|
Net Income (Quarter)
|
-30.10M | -35.29M | -0.79M | -90.75M | 82.29M | -84.94M | -69.44M | -60.15M | -89.27M | -92.70M | -84.48M | -78.66M | -79.39M | -125.25M | -158.22M | -94.75M | -71.80M | -68.87M | -77.59M | -58.80M | -57.12M | -66.18M | -52.48M | -44.42M |
|
Depreciation and Depletion (Quarter)
|
2.30M | 2.40M | | 2.58M | 2.70M | 2.90M | 3.06M | 3.20M | 3.36M | 3.30M | 3.25M | 3.50M | 4.02M | 3.92M | 4.13M | 4.27M | 4.42M | 4.42M | 4.23M | 4.03M | 3.89M | 3.75M | 3.50M | 3.25M |
|
Share-based Compensation (Quarter)
|
0.91M | 1.19M | | 1.64M | 7.58M | 28.29M | 16.02M | 15.44M | 15.53M | 26.42M | 25.70M | 25.71M | 23.96M | 35.10M | 32.88M | 25.38M | 21.60M | 18.77M | 20.71M | 14.57M | 17.86M | 18.22M | 15.46M | 13.16M |
|
Deferred Taxes (Quarter)
|
| | | | | | | -2.94M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
-0.54M | 11.52M | -69.00M | -1.86M | -84.42M | | | 2.10M | 0.11M | | | -5.32M | -3.88M | 4.43M | -8.03M | 8.59M | 0.91M | 0.99M | 0.48M | -29.28M | 1.42M | 0.44M | 0.69M | -7.74M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | 42.00M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-34.69M | -15.38M | | -20.93M | -37.54M | -23.66M | -47.88M | -48.09M | -70.82M | -62.88M | -82.95M | -50.40M | -104.20M | -86.40M | -96.90M | -41.44M | -62.50M | -51.20M | -30.60M | -2.65M | -33.00M | -6.10M | -22.50M | -1.24M |
|
Amortizatization of Intangibles (Quarter)
|
0.83M | -0.29M | | 0.90M | 0.98M | 0.99M | 1.10M | 1.18M | 1.22M | 1.23M | 1.09M | 1.20M | 1.09M | 1.11M | 1.06M | 1.09M | 0.94M | 0.92M | 0.84M | 0.83M | 0.88M | 0.91M | 0.91M | 0.88M |
|
Amortization of Deferred Charges (Quarter)
|
| | | 0.35M | 0.40M | 0.43M | 0.46M | 0.49M | 0.54M | 0.58M | 0.61M | 0.63M | 0.68M | 0.70M | -1.38M | | 0.79M | 0.79M | 0.81M | 0.82M | 9.40M | | -6.89M | 0.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
2.26M | 2.43M | | 2.62M | 2.74M | 2.83M | 4.58M | 6.30M | 6.22M | 6.26M | 6.09M | 6.49M | 7.05M | 6.96M | 7.14M | 7.33M | 7.45M | 7.45M | 7.31M | 6.99M | 6.93M | 6.93M | 6.71M | 6.48M |
|
Change in Receivables (Quarter)
|
-9.21M | -6.97M | | 6.76M | -0.03M | 7.69M | 18.92M | 11.81M | 5.94M | 30.24M | 14.22M | 44.20M | 1.99M | 38.57M | -49.26M | -27.82M | -4.78M | -2.85M | 1.37M | -11.10M | 0.01M | -2.65M | 1.30M | -11.55M |
|
Change in Inventory (Quarter)
|
4.09M | 3.33M | | 3.61M | -4.89M | -0.73M | 2.12M | 5.49M | 9.83M | 8.41M | 11.82M | 9.30M | 53.14M | 44.77M | 85.66M | -9.91M | 24.98M | 3.45M | -4.22M | -7.16M | -2.82M | -0.52M | -2.91M | -0.92M |
|
Change in Account Payables (Quarter)
|
-10.32M | 0.99M | | 1.90M | -3.46M | 12.76M | 1.34M | -2.70M | 2.76M | 12.15M | -0.36M | 16.93M | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
-1.90M | -2.16M | | 9.99M | -4.95M | 7.98M | 13.08M | 9.98M | 8.41M | 8.04M | -3.82M | 43.19M | | | | | -11.26M | -11.97M | -2.79M | -5.87M | -6.42M | 9.71M | -11.80M | 16.42M |
|
Other Working Capital Changes (Quarter)
|
1.21M | 3.35M | | 0.53M | -0.37M | 9.70M | 20.39M | -5.77M | 10.68M | 10.09M | 7.64M | 9.56M | 17.88M | 3.35M | 7.45M | 4.14M | 3.51M | 3.65M | -0.91M | 2.99M | 4.42M | 3.96M | -16.14M | -5.31M |
|
Capital Expenditures (Quarter)
|
2.77M | 3.19M | | -0.27M | 0.17M | 7.61M | 4.28M | -11.40M | 1.43M | -0.52M | 13.23M | 4.42M | 1.82M | 8.05M | -8.20M | 0.42M | 1.66M | 5.64M | 2.83M | -9.91M | 1.06M | 1.30M | -1.91M | 0.17M |
|
Acquisitions (Quarter)
|
| | | | | | 205.33M | 0.00M | 2.76M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
42.40M | 4.61M | | | | | | | | | 75.00M | 105.00M | 105.00M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
39.63M | 1.42M | | -2.57M | -4.14M | -3.65M | -209.60M | -4.35M | -5.95M | -290.52M | 69.73M | 100.58M | 99.16M | -4.04M | -4.79M | -4.75M | -3.47M | -3.83M | -2.83M | -1.94M | -1.06M | -1.30M | -1.06M | -0.74M |
|
Other financing activities (Quarter)
|
| | | 3.49M | | | 1.93M | -1.93M | 2.39M | -2.39M | | | 3.99M | 4.85M | 0.10M | 4.76M | -2.48M | 4.86M | -2.38M | 7.82M | 1.15M | 5.69M | 9.26M | 6.38M |
|
Cash from Financing Activities (Quarter)
|
0.45M | 124.92M | | 0.17M | 505.99M | 35.60M | 5.63M | 2.46M | 303.12M | 0.51M | 14.37M | 54.86M | 23.76M | 40.29M | 236.65M | 5.82M | 1.04M | 5.88M | 9.47M | 12.14M | 2.44M | 5.65M | 10.00M | -38.09M |
|
Exchange Rate Effect (Quarter)
|
-0.06M | 0.09M | | 0.13M | 0.01M | -0.01M | -0.74M | -0.28M | -1.00M | -0.06M | -0.51M | 0.85M | 0.51M | 0.26M | -1.46M | 0.78M | -0.58M | 0.52M | 0.07M | -2.36M | 2.97M | -0.03M | -0.06M | 1.11M |
|
Change in Cash (Quarter)
|
5.33M | 111.06M | | -23.20M | 464.32M | 8.28M | -252.60M | -50.26M | 225.35M | -352.92M | 0.61M | 105.89M | 19.18M | -49.85M | 133.51M | -39.60M | -65.55M | -48.60M | -23.85M | 5.16M | -28.62M | -1.83M | -13.61M | -38.95M |
|
Free Cash Flow (Quarter)
|
-37.47M | -18.57M | | -20.66M | -37.71M | -31.27M | -52.16M | -36.69M | -72.25M | -62.36M | -96.18M | -54.82M | -106.02M | -94.45M | -88.69M | -41.86M | -64.16M | -56.84M | -33.44M | 7.26M | -34.06M | -7.40M | -20.59M | -1.41M |
|
Net Cash Flow (Quarter)
|
5.38M | 110.97M | | -23.33M | 464.31M | 8.29M | -251.86M | -49.98M | 226.35M | -352.88M | 1.15M | 105.04M | 18.72M | -50.15M | 134.96M | -40.37M | -64.93M | -49.15M | -23.97M | 7.56M | -31.62M | -1.75M | -13.56M | -40.07M |