|
Net Income (Quarter)
|
18.56M | 37.54M | -38.59M | -59.70M | 12.87M | -57.46M | -78.67M | 104.73M | 77.71M | 71.06M |
|
Share-based Compensation (Quarter)
|
| 8.36M | 1.07M | 1.07M | 10.67M | 3.50M | 2.07M | 4.07M | 2.94M | 3.77M |
|
Deferred Taxes (Quarter)
|
| 10.34M | -13.12M | -28.68M | 10.53M | -13.54M | -29.62M | 27.50M | 19.93M | 18.63M |
|
Gains from Investment Securities (Quarter)
|
-1.20M | -41.34M | 0.49M | 0.52M | -3.90M | | 1.18M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | 2.40M | | 5.60M | -2.36M |
|
Cash from Operations (Quarter)
|
| 7.64M | 19.25M | -9.47M | 64.99M | 43.76M | 22.60M | 76.18M | 74.52M | 69.41M |
|
Depreciation & Amortization (CF) (Quarter)
|
10.15M | 93.04M | 52.26M | 9.07M | 9.49M | 48.78M | 40.06M | 9.54M | 9.55M | 42.78M |
|
Change in Receivables (Quarter)
|
| 94.15M | 0.74M | 6.49M | 3.55M | 4.03M | 0.31M | -6.80M | 24.72M | 17.23M |
|
Change in Accured Expenses (Quarter)
|
| 49.36M | -20.70M | 20.36M | -30.50M | -1.32M | -16.52M | 16.52M | 12.38M | 34.34M |
|
Other Working Capital Changes (Quarter)
|
| 4.51M | 0.24M | 0.28M | -1.37M | 3.23M | -2.81M | 0.62M | -0.04M | 4.54M |
|
Capital Expenditures (Quarter)
|
| 182.83M | 19.86M | 11.75M | 21.17M | 48.14M | 57.37M | -49.87M | 201.47M | 63.13M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 5.09M | | 0.90M | 0.14M | 3.36M | 1.11M | 0.20M | 5.60M | -0.02M |
|
Divestments (Quarter)
|
| | | | | 0.86M | | | | |
|
Cash from Investing Activities (Quarter)
|
| -21.56M | -19.88M | 121.52M | -21.00M | -44.56M | -56.01M | -73.65M | -305.39M | -129.86M |
|
Other financing activities (Quarter)
|
| | 0.59M | -0.59M | 1.37M | 6.68M | | 4.35M | 6.68M | 8.78M |
|
Cash from Financing Activities (Quarter)
|
| -13.45M | -1.59M | -265.70M | -21.87M | -15.65M | 33.82M | 3.61M | 292.54M | 176.77M |
|
Change in Cash (Quarter)
|
| -27.36M | -2.22M | -153.65M | 22.12M | -16.45M | 0.43M | 6.13M | 61.69M | 116.30M |
|
Free Cash Flow (Quarter)
|
| -175.18M | -0.61M | -21.22M | 43.83M | -4.38M | -34.77M | 126.06M | -126.95M | 6.28M |
|
Net Cash Flow (Quarter)
|
| -27.36M | -2.22M | -153.65M | 22.12M | -16.45M | 0.41M | 6.15M | 61.67M | 116.31M |