|
Net Income (Quarter)
|
53.56M | 215.47M | -9.95M | -133.47M | 55.56M | 135.51M | -264.25M | -219.72M | -74.85M | -1162.53M | -92.38M | -268.60M | -177.54M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | 29.00M | -15.00M | | | | |
|
Share-based Compensation (Quarter)
|
| 13.04M | -12.98M | 5.28M | -0.59M | | 58.92M | 14.38M | 4.93M | 2.28M | 3.79M | 3.78M | 19.32M |
|
Deferred Taxes (Quarter)
|
| -0.05M | -3.51M | -5.56M | 8.74M | -12.39M | 190.13M | -189.87M | 65.55M | -39.36M | 11.00M | -152.95M | 151.21M |
|
Asset Writedowns and Impairment (Quarter)
|
| 4.70M | 6.39M | 3.11M | 3.94M | 42.50M | 29.60M | 14.15M | -5.48M | 1,520.00M | | 38.64M | |
|
Cash from Operations (Quarter)
|
| 316.88M | -4.34M | -110.61M | 179.24M | 337.36M | -32.57M | -178.04M | 186.98M | 356.20M | -37.67M | -83.16M | 235.85M |
|
Amortization of Goodwill (Quarter)
|
| | | | | 42.50M | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
48.09M | 65.94M | 30.28M | 10.31M | 57.02M | 144.56M | 106.23M | 102.33M | 134.63M | 128.05M | 121.37M | 107.35M | 107.78M |
|
Change in Inventory (Quarter)
|
| -10.84M | -10.90M | 11.87M | 5.65M | -8.97M | -18.15M | 13.19M | 16.16M | -16.58M | -16.57M | 9.77M | 9.09M |
|
Change in Account Payables (Quarter)
|
| -13.08M | -19.64M | 9.22M | 25.90M | -30.20M | -35.63M | 11.90M | 42.75M | -30.43M | -36.03M | 36.96M | 39.37M |
|
Change in Accured Expenses (Quarter)
|
| -11.69M | -17.39M | 19.01M | -21.25M | 14.90M | -20.31M | -18.71M | 16.54M | 41.60M | -19.43M | 12.79M | -6.96M |
|
Other Working Capital Changes (Quarter)
|
| -20.46M | -8.81M | 16.95M | 3.81M | -29.28M | -2.22M | 6.06M | 7.62M | -7.77M | -10.22M | 20.27M | 10.80M |
|
Capital Expenditures (Quarter)
|
| 148.54M | 50.84M | 19.51M | 5.39M | 202.72M | -198.64M | 139.93M | 168.15M | 100.00M | 71.59M | 19.11M | 95.52M |
|
Acquisitions (Quarter)
|
| | | | | | 0.71M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -45.09M | -50.84M | -57.09M | -60.88M | -260.74M | -93.91M | -139.93M | -168.15M | -100.00M | -71.59M | -53.96M | 162.36M |
|
Other financing activities (Quarter)
|
| | 1.14M | -0.12M | -0.03M | -5.52M | 0.05M | 0.14M | -0.07M | 0.02M | -0.08M | | |
|
Cash from Financing Activities (Quarter)
|
| -184.53M | -16.43M | 137.91M | -100.50M | -38.58M | 119.14M | 296.43M | 27.32M | -291.11M | 122.77M | 163.69M | -381.70M |
|
Dividends Paid - Common (Quarter)
|
| 15.30M | 14.83M | 15.31M | 15.45M | | 18.23M | | | 24.82M | 24.82M | | |
|
Exchange Rate Effect (Quarter)
|
| -2.06M | 2.71M | -0.58M | -0.12M | -1.19M | 0.81M | -0.12M | -0.28M | -1.79M | 6.94M | -1.19M | 1.50M |
|
Change in Cash (Quarter)
|
| 85.22M | -68.91M | -30.36M | 17.73M | 36.85M | -6.53M | -21.66M | 45.87M | -36.70M | 20.45M | 25.38M | 18.02M |
|
Free Cash Flow (Quarter)
|
| 168.34M | -55.19M | -130.12M | 173.85M | 134.64M | 166.07M | -317.97M | 18.83M | 256.20M | -109.26M | -102.27M | 140.33M |
|
Net Cash Flow (Quarter)
|
| 87.27M | -71.61M | -29.78M | 17.85M | 38.04M | -7.34M | -21.54M | 46.15M | -34.91M | 13.51M | 26.57M | 16.51M |