|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -113.32M | -26.48M | -84.42M | -13.68M | -115.25M | -140.89M | -131.43M | -129.09M | -129.40M | -116.57M | -136.44M | -142.90M | -149.73M | -148.56M | -165.28M | -122.59M | -188.89M | -175.96M | -185.20M | -183.25M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 6.71M | 0.70M | 12.20M | 13.20M | 7.29M | 15.19M | 18.67M | 18.72M | -42.06M | 18.45M | 24.62M | 25.36M | 26.25M | 3.50M | 27.54M | 1.30M | 111.04M | 13.10M | 35.71M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.77M | -44.74M | -26.81M | -90.47M | -84.04M | -98.19M | -122.29M | -121.81M | -96.20M | -74.04M | -129.51M | -99.31M | -101.50M | -65.57M | -131.62M | -128.24M | -107.50M | -142.64M | -145.50M | -159.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.73M | 1.34M | 1.41M | 1.41M | 1.66M | 1.85M | 1.85M | 1.85M | 6.33M | 2.33M | 2.41M | 2.41M | 2.38M | 2.30M | 2.29M | 2.68M | 2.86M | 3.38M | 3.63M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.06M | 51.17M | -50.76M | -4.08M | 0.32M | -2.15M | 0.86M | -0.02M | 1.51M | -1.22M | -0.45M | -0.83M | 0.24M | 16.41M | -14.64M | 6.40M | -6.60M | 15.96M | -10.94M | 17.61M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 2.26M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | 3.86M | -3.08M | -8.85M | 3.41M | 13.05M | -8.11M | -4.32M | 1.24M | 7.71M | -10.29M | -1.81M | 1.72M | 5.91M | -4.58M | 0.95M | 6.60M | -0.31M | 1.52M | 0.03M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.79M | 1.24M | -3.52M | 6.08M | 8.64M | -0.35M | -7.75M | -11.43M | 4.16M | 32.13M | -5.58M | 4.17M | 5.51M | 10.08M | -14.37M | 13.98M | 7.62M | 26.37M | -6.21M | 5.25M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.58M | 43.47M | -0.58M | 8.61M | 0.91M | -7.21M | 1.63M | -1.82M | 7.13M | -6.94M | 6.63M | -10.03M | -1.81M | -2.02M | | -51.03M | 49.76M | -9.57M | -2.06M | -1.69M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | 17.75M | 0.94M | 0.86M | 6.33M | 3.21M | 0.47M | -0.47M | 1.34M | -1.34M | | 0.07M | 0.39M | 2.88M | 5.66M | -2.83M | -0.74M | 22.72M | 5.93M | 4.33M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.79M | 136.03M | 181.14M | 157.63M | 250.70M | -245.72M | | -0.00M | 175.30M | -175.30M | | 744.23M | 275.73M | -269.73M | 0.00M | 0.01M | 257.94M | 224.60M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -208.72M | 47.34M | -64.28M | 65.27M | -292.37M | 29.25M | 165.50M | 82.13M | 73.04M | -81.41M | 32.64M | -651.55M | -45.05M | 110.86M | 105.96M | 52.88M | -70.98M | -71.19M | 145.49M | -507.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.14M | 4.08M | 3.68M | 6.19M | 3.60M | 3.55M | -3.55M | 12.36M | -12.36M | 29.53M | 10.69M | 6.32M | 6.48M | 7.65M | -7.65M | 21.33M | 14.65M | 11.35M | 38.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.89M | 19.51M | 93.85M | 3.42M | 389.02M | 29.89M | -7.18M | 5.47M | 54.22M | 168.80M | 103.79M | 821.01M | 3.42M | 2.38M | 4.75M | 78.53M | 330.47M | 110.70M | 7.77M | 792.86M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 162.89M | 93.64M | | | -469.60M | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.03M | 0.02M | -0.13M | 0.29M | -0.27M | -0.68M | 0.05M | 0.19M | -0.48M | -0.59M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.41M | 22.10M | 2.76M | -21.79M | 12.61M | -39.06M | 36.03M | -34.20M | 31.05M | 13.33M | 6.95M | 70.17M | -143.25M | 47.97M | -21.18M | 2.50M | 152.03M | -102.95M | 7.32M | 125.42M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.47M | -62.49M | -27.75M | -91.33M | -90.37M | -101.39M | -122.76M | -121.33M | -97.54M | -72.70M | -129.51M | -99.38M | -101.89M | -68.45M | -137.28M | -125.40M | -106.76M | -165.36M | -151.43M | -164.13M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.41M | 22.10M | 2.76M | -21.79M | 12.61M | -39.06M | 36.03M | -34.20M | 31.05M | 13.35M | 6.92M | 70.15M | -143.13M | 47.68M | -20.91M | 3.18M | 151.98M | -103.13M | 7.76M | 126.06M |