|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.60M | -58.87M | -73.36M | -25.92M | -80.60M | -13.68M | -115.25M | -134.09M | -131.43M | -129.09M | -129.40M | -134.58M | -133.34M | -142.90M | -149.73M | | -155.63M | -122.59M | -178.11M | -231.87M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26M | 0.70M | 1.20M | 6.71M | 9.00M | 12.20M | 13.20M | 13.50M | 15.20M | 18.67M | 18.72M | 19.49M | 21.61M | 24.62M | 25.36M | | 23.55M | 27.54M | 30.70M | 40.70M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 1.29M | 0.70M | -0.04M | 10.00M | 8.59M | 0.21M | 7.70M | 7.60M | | 0.27M | 0.08M | 0.01M | 10.42M | 0.47M | 0.02M | 6.39M | -18.25M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.10M | 0.50M | 0.40M | 0.20M | 6.15M | | | | 676.40M | | | | 6.88M | | | | 7.16M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.52M | -29.50M | -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 | | -131.60M | | | -179.69M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.34M | 1.97M | 1.09M | 6.89M | 6.98M | 7.08M | -13.61M | 1.88M | 2.66M | 3.49M | | 3.45M | | | 14.87M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.54M | 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 | | 2.30M | | | 2.98M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -1.81M | -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 | | -14.64M | | | 2.15M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.05M | 1.67M | -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 | | -4.58M | | | 13.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.12M | 6.15M | 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 | | -14.37M | | | 29.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.82M | -6.16M | 7.59M | -3.86M | -0.58M | -86.42M | 95.94M | -7.21M | 1.63M | 5.65M | -7.55M | 0.27M | -1.94M | 0.40M | -4.47M | | 0.38M | | | -44.75M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | 8.79M | 15.70M | -19.14M | 0.94M | 3.98M | -3.06M | -1.25M | 0.40M | 0.72M | 0.22M | -1.34M | | 1.92M | 0.70M | | 1.49M | | | 0.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.25M | -60.95M | 322.86M | -322.86M | 129.79M | 136.03M | 181.14M | 157.63M | 250.70M | 284.44M | 190.98M | -721.15M | 175.30M | 165.60M | 170.05M | | 275.73M | | | 592.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.28M | 18.88M | -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 | | 105.96M | | | 680.63M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45M | | | | 9.60M | | | | 10.52M | | | | 18.45M | | | | | 0.51M | 0.72M | -17.23M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.60M | 3.17M | 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 | | 4.75M | | | -403.77M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.03M | 0.02M | -0.13M | | -0.27M | | | -0.63M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.39M | -7.44M | 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 | | -21.18M | | | 96.54M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.15M | -38.29M | -54.47M | -25.60M | -27.75M | -94.45M | -80.98M | -96.94M | -122.69M | -122.52M | -96.42M | -72.70M | -129.51M | -101.23M | -102.20M | | -133.09M | | | -179.72M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.39M | -7.44M | 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 | | -20.89M | | | 97.17M |