|
Net Income (Quarter)
|
18.56M | 37.54M | -38.59M | -59.70M | 12.87M | -57.46M | -86.77M | 104.73M | 77.71M | 71.06M | 51.84M |
|
Share-based Compensation (Quarter)
|
| | | 2.15M | -2.15M | | 2.07M | 4.07M | 118.12M | -111.41M | 3.91M |
|
Deferred Taxes (Quarter)
|
| 10.34M | -13.12M | -28.68M | 10.53M | -13.54M | -31.10M | 28.98M | 19.93M | 18.63M | 11.30M |
|
Gains from Investment Securities (Quarter)
|
-1.20M | 34.11M | -6.59M | 0.52M | -3.90M | 9.97M | | | | | |
|
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 | 16.45M | 82.35M | 74.50M | 69.41M | 72.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
10.15M | 93.04M | 52.26M | 9.07M | 9.49M | 48.78M | 49.71M | 9.54M | 9.55M | 42.78M | 54.16M |
|
Change in Receivables (Quarter)
|
| 7.53M | 6.20M | 5.56M | -8.34M | 1.24M | 12.80M | -19.29M | 24.72M | 17.23M | 13.44M |
|
Change in Accured Expenses (Quarter)
|
| -48.28M | -20.70M | -28.19M | 18.05M | -1.32M | -26.04M | 8.50M | 29.92M | 34.34M | -23.47M |
|
Capital Expenditures (Quarter)
|
| -156.18M | 19.86M | 11.75M | -31.61M | 100.92M | | 123.67M | 96.61M | 51.81M | 106.53M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 5.09M | | 0.90M | 0.16M | 3.34M | 1.10M | 0.20M | 5.60M | -0.02M | 0.17M |
|
Divestments (Quarter)
|
| | | | | 0.86M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -21.56M | -19.88M | 121.52M | -21.00M | -44.56M | -56.25M | -73.41M | -305.39M | -129.86M | -232.82M |
|
Other financing activities (Quarter)
|
| | | | | | | 4.35M | 6.68M | -11.04M | 0.28M |
|
Cash from Financing Activities (Quarter)
|
| -13.45M | -1.59M | -265.70M | -21.87M | -15.65M | 31.32M | 6.11M | 292.54M | 176.77M | 201.07M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | 186.17M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | 115.14M |
|
Change in Cash (Quarter)
|
| -27.36M | -2.22M | -153.65M | 22.12M | -16.45M | -8.47M | 15.03M | 61.69M | 116.30M | 40.24M |
|
Free Cash Flow (Quarter)
|
| 163.82M | -0.61M | -21.22M | 96.60M | -57.15M | 16.45M | -41.32M | -22.11M | 17.59M | -34.53M |
|
Net Cash Flow (Quarter)
|
| -27.36M | -2.22M | -153.65M | 22.12M | -16.45M | -8.47M | 15.05M | 61.65M | 116.31M | 40.25M |