|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79M | 7.32M | -37.63M | 15.06M | -4.32M | 5.10M | -26.68M | 15.75M | 5.11M | 5.69M | -57.94M | -7.36M | 22.10M | -17.42M | -25.02M | 38.27M | -57.26M | 56.20M | 108.00M | -224.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | | | | -7.93M | | | | | | | | | | | | -12.21M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | -1.34M | 0.48M | -0.13M | 0.28M | -0.09M | -0.40M | 0.11M | 0.23M | 1.21M | 0.46M | 1.51M | 0.45M | -3.90M | 2.23M | 2.17M | -4.62M | 3.74M | -2.70M | -0.97M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.35M | | 0.04M | 0.04M | 0.04M | | 0.03M | | | | | | | | 0.04M | | | | -0.67M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71 | -1.59 | 0.49 | 0.50 | -1.66 | -0.45 | 1.84 | 0.05 | -0.49 | | | 0.39 | | | -0.88 | 1.78 | 0.68 | 3.73 | 9.03 | 1.04 |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 585.81M | 58.97M | -3380.34M | 111.29M | 59.13M | 60.91M | -595.61M | -61.24M | 176.95M | 26.93M | -292.16M | 4.85M | 27.39M | 219.01M | -576.34M | 68.98M | -440.88M | -340.44M | -646.99M | -624.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.86M | -21.06M | | 29.80M | -26.50M | 8.75M | | 5.82M | -1.51M | 3.73M | | 2.92M | 6.59M | 17.12M | | 59.02M | -48.07M | 70.36M | | 32.78M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.68M | 45.23M | 58.43M | 122.83M | 58.45M | 74.76M | 131.88M | 66.83M | 58.06M | 36.36M | 9.53M | -0.43M | 51.06M | 224.06M | 81.97M | 79.99M | 312.10M | 354.60M | 656.62M | 682.23M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 503.17M | 45.35M | | 123.77M | 58.65M | 75.27M | | 67.37M | 58.78M | 38.27M | | | | 225.00M | | 80.09M | 313.01M | 355.45M | | 694.51M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.86M | -21.06M | -6.09M | 26.61M | -26.50M | 8.75M | 3.94M | 10.17M | -21.85M | 3.73M | -2.18M | -2.94M | 6.59M | 17.12M | -16.90M | 49.28M | -48.07M | 70.36M | 117.63M | -166.15M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | | | | 15.99M | | | | 5.87M | | | | 9.73M | | | | 198.93M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79M | 7.32M | -37.63M | 15.06M | -4.32M | 5.10M | -26.68M | 15.75M | 5.11M | 5.69M | -57.94M | -7.36M | 22.10M | -17.42M | -25.02M | 38.27M | -57.26M | 56.20M | 108.00M | -224.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,097.29M | 111.51M | -3359.54M | 249.18M | 113.26M | 140.77M | -490.41M | 21.34M | 240.12M | 68.98M | -340.57M | -2.94M | 100.56M | 425.65M | -519.40M | 187.25M | -186.04M | 70.36M | 117.63M | -166.15M |