|
Net Income (Quarter)
|
| | | 14.19M | | 18.30M | | 65.91M | | 23.63M | | | 80.90M | 84.20M | | 72.56M | 50.41M | 248.23M | 163.42M | 138.68M | 160.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | 84.03M | 136.49M | 178.13M | 143.86M | 288.78M | 169.59M | 93.68M | | 171.88M |
|
Deferred Taxes (Quarter)
|
| | | 2.90M | | 5.29M | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | 82.93M | 89.64M | 193.02M | 63.38M | 214.48M | 253.40M | 149.74M | | 191.53M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | -0.23M | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | 27.57M | | 30.86M | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | -34.10M | -52.15M | -95.46M | -61.53M | -33.29M | -106.93M | -94.66M | | -61.09M |
|
Change in Receivables (Quarter)
|
| | | 3.84M | | -0.74M | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | 3.99M | | 1.71M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 9.28M | | -4.92M | | -5.91M | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | -1.80M | | -2.77M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | 19.31M | | 22.10M | | | | | | | 18.99M | 21.27M | 49.60M | 52.34M | 62.77M | 91.30M | 51.71M | | 63.67M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 3.46M | | 3.91M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | -29.78M | -12.94M | -49.45M | -64.39M | -86.57M | -140.02M | -56.40M | | -69.51M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | -0.01M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | -8.65M | | -3.94M | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | 64.37M | | 229.00M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | 13.30M | | 119.60M | | | | | | | -89.63M | -93.80M | -116.67M | -25.72M | 29.58M | -247.83M | -150.66M | | -33.70M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | 0.22M | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | -3.17M | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | 23.96M | | 137.76M | | | | | | | -36.48M | -17.10M | | -26.73M | | -134.45M | -107.85M | | 88.33M |
|
Free Cash Flow (Quarter)
|
| | | 19.31M | | 22.10M | | | | | | | 18.99M | 21.27M | 49.60M | 52.34M | 62.77M | 91.30M | 51.71M | | 63.67M |
|
Beginning Cash Balance (Quarter)
|
| | 22.93M | | 40.47M | | 88.53M | | 110.58M | | 167.57M | 131.59M | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | 23.96M | | 137.76M | | | | | | | -70.64M | -72.53M | -67.08M | 26.63M | 92.34M | -156.53M | -98.95M | | 29.97M |