|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.52M | 32.79M | -33.23M | -1.89M | -59.16M | -142.07M | -40.51M | 7.40M | -6.90M | -0.80M | -32.63M | 42.28M | -106.01M | -59.15M | 2.50M | -35.61M | -3.85M | -4.72M | -13.86M | 5.56M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.23M | 36.70M | -5.10M | 4.82M | -4.70M | 4.44M | -4.12M | 4.23M | -4.25M | 30.59M | 5.20M | 5.15M | -5.20M | 36.51M | -5.59M | 5.51M | -5.29M | 39.76M | -6.48M | 6.62M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | -0.22M | 0.74M | 0.58M | 0.70M | -1.63M | 0.62M | | 0.68M | 0.05M | | 0.91M | 0.55M | -1.30M | 0.49M | 0.54M | | | 0.26M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.24M | 34.67M | 98.83M | 34.46M | 31.10M | 51.79M | -7.12M | -66.43M | 79.26M | 136.72M | 27.19M | 47.18M | -19.18M | 158.86M | 30.15M | -81.16M | 28.11M | 133.80M | 11.36M | -15.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.37M | 41.47M | -48.39M | 52.10M | -52.87M | 48.14M | -47.26M | 52.75M | -52.15M | 376.26M | 59.34M | 62.67M | -58.73M | 421.23M | -69.25M | 63.43M | -57.81M | 460.21M | -73.00M | 72.63M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,571.82M | 1,463.93M | 1,610.81M | 870.99M | 853.93M | 1,330.47M | 1,468.61M | 831.51M | 1,392.54M | 1,406.80M | 1,651.14M | 886.89M | 1,517.48M | 947.14M | 1,763.31M | 1,685.27M | 1,665.84M | 1,805.92M | 1,985.36M | 1,877.17M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.23M | 36.70M | -5.10M | 4.82M | -4.70M | 4.44M | -4.12M | 4.23M | -4.25M | 30.59M | 5.20M | 5.15M | -5.20M | 36.51M | -5.59M | 5.51M | -5.29M | 39.76M | -6.48M | 6.62M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.77M | -1.58M | 5.90M | 0.90M | -0.33M | -0.62M | 9.26M | -3.46M | 0.16M | -1.28M | 8.93M | 8.50M | 15.31M | | 0.39M | -0.92M | 0.44M | | -2.45M | -0.38M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.36M | 7.02M | 35.54M | 28.11M | 26.02M | -5.02M | 36.43M | 30.60M | 20.17M | -0.10M | 46.13M | 33.44M | 21.86M | -0.52M | 47.50M | 35.38M | 24.51M | 23.26M | 34.70M | 26.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.46M | -1.82M | -5.00M | -2.53M | -0.97M | -2.64M | -5.18M | -3.17M | -3.30M | -7.25M | -11.44M | -3.49M | -3.94M | -3.23M | -13.38M | -8.90M | -21.23M | -14.18M | -22.91M | -2.33M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.65M | 19.45M | 15.28M | 2.60M | 9.70M | 12.68M | 13.74M | 2.43M | 7.41M | 14.75M | 32.51M | 9.82M | 3.40M | 0.96M | 43.61M | 7.41M | 6.05M | 6.20M | 84.82M | 23.42M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.33M | 1.38M | -89.26M | -25.15M | -5.25M | -7.70M | -109.32M | -35.78M | -13.91M | -6.83M | -146.39M | -38.01M | -23.95M | -7.73M | -169.52M | -65.57M | -60.60M | -60.04M | -157.46M | -50.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.69M | | | | | -2.84M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.35M | -0.57M | -15.28M | 53.34M | -15.20M | -15.26M | -1.03M | 116.56M | -0.19M | -125.57M | 126.42M | 74.10M | 48.66M | -140.90M | 259.69M | 76.91M | -0.13M | -66.85M | 138.57M | 31.49M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.78M | 29.94M | -14.71M | | -14.62M | -15.10M | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.38M | -0.88M | | | 3.22M | -0.76M | | -1.45M | -1.11M | -0.70M | | -1.95M | -8.72M | 0.48M | | 10.29M | 13.02M | -14.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.56M | 35.48M | -16.91M | -14.26M | 11.21M | 32.03M | -114.26M | 7.94M | 51.89M | 2.86M | 6.09M | -22.37M | 5.31M | 8.27M | 98.76M | -69.33M | -28.13M | 17.20M | -7.62M | -47.96M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.69M | 36.49M | 103.83M | 36.99M | 32.07M | 54.43M | -1.94M | -63.25M | 82.56M | 143.97M | 38.62M | 50.67M | -15.23M | 162.09M | 43.54M | -72.25M | 49.34M | 147.98M | 34.27M | -12.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.56M | 35.48M | -5.71M | 62.65M | 10.65M | 28.83M | -117.47M | 14.36M | 65.17M | 4.31M | 7.21M | 83.26M | 5.54M | 10.22M | 120.33M | -69.81M | -32.62M | 6.91M | -7.53M | -33.95M |