|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | 73.16M | 26.86M | 33.68M | -12.74M | 76.88M | 19.79M | 35.08M | -90.72M | 122.77M | 41.94M | 30.15M | -79.42M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.60M | 2.90M | 3.05M | 3.69M | 2.74M | 5.56M | 2.70M | 3.83M | 2.79M | 3.10M | 2.56M | 2.64M | 2.38M | 2.42M | 6.41M | 5.64M | 6.60M | 7.33M | 6.43M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 2.01M | 1.78M | 2.09M | 2.94M | 1.74M | 1.00M | 8.19M | 2.64M | 1.93M | 2.12M | 4.58M | 2.06M | 1.07M | 1.71M | -13.46M | 4.32M | 12.83M | -8.33M | -4.18M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | -1.94M | 0.42M | 2.42M | 2.29M | 5.00M | | 20.53M | 8.22M | | 0.22M | -5.71M | 0.43M | 0.20M | 10.81M | 0.06M | 7.55M | -8.08M | -0.12M | 3.24M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 2.19M | 1.87M | 4.97M | 1.27M | 3.95M | 4.57M | 3.75M | 2.06M | 11.63M | -4.81M | 4.81M | 5.13M | 5.99M | 2.00M | 6.86M | 10.75M | 8.57M | 7.76M | 7.36M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.83M | 81.13M | 14.66M | 50.19M | -50.89M | 79.40M | 31.55M | 66.07M | -44.51M | 74.24M | 27.52M | 96.25M | -63.72M | 88.16M | 43.73M | 55.52M | -88.27M | 113.15M | 23.97M | 143.64M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25M | 6.62M | 7.04M | 7.16M | 8.17M | 8.29M | 8.24M | 8.19M | 8.62M | 9.21M | 9.13M | 9.30M | 9.47M | 9.54M | 9.59M | 19.47M | 24.79M | 25.07M | 24.45M | 23.96M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.65M | 14.71M | -3.35M | -48.98M | 93.22M | 45.44M | -12.96M | -64.59M | 99.42M | 12.37M | 9.46M | -85.16M | 121.55M | -25.55M | 3.97M | -148.19M | 201.26M | -58.15M | 43.78M | -159.79M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.87M | 41.45M | -24.45M | -8.81M | 3.37M | 54.47M | -51.63M | 8.16M | 1.05M | 44.30M | -46.41M | 3.27M | 5.74M | 19.32M | -22.03M | -21.88M | 11.98M | 16.86M | -19.69M | -8.72M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.75M | 71.87M | -39.22M | 0.21M | -9.63M | 0.80M | 27.68M | -20.74M | 3.18M | -44.08M | 28.30M | 15.30M | -62.38M | 23.88M | 40.93M | 2.16M | -10.44M | -40.51M | -10.70M | 8.25M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | -12.57M | 6.01M | -9.35M | 16.10M | -4.85M | 1.46M | -18.29M | 23.41M | -11.49M | 2.50M | -20.33M | 24.83M | -19.38M | 4.94M | -17.93M | 45.63M | -17.51M | 18.25M | -29.22M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -1.48M | 0.42M | -3.42M | 2.44M | -2.24M | -2.30M | 0.26M | 0.11M | -0.01M | 8.12M | -1.60M | 2.59M | -0.93M | -1.23M | -1.56M | 8.99M | -6.31M | 28.39M | -8.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 2.11M | 3.19M | 2.53M | 0.83M | 2.81M | 2.39M | 2.61M | 3.60M | 8.13M | 7.31M | 4.02M | 5.12M | 1.85M | 2.68M | 3.26M | 5.18M | 7.95M | 1.91M | 1.92M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 41.16M | 22.98M | 0.58M | 72.47M | | 6.82M | -0.15M | 39.05M | 9.57M | 4.48M | | 21.34M | 1.16M | 0.44M | 1,064.59M | | | | 1.62M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.79M | | -0.07M | 0.06M | 0.14M | 2.50M | 0.12M | 0.12M | 0.12M | 1.45M | 1.36M | | | 9.88M | -2.75M | 0.29M | | 1.12M | 0.12M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09M | 4.88M | 2.83M | 4.08M | 2.37M | 6.13M | 3.00M | 0.90M | 0.50M | 2.69M | 3.62M | 11.65M | 5.45M | 6.97M | 2.73M | 6.77M | 8.41M | 13.23M | 10.00M | 8.05M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -40.37M | -30.59M | -11.28M | -81.53M | -8.22M | -5.79M | -3.57M | -45.90M | -19.72M | -11.01M | -2.76M | -28.70M | -4.54M | 8.34M | -1104.37M | -4.96M | -7.34M | -4.61M | 1.06M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.06M | -0.06M | -0.00M | | -2.07M | | 4.14M | | | | | | | 0.24M | -0.24M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.96M | -39.62M | 44.26M | -70.68M | 170.45M | -78.79M | -85.63M | -23.37M | 61.78M | -39.98M | -40.23M | -58.67M | 71.19M | -83.11M | -73.30M | 1,120.84M | 55.36M | -88.61M | -41.98M | -70.48M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.56M | 1.13M | 28.32M | -31.76M | 38.02M | -7.62M | -59.87M | 39.14M | -28.63M | 14.53M | -23.72M | 34.82M | -21.23M | 0.51M | -21.24M | 71.99M | -37.86M | 17.20M | -22.63M | 74.22M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.97M | 79.02M | 11.46M | 47.66M | -51.72M | 76.59M | 29.16M | 63.46M | -48.11M | 66.11M | 20.22M | 92.24M | -68.84M | 86.31M | 41.05M | 52.26M | -93.44M | 105.20M | 22.06M | 141.72M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.56M | 1.15M | 28.33M | -31.77M | 38.02M | -7.62M | -59.87M | 39.14M | -28.63M | 14.53M | -23.72M | 34.82M | -21.23M | 0.51M | -21.24M | 71.99M | -37.86M | 17.20M | -22.63M | 74.22M |