation (Quarter)
|
2.01M | 0.82M | 1.58M | 17.17M | 14.21M | 24.75M |
|
Deferred Taxes (Quarter)
|
-0.77M | | | 0.02M | | |
|
Gains from Investment Securities (Quarter)
|
-2.10M | 5.83M | 15.55M | -13.97M | 21.44M | -19.87M |
|
Non-cash Items (Quarter)
|
69.78M | 136.39M | 217.57M | 152.50M | 315.37M | 561.51M |
|
Change in Working Capital (Quarter)
|
| 91.08M | 14.90M | | 3.28M | -14.73M |
|
Change in Receivables (Quarter)
|
-10.03M | -24.05M | 72.05M | -8.03M | -38.24M | -16.73M |
|
Change in Inventory (Quarter)
|
-22.94M | -20.43M | 154.25M | -14.60M | -6.30M | -40.89M |
|
Change in Account Payables (Quarter)
|
-9.39M | 41.60M | 49.21M | -15.01M | 41.00M | 19.81M |
|
Change in Taxes (Quarter)
|
19.66M | 42.90M | 38.16M | 14.54M | 55.09M | 125.38M |
|
Cash from Operations (Quarter)
|
-6.16M | 72.63M | 50.91M | 21.98M | 181.55M | 189.32M |
|
Amortization of Deferred Charges (Quarter)
|
7.08M | -0.44M | 7.00M | 2.76M | 5.93M | 12.55M |
|
Depreciation & Amortization (CF) (Quarter)
|
13.12M | 11.41M | 13.88M | 22.10M | 17.22M | 14.77M |
|
Capital Expenditures (Quarter)
|
-38.30M | -46.08M | 282.59M | -93.50M | -126.08M | -91.62M |
|
Cash from Investing Activities (Quarter)
|
-40.39M | -54.25M | 73.69M | 97.36M | -134.53M | -96.31M |
|
Other financing activities (Quarter)
|
-0.34M | 22.85M | -23.19M | 0.78M | 11.81M | 0.99M |
|
Cash from Financing Activities (Quarter)
|
-0.34M | 0.94M | 152.14M | 62.66M | -2.89M | 131.76M |
|
Dividends Paid - Common (Quarter)
|
| 1.28 | 6.68M | | 0.15 | 2.41M |
|
Exchange Rate Effect (Quarter)
|
-0.52M | 1.63M | -0.19M | -0.90M | 0.51M | -15.83M |
|
Change in Cash (Quarter)
|
46.89M | 19.32M | 129.36M | -12.71M | 44.13M | 224.77M |
|
Beginning Cash Balance (Quarter)
|
125.37M | 77.97M | | 232.25M | 218.64M | |
|
Free Cash Flow (Quarter)
|
32.14M | 118.71M | -231.68M | 115.49M | 307.63M | 280.94M |
|
Net Cash Flow (Quarter)
|
-46.89M | 19.32M | 276.74M | 182.00M | 44.13M | 224.77M |