|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.53M | -20.54M | -3.60M | -34.12M | -23.67M | -23.21M | -13.65M | -27.25M | -21.74M | -20.42M | -12.36M | -7.08M | -12.82M | -4.48M | 11.58M | 0.56M | 1.15M | 17.97M | 19.71M | 18.41M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 6.80M | 7.50M | 7.80M | 8.70M | 8.30M | 8.20M | 8.50M | 8.90M | 9.30M | 9.80M | 9.50M | 10.30M | 9.90M | 10.50M | 10.40M | 11.20M | 12.30M | 13.40M | 14.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.91M | | 35.60M | | 84.18M | 44.50M | 43.82M | 50.74M | 53.37M | 52.61M | 49.57M | 44.68M | 43.63M | 39.56M | 38.44M | 39.24M | 41.86M | 33.34M | 33.62M | 2.33M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.91M | 1.89M | 0.17M | 0.02M | 1.01M | 0.06M | 0.19M | 0.19M | -0.39M | 0.25M | 0.11M | 0.09M | -5.28M | 0.19M | -0.16M | -0.01M | 0.95M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 0.10M | 0.38M | 0.30M | -0.04M | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.17M | 0.31M | 0.22M | 0.28M | 0.31M | -0.81M | 0.32M | 0.21M | -0.53M | 0.99M | 0.35M | -0.35M | 1.30M | 1.30M | 0.30M | 0.50M | | 0.04M | 0.10M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.39M | -4.81M | 8.65M | 28.72M | -3.12M | 30.53M | 32.74M | 33.41M | 21.85M | 37.03M | 36.54M | 32.35M | 19.88M | 41.12M | 49.81M | 48.38M | 35.06M | 59.20M | 83.57M | 63.92M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.84M | -1.59M | -1.27M | -0.70M | -0.41M | 0.11M | 1.10M | 1.86M | 2.45M | 3.37M | 3.67M | 4.93M | -4.81M | 0.13M | 20.56M | 3.31M | 2.01M | 1.33M | 1.23M | 0.19M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 5.74M | 0.93M | 0.92M | 0.94M | 2.89M | 2.93M | 0.93M | 0.95M | 0.96M | 3.32M | 0.89M | 0.92M | 3.01M | 1.41M | 0.90M | 0.93M | 0.94M | 0.88M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.65M | 9.78M | 10.54M | 10.79M | 11.64M | 11.21M | 11.02M | 11.35M | 11.72M | 12.48M | 12.96M | 12.18M | 12.94M | 13.14M | 14.64M | 14.49M | 14.65M | 15.77M | 16.85M | 17.84M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | 6.66M | 23.80M | -5.57M | 5.26M | 5.65M | -0.44M | 0.91M | 0.59M | 5.17M | 3.18M | 6.08M | 1.55M | 7.92M | -0.91M | 3.87M | 9.74M | 10.96M | -7.14M | 5.92M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 3.59M | -1.01M | 11.13M | -6.65M | -3.48M | -0.16M | 1.56M | 0.76M | 3.25M | -2.63M | 1.28M | 2.65M | 4.72M | -7.59M | 2.73M | 1.12M | -3.33M | 2.67M | 1.16M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.04M | -2.81M | -0.48M | 2.10M | -6.20M | 4.90M | -8.67M | 7.72M | -3.27M | -5.60M | -8.12M | 15.83M | -11.90M | 1.45M | -2.54M | -3.21M | -4.89M | 0.02M | 2.37M | -10.99M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | -4.64M | 2.87M | -1.24M | -1.44M | 0.68M | 2.52M | 0.13M | 0.37M | 0.38M | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | 7.70M | 0.53M | 2.16M | 5.93M | -5.86M | -2.89M | 2.31M | 6.46M | -2.23M | -3.00M | 1.00M | 6.13M | 2.42M | 2.59M | -3.01M | 0.15M | 1.56M | -6.48M | 1.94M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.38M | 13.85M | 0.17M | 0.57M | 15.57M | 29.89M | -45.71M | 9.93M | 6.71M | -5.22M | -7.43M | 11.95M | 6.77M | -5.78M | 29.44M | -0.84M | -1.71M | 21.27M | 6.24M | 5.26M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.59M | -0.10M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -118.62M | 418.37M | -375.63M | 0.60M | 213.99M | -213.99M | 523.97M | | 0.24M | 0.73M | 654.62M | 12.52M | | 816.61M | -706.98M | 251.29M | 191.36M | 179.37M | 182.06M | 70.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.77M | -88.23M | -0.75M | 11.18M | 14.43M | -4.70M | 10.06M | -75.69M | -54.03M | -105.25M | -24.59M | -266.82M | -93.28M | 75.36M | 18.19M | -38.10M | 229.17M | -71.91M | 3.15M | -0.15M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | 1.59M | 1.37M | 1.28M | 7.06M | -2.98M | 3.16M | 3.12M | 71.33M | | -58.53M | | 9.52M | | 5.28M | | 7.92M | -4.80M | 0.02M | 0.45M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.75M | 0.30M | 1.02M | -30.63M | -10.16M | 2.33M | 8.23M | 3.12M | 87.58M | 0.34M | 3.53M | 331.40M | 9.02M | -1.01M | 3.33M | -2.16M | -428.96M | 0.58M | -48.02M | -22.83M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.13M | -92.73M | 8.93M | 9.27M | 1.14M | 28.15M | 51.03M | -39.15M | 55.40M | -67.89M | 15.49M | 96.93M | -64.39M | 115.47M | 71.33M | 8.12M | -164.74M | -12.14M | 38.70M | 40.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.77M | -18.66M | 8.48M | 28.16M | -18.70M | 0.64M | 78.45M | 23.48M | 15.14M | 42.25M | 43.98M | 20.40M | 13.11M | 46.90M | 20.37M | 49.23M | 36.77M | 37.92M | 77.33M | 58.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.13M | -92.73M | 8.93M | 9.27M | 1.14M | 28.15M | 51.03M | -39.15M | 55.40M | -67.89M | 15.49M | 96.93M | -64.39M | 115.47M | 71.33M | 8.12M | -164.74M | -12.14M | 38.70M | 40.94M |