|
Net Income (Quarter)
|
| 23.49M | | 29.56M | | -22.30M | 70.12M | 12.78M | 22.09M | 33.60M | -99.44M | -34.24M | -37.75M | -15.43M | -44.27M | -39.85M | | |
|
Share-based Compensation (Quarter)
|
| | | | | 0.33M | 2.46M | 2.34M | 2.77M | 2.29M | 1.83M | 1.28M | 1.76M | 0.34M | 2.66M | 2.95M | 4.98M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | 11.69M | | | | 9.96M | 28.27M | 7.05M | 30.51M | 11.54M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | 1.32M | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
-100.05M | -84.12M | 113.85M | 206.99M | 208.20M | -7.17M | 17.10M | 20.39M | -29.55M | 5.65M | -8.33M | 13.72M | 24.07M | 11.08M | -82.30M | 110.50M | 241.31M | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | 0.51M | | 1.47M | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | 1.72M | | -6.53M | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | -0.44M | | -0.06M | | |
|
Change in Account Payables (Quarter)
|
| | 3.52M | 4.55M | | | | | | | | | | -1.16M | | -2.98M | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | 1.06M | | 9.94M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | 9.16M | -13.14M | -8.60M | 12.82M | -1.77M | -12.70M | 3.32M | 10.44M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | 30.84M | -12.24M | 0.32M | 13.94M | 28.92M | 1.12M | 33.48M | -144.44M | -1.76M | 30.13M | -22.36M | 93.67M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | 0.77M | | -1.85M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | 0.87M | 1.03M | | | 1.23M | 1.31M | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | -1.32M | -0.76M | -1.35M | 3.57M | -1.36M | -2.49M | -1.77M | -2.95M | -2.09M | -1.97M | -6.06M | -2.86M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | 8.10M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | 15.90M | 0.01M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 273.03M | 244.00M | 242.19M | 202.44M | 209.91M | 180.17M | 147.03M | 59.93M | 96.01M | 191.76M | 199.55M | 49.95M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | 27.71M | -11.92M | 43.22M | -15.26M | 33.38M | 23.76M | 47.67M | 14.22M | -97.84M | -41.28M | 160.04M | -315.92M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | -5.23M | -2.61M | 0.02M | 16.05M | -0.35M | -29.17M | 1.12M | 26.90M | 110.70M | -14.36M | -26.75M | 605.08M | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | -5.45M | | | 10.90M | -0.35M | | | | | | -26.76M | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | 0.25M | 0.47M | 0.02M | 3.12M | | | | 0.10M | 118.34M | | 0.24M | 614.90M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | 78.10M | -2.77M | 40.26M | -114.31M | 91.69M | -8.33M | 13.72M | -95.80M | 132.24M | -82.30M | 346.13M | 241.31M | -96.27M |
|
Beginning Cash Balance (Quarter)
|
| | | | | 85.27M | | | | 86.04M | | | | 121.16M | | 235.63M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | 1.19M | -0.48M | -2.67M | 3.86M | 1.54M | -1.80M | -1.58M | 0.34M | -0.02M | -0.04M | -0.43M | 1.12M | |
|
Change in Cash (Quarter)
|
| | | | | -8.36M | -2.29M | 42.93M | -29.61M | 4.11M | -6.53M | 15.31M | 23.74M | 11.10M | -82.25M | 110.93M | 240.19M | |
|
Free Cash Flow (Quarter)
|
| | | | | 32.16M | -11.48M | 1.67M | 10.37M | 30.28M | 3.61M | 35.25M | -141.49M | 0.33M | 32.10M | -16.30M | 96.53M | |
|
Net Cash Flow (Quarter)
|
| | | | | 53.32M | -26.78M | 43.56M | 14.73M | 61.96M | -4.29M | 82.27M | -103.31M | 11.10M | -25.50M | 110.93M | 382.83M | |