|
Net Income (Quarter)
|
| 1.35M | -10.60M | -32.70M | -13.04M | -11.41M | -54.47M | -4.71M | 14.87M | 0.70M | -13.10M | -57.54M | -533.44M | 92.09M | -148.13M | -255.42M | 75.29M | -166.35M |
|
Share-based Compensation (Quarter)
|
| 35.17M | 19.25M | 18.02M | 18.20M | 12.29M | 9.55M | 12.32M | 11.32M | 7.80M | 8.09M | 9.41M | 8.66M | 10.40M | 10.17M | 9.32M | 8.60M | 7.13M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | -0.08M | -0.06M | -1.35M | | -5.85M | -0.78M | -1.96M | -1.45M | -0.50M | -0.06M | -0.70M | -0.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | 14.70M | |
|
Cash from Operations (Quarter)
|
| | | | | | -66.12M | -47.58M | -67.08M | -132.17M | -74.12M | -90.72M | -325.06M | -285.27M | -334.87M | -520.28M | -599.54M | -346.89M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 14.14M | 15.11M | 18.49M | 18.68M | 17.29M | 18.93M | 19.66M | 19.65M | 18.19M | 18.30M | 19.49M | 25.12M | 22.10M | 26.45M | 41.23M | 75.06M | 94.87M |
|
Change in Receivables (Quarter)
|
8.24M | | | | 18.30M | 15.25M | 15.44M | 13.71M | 17.28M | 23.71M | 19.32M | 8.80M | 9.63M | 10.26M | 12.70M | 17.63M | 31.37M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | 0.35M | | | 68.63M | 64.89M | 153.74M | 208.78M | 231.54M | 252.00M | |
|
Change in Accured Expenses (Quarter)
|
17.26M | | | | 22.18M | 22.30M | 29.91M | 30.64M | 32.15M | 40.72M | 33.57M | 34.80M | 40.62M | 38.10M | 39.22M | 50.25M | 54.66M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | 10.79M | | -2.04M | | | | | | 0.84M | |
|
Other Working Capital Changes (Quarter)
|
34.64M | | | | 59.58M | 126.90M | 129.71M | 90.86M | 97.09M | 136.92M | 126.08M | 68.79M | 291.93M | 335.07M | 391.63M | 564.75M | 698.29M | |
|
Capital Expenditures (Quarter)
|
| | | | | | -17.17M | -13.37M | -25.32M | -29.61M | -17.33M | -29.92M | -42.62M | -45.73M | -106.55M | -46.33M | -34.60M | 206.84M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | 0.03M | | 0.04M | | | | 0.05M | | | | | 0.57M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | -18.16M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | -6.28M | 0.23M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | 31.84M | 60.01M | 72.05M | 58.21M | 54.27M | 10.18M | -9.96M | -73.60M | -12.62M | 27.20M | 97.88M | 113.27M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | -8.50M | 5.29M | 48.33M | 105.10M | 168.07M | 522.77M | 96.80M | 431.49M | 388.20M | 454.45M | 352.57M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | 0.37M | -0.03M | -0.64M | 0.18M | -0.09M | -2.80M | 2.10M | 0.15M | 1.34M | 0.30M | 0.87M |
|
Change in Cash (Quarter)
|
| | | | | | | 3.94M | 10.25M | -25.63M | 85.24M | 87.53M | 187.76M | -262.07M | 84.00M | -104.88M | -47.20M | 118.95M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | -59.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | -48.95M | -34.21M | -41.76M | -102.56M | -56.79M | -60.80M | -282.44M | -239.55M | -228.32M | -473.96M | -564.94M | -553.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | -34.28M | 3.94M | 10.25M | -25.63M | 85.24M | 87.53M | 187.76M | -262.07M | 84.00M | -104.88M | -47.20M | 118.95M |