|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.33M | -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 | 0.58M | 1.15M | 17.97M | 19.71M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 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 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.91M | 24.90M | 27.39M | 35.60M | 39.39M | 44.79M | 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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.12M | 0.04M | -1.58M | | | | 2.21M | 0.77M | | 0.50M | 0.78M | 0.48M | 0.49M | 1.04M | 1.30M | 2.17M | 2.51M | 2.51M | 3.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.18M | 0.17M | 0.31M | 0.22M | 0.28M | 0.31M | 0.29M | 0.32M | 0.21M | 0.27M | 0.19M | | | | 2.20M | 0.42M | 0.50M | | -0.42M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.77M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | -5.91M | 9.97M | 2.25M | -0.70M | -0.41M | 8.61M | 2.89M | 1.86M | 2.45M | 3.37M | -7.53M | 3.32M | 7.89M | 5.62M | 3.98M | 0.27M | 5.06M | 1.33M | 13.62M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.07M | 0.07M | 1.00M | 0.93M | 0.92M | 0.94M | 0.95M | 0.91M | 0.93M | 0.95M | 0.96M | 1.07M | 0.55M | 0.92M | 3.01M | 1.41M | 0.37M | | 0.94M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.76M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54M | 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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 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 |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -2.44M | 15.78M | -3.20M | -0.76M | 8.34M | -5.34M | -6.08M | 0.18M | 8.58M | -7.22M | 1.99M | -1.09M | 8.23M | 2.42M | 2.59M | -4.56M | 5.06M | -4.01M | -4.26M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.51M | 0.30M | 5.89M | 28.51M | 12.40M | 3.74M | 29.89M | -42.13M | 8.31M | -4.75M | 7.85M | 19.82M | 3.24M | 5.02M | 4.68M | 29.44M | 8.73M | 10.00M | -7.32M | 27.72M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.59M | -80.59M | -0.10M | | 167.26M | -0.01M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.18M | -118.62M | 0.81M | 525.57M | 0.60M | 213.99M | -213.99M | 523.97M | | 227.84M | -226.87M | 0.24M | 12.52M | | 81.48M | 28.14M | 251.29M | 191.36M | 179.37M | -494.05M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.73M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.08M | -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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.05M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25M | 11.09M | -10.70M | -19.86M | 16.33M | -6.87M | 0.64M | 74.87M | 25.10M | 26.60M | 29.18M | 16.73M | 29.11M | 14.86M | 36.44M | 20.37M | 39.65M | 25.06M | 66.51M | 55.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.05M | -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 |