|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.20M | 88.47M | -23.41M | | -33.69M | 82.53M | -70.99M | -22.55M | -31.24M | 62.91M | -16.90M | -20.87M | -34.19M | 64.35M | -178.24M | -51.91M | -52.96M | 70.55M | -100.06M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 5.30M | 6.80M | | 1.55M | | 2.49M | 2.39M | 2.36M | 2.23M | 3.05M | 3.05M | 2.48M | 3.63M | 3.00M | 2.79M | 2.31M | 2.29M | 2.89M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | -1.31M | -1.68M | | -0.38M | | -3.54M | -0.22M | -0.58M | -5.53M | -2.43M | -3.20M | -0.61M | -0.89M | -8.92M | -2.30M | -0.23M | 0.65M | -0.84M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.17M | 0.78M | 0.80M | 0.81M | | 0.37M | 0.37M | 0.39M | | | | 0.48M | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 2.30M | -0.34M | -0.27M | 0.66M | -0.26M | -0.43M | -0.26M | 0.67M | -0.25M | -0.16M | -0.23M | 0.62M | -0.17M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -1.28M | | | 0.27M | | 64.60M | -63.02M | 0.59M | 19.80M | | -19.51M | 0.08M | | 138.20M | 143.36M | 0.00M | 0.06M | 45.20M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.18M | 0.07M | 0.03M | | | | 0.00M | | | | | | 0.71M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.16M | 185.85M | 38.73M | | -146.32M | | -120.60M | 42.29M | -143.88M | 356.64M | -112.71M | -5.05M | -177.24M | 328.55M | -150.60M | -27.07M | -138.97M | 309.88M | -128.05M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.62M | 0.94M | | 0.34M | | 0.33M | 0.84M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.20M | 0.30M | 0.18M | 0.53M | 0.35M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.97M | 23.56M | 36.25M | | 12.69M | | 13.27M | 13.40M | 13.19M | 14.15M | 13.23M | 13.17M | 13.04M | 14.13M | 13.12M | 13.33M | 12.90M | 13.57M | 12.91M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.71M | 55.07M | 18.57M | | 25.42M | | -15.64M | -15.38M | 24.41M | 1.98M | -19.61M | -8.92M | 23.02M | 20.38M | -32.27M | -6.85M | 15.07M | 15.31M | -21.47M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.58M | 28.53M | 51.93M | | 95.04M | | -10.53M | -0.56M | 89.29M | -119.09M | -1.87M | 17.10M | 97.44M | -117.89M | 2.88M | 16.81M | 92.65M | -120.90M | -2.69M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | 160.46M | 6.85M | | 11.74M | | -148.86M | 21.18M | -0.04M | 125.45M | -131.48M | 12.48M | -8.81M | 113.48M | -143.62M | 21.95M | 9.46M | 94.14M | -106.49M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.06M | 0.88M | -0.55M | | -0.70M | | 0.01M | -0.12M | 14.76M | -14.60M | -4.93M | 3.44M | -0.03M | -1.70M | 0.13M | 7.28M | -0.10M | -17.91M | -9.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.12M | 32.61M | 47.95M | | 11.03M | | 7.50M | 13.29M | 6.97M | 10.83M | 8.68M | 12.15M | 12.07M | 10.95M | 9.41M | 9.03M | 6.65M | 7.64M | 8.55M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.79M | 22.11M | | | | 5.00M | 1.15M | | | | 3.67M | 3.00M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.12M | -53.39M | -70.05M | | -11.03M | | -12.50M | -14.48M | -6.97M | -10.83M | -8.68M | -15.82M | -15.07M | -10.95M | -9.41M | -9.03M | -6.65M | -7.64M | -8.55M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 1.51M | | 0.33M | 1.90M | 2.49M | -3.00M | 2.36M | 2.23M | 3.05M | | 2.48M | 3.63M | -5.71M | 1.82M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.50M | -34.96M | -49.23M | | 135.33M | | -5.02M | 47.40M | 32.43M | -42.17M | -6.68M | -3.65M | 41.29M | -78.79M | -2.53M | -2.08M | 106.87M | -116.66M | -6.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -169.79M | 97.50M | -80.55M | | -22.02M | | -138.12M | 75.21M | -118.43M | 303.64M | -128.06M | -24.52M | -151.03M | 238.81M | -162.54M | -38.18M | -38.76M | 185.59M | -142.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -161.29M | 153.24M | -9.22M | | -157.36M | | -128.10M | 28.99M | -150.86M | 345.81M | -121.38M | -17.20M | -189.32M | 317.60M | -160.01M | -36.10M | -145.63M | 302.25M | -136.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -169.79M | 97.50M | -80.55M | | -22.02M | | -138.12M | 75.21M | -118.43M | 303.64M | -128.06M | -24.52M | -151.03M | 238.81M | -162.54M | -38.18M | -38.76M | 185.59M | -142.64M |