|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.47M | 1.55M | 1.84M | -5.09M | 4.76M | 0.04M | 3.97M | -1.45M | 4.45M | 5.21M | 3.49M | 2.17M | -0.32M | -0.36M | 2.81M | 6.41M | 2.91M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 17.80M | 0.00M | 0.00M | 0.00M | 15.23M | 0.00M | 0.00M | 0.00M | 16.20M | 0.00M | 8.11M | -8.27M | 16.41M | 0.00M | 8.43M | -8.69M | 3.58M | 0.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.49 | 87.27 | 560.55 | 338.95 | 622.09 | 503.13 | -417.28 | 769.59 | 584.75 | -394.07 | -881.19 | 554.04 | 0.00M | 133.98 | -929.68 | 239.83 | -592.01 | 648.83 | -821.81 | 776.20 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.34 | -5.90 | -0.24M | -20.20 | 52.29 | 28.23 | -1.45M | | | | | | | 1.12M | 0.34M | -0.00M | -0.77M | 0.79M | 0.10M | 381.66 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.44 |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 411.00 | 3.89M | 1.04M | 0.52M | 1.14M | 3.26M | 0.56M | -4.87M | -3.52M | -7.02M | 0.86M | 2.15M | 3.15M | 4.51M | 0.38M | 1.86M | 2.94M | 4.41M | 1.06M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 29.55M | 0.01M | 0.01M | 0.00M | 22.72M | 0.01M | 842.83 | 0.01M | 21.67M | 0.01M | 0.01M | 0.01M | 33.59M | 0.01M | -30.56 | 0.01M | 29.45M | 0.01M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.80M | | | | 222.14M | | 217.03M | | 219.94M | | 229.48M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 17.80M | 0.00M | 0.00M | 0.00M | 15.23M | 0.00M | 0.00M | 0.00M | 16.20M | 0.00M | 8.11M | -8.27M | 16.41M | 0.00M | 8.43M | -8.69M | 3.58M | 0.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | -0.00M | -0.00M | 0.01M | 0.00M | 12.61M | -0.00M | -0.00M | -0.00M | -9.07M | -0.00M | -2.88M | 2.94M | -758.70 | -0.00M | -7.10M | 7.33M | -918.43 | 139.32 |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -156.00 | -93.00 | -554.00 | -0.33M | -0.62M | -0.47M | 0.41M | -0.77M | -0.58M | 0.40M | 0.87M | -0.55M | -1.03M | -0.15M | 0.93M | -0.25M | 0.59M | -0.65M | 0.81M | -0.78M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | 0.00M | -7.47 | 158.30 | 0.01M | 0.00M | -0.00M | -0.00M | 0.01M | 698.53 | -0.00M | -0.00M | 0.01M | 0.00M | -0.00M | -0.00M | 0.00M | 83.12 |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | 9.08M | -0.00M | -0.01M | -0.01M | -22.03M | -0.00M | -0.00M | -0.00M | 9.94M | -0.00M | -11.28M | 11.48M | 26.36M | -0.00M | -6.36M | 6.55M | 16.42M | -0.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.97 | 86.09 | 0.53M | 104.38 | 97.10 | 136.12 | 0.21M | 107.33 | 128.49 | 464.83 | 0.78M | 223.79 | 0.20M | -0.20M | 0.49M | 78.89 | 0.26M | -0.27M | 0.45M | 81.95 |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -956.19 | -0.00M | -0.00M | -0.00M | -0.00M | -876.19 | -3.23M | -792.13 | -346.28 | -0.00M | -2.71M | -332.43 | -0.88M | 0.89M | -444.54 | -454.41 | -1.07M | 1.10M | -805.52 | -586.54 |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.00M | -0.00M | -29.86M | | | | | | | -0.00M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 885.64 | -15.02M | -0.03M | -0.00M | -0.01M | -54.90M | -0.00M | -0.00M | -0.00M | -11.87M | -0.00M | 19.79M | -20.20M | -30.53M | -0.00M | 10.97M | -11.33M | -11.28M | -0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | 81.32M | -0.01M | -0.00M | -0.01M | -22.95M | -0.01M | -0.00M | -0.01M | -24.05M | -0.01M | -0.00M | -0.01M | -29.52M | -0.01M | 0.02M | 0.01M | 19.79M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | 95.85M | -0.03M | 210.21 | -0.02M | -55.13M | 916.63 | -0.01M | -0.00M | -14.25M | 0.00M | -1.86M | 1.88M | -26.46M | 0.00M | 17.74M | -18.29M | 37.96M | -0.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 20.46M | 0.02M | 0.01M | 0.01M | 44.74M | 0.01M | 0.00M | 0.01M | 11.72M | 0.01M | 11.29M | -11.48M | 7.23M | 0.01M | 6.36M | -6.54M | 13.03M | 0.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | 95.85M | -0.03M | 212.34 | -0.02M | -55.13M | 916.63 | -0.01M | -0.00M | -14.25M | 0.00M | 19.79M | -20.20M | -26.46M | 0.00M | 10.98M | -11.31M | 37.96M | -0.00M |