|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.66M | -51.23M | -50.29M | -83.28M | -85.26M | -62.16M | -33.29M | -55.87M | -52.93M | -43.23M | -21.58M | -33.84M | -48.42M | -15.70M | -6.73M | 14.74M | -21.69M | -24.42M | 17.31M | 1.69M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.35M | 11.74M | 11.84M | 13.91M | 30.65M | 12.46M | 14.77M | 18.63M | 34.89M | 16.58M | 16.51M | 18.09M | 30.80M | 16.20M | 18.69M | 19.22M | 25.17M | 17.56M | 18.09M | 26.59M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -4.94M | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.19M | -13.80M | 4.39M | -4.30M | 8.99M | 0.28M | 1.84M | -10.04M | 12.81M | -6.83M | -3.40M | 15.34M | 16.72M | -16.64M | -7.13M | 7.05M | -1.18M | -2.79M | 17.83M | 4.46M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | | | | | 1.13M | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.35M | -35.92M | -23.70M | -70.51M | -58.31M | -15.86M | -11.63M | -80.77M | -18.07M | -16.13M | -38.35M | 3.46M | -29.70M | 22.69M | -22.97M | -3.92M | 7.76M | -26.53M | 35.66M | 16.25M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.65M | 0.65M | 0.64M | 0.64M | 0.66M | 0.67M | 0.67M | 0.67M | 0.69M | 0.72M | 0.54M | 0.53M | 0.56M | 0.57M | 0.60M | 0.61M | 0.63M | 0.66M | 0.68M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.57M | 1.52M | 1.52M | 1.41M | 1.33M | 1.29M | 1.31M | 1.26M | 2.21M | 2.23M | 2.18M | 2.15M | 2.18M | 2.17M | 2.04M | 1.84M | 1.85M | 1.87M | 1.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84M | 3.97M | 3.25M | 1.82M | 1.00M | 3.42M | 3.00M | 9.90M | 1.37M | -4.07M | 11.32M | 11.49M | -9.56M | 10.00M | 8.64M | 10.39M | -15.33M | 12.49M | 8.08M | 0.61M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | 5.19M | -1.42M | 4.77M | -1.81M | -1.73M | -1.38M | 10.26M | 3.16M | 24.32M | 14.75M | 2.38M | 1.68M | 25.22M | 34.73M | 12.02M | 8.29M | 22.58M | 36.32M | 44.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.19M | 11.71M | 6.42M | 29.50M | -14.56M | 37.23M | 2.79M | -31.84M | -0.07M | 31.69M | 9.48M | 8.09M | -24.48M | 27.12M | -14.12M | -5.04M | 3.65M | 10.36M | 30.63M | 38.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.67M | 2.40M | -3.81M | 15.00M | -3.33M | 7.81M | 1.10M | 0.61M | -1.84M | 14.10M | 13.75M | -17.95M | 5.34M | -19.30M | -14.26M | 14.26M | 3.60M | 4.75M | -7.57M | 0.59M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | -0.68M | 0.14M | 3.56M | 0.07M | 1.15M | -0.14M | 2.68M | 1.94M | -1.65M | 5.41M | 1.73M | 1.11M | 1.80M | 0.36M | 0.29M | 0.21M | -0.04M | 2.82M | -2.92M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.68M | 95.09M | 83.58M | 81.70M | 108.33M | 75.73M | 75.86M | 76.01M | 54.94M | 71.90M | 53.98M | 16.40M | 38.91M | 23.43M | 39.54M | 15.90M | 6.16M | 10.99M | 17.26M | 16.86M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.56M | 25.71M | 34.57M | -68.09M | 58.21M | 26.29M | 74.52M | -66.70M | 36.26M | 50.00M | 35.77M | -23.96M | 7.54M | -21.98M | 34.27M | -20.39M | -32.86M | -5.78M | -1.30M | -6.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.83M | 2.23M | 201.11M | -0.10M | -8.15M | 0.69M | -0.56M | 0.56M | -7.83M | 23.67M | 37.62M | 8.21M | -13.31M | -0.86M | 18.19M | 1.10M | -11.70M | -0.40M | -1.32M | 14.03M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | -0.29M | -2.70M | -0.91M | -3.38M | -9.09M | -20.66M | 18.50M | 1.51M | -8.19M | 16.90M | -3.91M | -1.82M | -0.29M | -5.03M | 3.11M | 4.82M | 9.99M | -1.20M | -0.33M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.89M | -8.26M | 209.28M | -139.62M | -11.63M | 2.04M | 41.67M | -128.42M | 11.87M | 49.35M | 51.94M | -16.20M | -37.28M | -0.44M | 24.46M | -20.10M | -31.98M | -22.72M | 31.84M | 23.46M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.22M | -35.25M | -23.84M | -74.07M | -58.39M | -17.02M | -11.49M | -83.45M | -20.01M | -14.49M | -43.76M | 1.73M | -30.80M | 20.89M | -23.33M | -4.20M | 7.55M | -26.49M | 32.84M | 19.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.04M | -7.97M | 211.99M | -138.71M | -8.26M | 11.12M | 62.33M | -146.92M | 10.36M | 57.54M | 35.04M | -12.29M | -35.47M | -0.14M | 29.49M | -23.21M | -36.80M | -32.70M | 33.04M | 23.79M |