|
Net Income (Quarter)
|
| | -14.07M | 5.17M | -0.70M | 67.40M | 139.30M | 116.00M | 59.80M | -4.60M | -17.90M | -96.40M | 3.00M | -65.60M | -43.50M | -101.70M | -15.40M | -103.50M | -92.40M | -140.50M | -80.80M | -74.70M |
|
Depreciation and Depletion (Quarter)
|
| | 35.10M | | 44.20M | 63.60M | 68.10M | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | 45.00M | -43.50M | 2.70M | -45.20M | 2.90M | 2.40M | 2.30M | -17.20M | 5.70M | 2.90M | 1.10M | -48.40M | 1.10M | 2.00M | 4.20M | 2.00M | 2.40M | 3.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | 1.40M | 1.20M | | | | -4.90M | 0.20M | -27.40M | 1.80M | 15.80M | | | | 2.80M | 1.40M | 3.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 2.56M | -3.76M | 0.01M | | | 1.90M | | | | | | | | | | 12.80M | | 41.40M | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 22.90M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | 67.70M | 6.80M | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | -8.10M | -16.50M | -16.40M | -16.50M | -16.50M | -10.90M | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | 0.78M | 0.35M | 1.40M | 1.30M | 2.00M | 2.00M | 6.10M | 6.80M | 5.90M | 5.50M | 3.20M | 4.40M | 3.60M | 3.30M | 3.00M | 3.00M | 2.90M | 2.80M | 2.80M | 2.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 35.24M | 35.09M | 44.60M | 64.40M | 69.10M | 89.20M | 110.30M | 108.90M | 111.50M | 107.70M | 112.80M | 21.60M | 88.00M | 113.30M | 106.00M | 19.70M | 79.60M | 102.60M | 97.10M | 97.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 15.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 15.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 30.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 31.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.90M |
|
Acquisitions (Quarter)
|
| | | 1.87M | 279.00M | -21.80M | 97.70M | 285.80M | 443.60M | 12.90M | | -2.00M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -30.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 15.30M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.60M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 7.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -8.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 7.40M |