|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -66.45M | -43.87M | -14.46M | -43.09M | -113.08M | -34.00M | -27.21M | -41.73M | -42.98M | 1.11M | -65.18M | 45.75M | 16.55M | 33.40M | 32.77M | 143.76M | 19.00M | 26.66M | 71.78M | 273.57M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.56M | 0.62M | 0.50M | 0.52M | 0.52M | 0.51M | 0.49M | 0.43M | 0.40M | 0.36M | 0.31M | 0.24M | 0.23M | 0.23M | 0.21M | 0.23M | 0.21M | 0.23M | 0.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.18M | 22.00M | 15.55M | 12.88M | 14.96M | 20.51M | 18.31M | 14.41M | 14.71M | 15.15M | 18.54M | 18.02M | 14.75M | 15.69M | 26.16M | 10.45M | 11.38M | 14.34M | 13.18M | 13.23M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.09M | | | | 16.34M | 1.34M | 0.98M | 0.85M | 16.63M | 0.41M | 12.35M | 1.81M | 17.52M | 1.15M | 10.95M | 12.51M | 4.83M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.42M | | | | 1.05M | | | | 90.96M | | | | 7.00M | | | | 79.28M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.15M | -25.33M | -17.06M | -23.12M | -76.33M | -13.12M | -0.73M | -23.85M | -17.93M | 8.20M | -58.95M | 85.39M | 29.08M | 25.01M | 63.25M | 40.38M | 20.32M | 63.96M | 74.29M | -48.73M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.40M | 0.40M | -0.64M | -0.45M | -0.10M | 0.55M | | 2.27M | 1.40M | 1.40M | 1.36M | 5.29M | 2.30M | 2.30M | 8.48M | 2.12M | 2.70M | 2.70M | -2.74M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.56M | 0.62M | 0.50M | 0.52M | 0.52M | 0.51M | 0.49M | 0.43M | 0.40M | 0.36M | 0.31M | 0.24M | 0.23M | 0.23M | 0.21M | 0.23M | 0.21M | 0.23M | 0.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.48M | 4.60M | -4.18M | 0.01M | -1.65M | 5.24M | -4.16M | 0.48M | 3.72M | -2.30M | -0.57M | 2.35M | 1.29M | 1.32M | 5.46M | -6.20M | 7.00M | -0.78M | 11.40M | 5.09M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.39M | 3.55M | -0.22M | -0.83M | -0.63M | -0.64M | -0.31M | -0.48M | 3.00M | 11.22M | 15.07M | 16.65M | 27.15M | 1.33M | 4.42M | 10.45M | 4.10M | -1.25M | 4.89M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.22M | -1.34M | -0.85M | 3.89M | 1.09M | -1.85M | 2.74M | 4.68M | 1.39M | -6.50M | 5.23M | 1.79M | 0.55M | -0.80M | -2.89M | 1.90M | 2.00M | 1.65M | -10.84M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.57M | -9.76M | 10.97M | 2.21M | -2.66M | 1.17M | 19.26M | -15.73M | -3.77M | 3.95M | 54.85M | 38.13M | -3.87M | 1.09M | 2.96M | 2.73M | -0.12M | 21.47M | 27.78M | -48.05M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.00M | -1.06M | -0.73M | -2.12M | -1.85M | 3.07M | -1.59M | 2.23M | 0.26M | -7.51M | 22.71M | | 6.96M | -7.08M | 16.71M | 0.37M | -3.30M | -0.66M | 7.44M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 0.04M | | 0.00M | | | | | | | | | | | 0.07M | 0.45M | | | 0.39M | 4.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.84M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.82M | 57.50M | 95.00M | 110.50M | 131.34M | 69.58M | 159.69M | 75.80M | 259.41M | 7.50M | 59.11M | 103.76M | 66.11M | 81.50M | 69.10M | 111.85M | 130.80M | 131.39M | 125.59M | 105.75M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.88M | -17.21M | -156.32M | 71.55M | 131.34M | -55.80M | 15.44M | -17.75M | 192.52M | -194.28M | 34.11M | -0.35M | -14.04M | -56.19M | -82.46M | 122.15M | -124.05M | -43.29M | -79.35M | -55.87M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.73M | 5.00M | 1.07M | 4.37M | 2.47M | 3.83M | 0.29M | 1.61M | 1.47M | 5.48M | 12.75M | 5.43M | 1.04M | 3.56M | 0.27M | 1.97M | 1.84M | 15.96M | 9.42M | 22.67M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | -0.01M | -0.00M | | -0.00M | -0.01M | 0.01M | 0.00M | -0.04M | -0.06M | -0.01M | 0.02M | | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.54M | -37.53M | -172.32M | 52.80M | 57.48M | -65.09M | 15.01M | -40.00M | 176.05M | -180.60M | -12.10M | 90.46M | 16.09M | -27.61M | -18.98M | 164.44M | -101.89M | 36.64M | 4.36M | -81.93M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.23M | -25.37M | -17.06M | -23.12M | -76.33M | -13.12M | -0.73M | -23.85M | -17.93M | 8.20M | -58.95M | 85.39M | 29.08M | 25.01M | 63.18M | 39.93M | 20.32M | 63.96M | 73.90M | -52.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.55M | -37.53M | -172.32M | 52.79M | 57.48M | -65.09M | 15.00M | -39.99M | 176.05M | -180.60M | -12.09M | 90.48M | 16.08M | -27.61M | -18.94M | 164.50M | -101.89M | 36.62M | 4.36M | -81.93M |