|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -23638.00 | 77,695.00 | 63,257.00 | 34,265.00 | -19137.00 | 122,801.00 | -140865.00 | -16923.00 | -12003.00 | 44,996.00 | -65605.00 | 177,665.00 | 21,146.00 | -61468.00 | -99364.00 | 157,053.00 | 32,128.00 | -97891.00 | -149833.00 | 4,291.00 |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 4,817.00 | 4,715.00 | 4,634.00 | 7,501.00 | 8,191.00 | 18,302.00 | 7,275.00 | 7,537.00 | 6,839.00 | 3,926.00 | 3,531.00 | 3,437.00 | 3,419.00 | 3,735.00 | 6,967.00 | 8,684.00 | 9,270.00 | 12,779.00 | 13,364.00 | 14,008.00 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1501.00 | 5,585.00 | -9508.00 | 3,935.00 | -3441.00 | 10,597.00 | -10950.00 | 4,056.00 | -4391.00 | 11,921.00 | 4,304.00 | -158.00 | 8,136.00 | 5,778.00 | -6286.00 | 2,780.00 | -7689.00 | 29,986.00 | -10515.00 | 8,849.00 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 32,218.00 | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 32,016.00 | 53,498.00 | 186,265.00 | -1954.00 | 32,581.00 | -24759.00 | 16,560.00 | -49890.00 | -21310.00 | 182,589.00 | -66094.00 | 62,517.00 | 167,096.00 | -12409.00 | -34648.00 | -84751.00 | 233,336.00 | -167182.00 | -75706.00 | -55119.00 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 519.00 | | 516.00 | 258.00 | 257.00 | 257.00 | 257.00 | 257.00 | 257.00 | 258.00 | 258.00 | 258.00 | 258.00 | 258.00 | 260.00 | 259.00 | 258.00 | 258.00 | 212.00 | 258.00 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 11,798.00 | 15,878.00 | 16,913.00 | 18,374.00 | 18,755.00 | 17,545.00 | 17,767.00 | 18,514.00 | 17,508.00 | 14,628.00 | 14,283.00 | 3,437.00 | 3,419.00 | 3,735.00 | 6,967.00 | 10,504.00 | 14,950.00 | 18,932.00 | 19,468.00 | 20,527.00 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -30490.00 | 84,429.00 | -141442.00 | 110,828.00 | -83349.00 | 20,476.00 | -32404.00 | 13,965.00 | 56,570.00 | -94472.00 | -2503.00 | 11,848.00 | 27,983.00 | 5,552.00 | 28,114.00 | -12092.00 | -11679.00 | -17080.00 | -23998.00 | 57,743.00 |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -8917.00 | 6,095.00 | -11987.00 | 1,709.00 | -6199.00 | -1862.00 | -2355.00 | -1743.00 | -957.00 | 3,805.00 | -1434.00 | -480.00 | -829.00 | -1410.00 | -985.00 | -517.00 | 1,258.00 | -272.00 | -1811.00 | -52.00 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 83.00 | 34,656.00 | -24130.00 | 3,463.00 | 20,869.00 | -12268.00 | 2,638.00 | -14207.00 | 34,357.00 | 9,990.00 | -4960.00 | -74639.00 | 50,883.00 | 181,394.00 | -125252.00 | 68,579.00 | -30039.00 | -53143.00 | -40843.00 | 91,254.00 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -11059.00 | 164,039.00 | -112570.00 | 62,652.00 | -66569.00 | -112008.00 | 73,485.00 | -16244.00 | 4,662.00 | 32,058.00 | 2,491.00 | -32798.00 | 66,706.00 | 68,888.00 | 21,332.00 | -142278.00 | 66,318.00 | -27594.00 | 62,308.00 | -69572.00 |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,756.00 | -14588.00 | -758.00 | 1,395.00 | 1,034.00 | 551.00 | -747.00 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -26368.00 | -2359.00 | 34,997.00 | -3223.00 | 1,296.00 | -22542.00 | -4526.00 | -10895.00 | 9,652.00 | -29966.00 | -11653.00 | 38.00 | 4,018.00 | 211,830.00 | -218882.00 | 170,576.00 | -175445.00 | -8820.00 | -6765.00 | -6376.00 |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1,513.00 | 57,676.00 | 1,495.00 | 5,408.00 | 1,317.00 | 6,156.00 | | | | 9.00 | | | | 103,921.00 | 1,346.00 | 1,046.00 | 35,670.00 | 2,969.00 | 146.00 |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.00 | 2.00 | 39.00 | -24.00 | | | 23.00 | 1,169.00 | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1513.00 | -57676.00 | -1495.00 | -5408.00 | -1317.00 | -6156.00 | | | | -8.00 | 274.00 | 2.00 | -1589.00 | -103945.00 | -1346.00 | 30,311.00 | -35647.00 | -1800.00 | -146.00 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -3839.00 | -661.00 | -72743.00 | -3935.00 | -3755.00 | -3401.00 | -42864.00 | -4056.00 | -3671.00 | -3859.00 | -4304.00 | -3963.00 | -4015.00 | -5778.00 | 82,062.00 | -8222.00 | -9176.00 | -7679.00 | -9651.00 | -8849.00 |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 10,508.00 | -16639.00 | -19319.00 | 4,042.00 | -16466.00 | -18263.00 | 56,313.00 | -5489.00 | -16310.00 | -2977.00 | 30,584.00 | -3053.00 | -9675.00 | 34,733.00 | -19243.00 | 1,480.00 | 21,843.00 | -2924.00 | 4,672.00 | -893.00 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 35,906.00 | 31,698.00 | 39,514.00 | -5463.00 | 9,073.00 | -47740.00 | 23,853.00 | -59435.00 | -41291.00 | 175,389.00 | -39822.00 | 55,775.00 | 153,408.00 | 14,957.00 | -75774.00 | -92839.00 | 276,314.00 | -213432.00 | -82485.00 | -65007.00 |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 32,016.00 | 51,985.00 | 128,589.00 | -3449.00 | 27,173.00 | -26076.00 | 10,404.00 | -49890.00 | -21310.00 | 182,589.00 | -66103.00 | 62,517.00 | 167,096.00 | -12409.00 | -138569.00 | -86097.00 | 232,290.00 | -202852.00 | -78675.00 | -55265.00 |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 28,177.00 | 51,324.00 | 55,846.00 | -7384.00 | 23,418.00 | -29477.00 | -32460.00 | -53946.00 | -24981.00 | 178,730.00 | -70406.00 | 58,828.00 | 163,083.00 | -19776.00 | -56531.00 | -94319.00 | 254,471.00 | -210508.00 | -87157.00 | -64114.00 |