|
Net Income (Quarter)
|
13.55M | -0.60M | 32.94M | 10.88M | 52.64M | 34.02M | 46.63M | 15.73M | 38.29M | 14.36M | 92.18M | 14.23M | 152.33M | 7.90M | 213.70M | 38.48M | 31.18M |
|
Share-based Compensation (Quarter)
|
| | | | 1.39M | 1.46M | 1.15M | 0.97M | 3.12M | 0.97M | 6.03M | 2.33M | 1.71M | 1.28M | 5.05M | 5.42M | 4.94M |
|
Cash from Discontinued Operations (Quarter)
|
16.03M | 22.53M | 24.31M | 42.28M | 60.76M | 44.35M | 44.09M | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| -0.25M | 3.45M | 0.30M | | 3.52M | 1.50M | | | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | -3.20M | | | | -8.41M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | 30.16M | 23.01M | 15.85M | 14.79M | 43.76M | 47.85M | 153.25M | 43.36M | -32.50M | 65.66M | 106.29M | 60.01M | 74.71M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | -17.66M |
|
Change in Receivables (Quarter)
|
| | | | -2.38M | 13.22M | -6.83M | -6.85M | -16.91M | 19.98M | -12.67M | -0.30M | -20.38M | -0.51M | -27.36M | -0.00M | -18.68M |
|
Change in Account Payables (Quarter)
|
| | | | 0.81M | -0.98M | 0.66M | 14.98M | 0.07M | -0.93M | -0.94M | 1.69M | 7.80M | -10.45M | -5.42M | 10.60M | -20.89M |
|
Change in Taxes (Quarter)
|
-0.24M | -1.50M | -1.36M | 16.05M | 9.58M | 5.71M | 10.20M | 2.93M | 6.83M | -3.98M | 16.15M | -5.16M | 24.65M | -7.60M | 35.08M | 8.79M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | 12.87M | | | 23.66M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | 84.45M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 13.14M | 13.64M | 17.41M | 21.61M | 25.60M | 25.28M | 77.98M | 30.91M | 33.79M | 37.23M | 110.16M | 39.76M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 723.46M |
|
Change in Intangibles (Quarter)
|
| | | | 0.66M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | 198.77M | -0.02M | | | 44.33M | 366.52M | | | 127.69M | 312.79M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -677.15M |
|
Other financing activities (Quarter)
|
-16.00M | 4.39M | 0.00M | 1.17M | 18.69M | -16.68M | 0.01M | 5.44M | | 0.01M | 0.01M | 0.00M | 0.01M | 0.02M | 0.04M | 0.01M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 772.14M |
|
Net Equity Issued and Repurchased (Quarter)
|
69.29M | | 137.33M | | 264.05M | 2.59M | 0.12M | -0.30M | | | | | | | 290.70M | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | 37.84M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | 5.53M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | 179.44M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -639.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 179.44M |