|
Net Income (Quarter)
|
8.29M | 3.80M | 4.02M | -19.88M | -3.96M | -3.58M | 32.32M | 20.61M | 10.80M | 191.83M | 221.55M | 318.21M | 311.10M | 325.23M |
|
Depreciation and Depletion (Quarter)
|
| 5.90M | 6.50M | 6.40M | 8.79M | 8.25M | 9.02M | 9.21M | 12.52M | 9.12M | 10.36M | 11.93M | 14.11M | 14.80M |
|
Share-based Compensation (Quarter)
|
| 5.27M | 5.20M | 6.58M | 4.68M | 7.59M | 8.19M | 6.69M | 6.34M | 10.44M | 12.93M | | | |
|
Gains from Investment Securities (Quarter)
|
| -3.74M | -8.25M | -5.05M | 17.18M | -7.37M | -5.07M | -5.16M | -3.92M | -7.67M | -9.19M | -8.60M | 26.07M | -10.95M |
|
Change in Working Capital (Quarter)
|
| 6.08M | 7.01M | | 0.00M | 6.90M | 7.86M | 13.13M | 8.23M | 4.38M | | 6.61M | 14.34M | 14.01M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.06M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 5.90M | 6.50M | 6.40M | 8.79M | 8.25M | 9.02M | 9.21M | 12.52M | 9.12M | 10.36M | 11.93M | 14.11M | 14.80M |
|
Change in Inventory (Quarter)
|
| -6.12M | 1.13M | -9.70M | -9.48M | 10.57M | -11.41M | -7.97M | -25.62M | 4.48M | -8.36M | -16.09M | -44.13M | 5.53M |
|
Change in Accured Expenses (Quarter)
|
| | | -3.27M | 31.44M | 4.86M | 3.05M | 5.99M | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.05M | | 0.09M | 0.08M | 0.12M | 0.02M | -0.03M | 0.00M | 0.01M | 0.09M | 0.02M | -0.05M | 0.00M |
|
Change in Intangibles (Quarter)
|
| -0.02M | -0.02M | | 0.05M | -0.02M | -0.05M | -0.03M | -0.03M | -0.36M | -0.17M | -0.24M | -0.51M | -0.40M |
|
Other financing activities (Quarter)
|
| | | | | -7.65M | -6.92M | -7.06M | -4.46M | -7.06M | -8.42M | -11.20M | -12.11M | -12.04M |
|
Net Debt Issuances and Repayments (Quarter)
|
| 20.63M | 31.11M | 23.42M | -201.23M | 42.70M | 46.08M | 46.00M | -293.50M | 58.00M | 72.38M | 88.29M | -574.65M | 113.57M |
|
Exchange Rate Effect (Quarter)
|
| -1.01M | -0.79M | 2.03M | -1.84M | -4.69M | 17.76M | -6.95M | 0.15M | 0.06M | -1.09M | -0.50M | -0.48M | 0.07M |
|
Change in Cash (Quarter)
|
| -9.31M | -6.45M | 17.71M | 14.34M | 185.67M | -195.09M | 8.21M | 8.74M | 5.82M | -21.77M | 0.07M | 17.64M | -4.84M |