|
Net Income (Quarter)
|
-19.25M | -24.49M | -18.08M | -6.47M | -14.07M | -0.68M | -24.52M | -27.53M | -41.19M | -18.95M | -25.08M | -126.27M | -204.97M | -234.80M | -250.54M | -433.73M | 129.39M | 92.02M | -129.73M | 204.77M | 24.10M | -26.82M | -26.95M | 14.10M | -2.58M | -117.22M | -20.16M | -98.73M | 52.41M | -22.59M | 87.93M | -7.01M | 9.02M | -96.45M | 25.77M | 6.19M | 21.11M | -37.75M | -38.22M | -24.74M | -24.95M | -21.73M | -36.33M | -21.45M | -30.89M | -23.96M | -20.46M | -26.76M | -204.36M | -5.33M | -3.48M | 0.01M | -6.17M | -15.08M | -13.20M | -9.68M | 9.93M | -50.22M | -17.33M | 19.21M | 1.09M | -11.62M |
|
Depreciation and Depletion (Quarter)
|
| | | | 11.66M | | 14.47M | 15.11M | 17.96M | 19.75M | 19.87M | 21.82M | 23.93M | 24.21M | 23.01M | 21.38M | 20.65M | 19.76M | 18.90M | 19.13M | 19.30M | 19.38M | 19.05M | 19.12M | 19.34M | 19.45M | 19.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 0.85M | 0.83M | 0.65M | 1.35M | | 0.21M | | -0.97M | -0.58M | 0.24M | 0.56M | 1.06M | 7.38M | 0.63M | 0.51M | -1.13M | 10.69M | 0.82M | 15.50M | 0.60M | 14.61M | 0.79M | 1.06M | 1.11M | 1.90M | 1.19M | 1.30M | 1.10M | 1.50M | 1.15M | 1.63M | 1.44M | 2.78M | 1.09M | 1.67M | 1.38M | 1.56M | 1.28M | 1.23M | 1.42M | 1.98M | 1.09M | 1.10M | 0.86M | 3.69M | 1.23M | 1.15M | 2.05M | 6.32M | 3.76M | 2.53M | 4.35M | 11.85M | 9.23M | 9.16M | 8.25M | 8.90M | 6.96M | 5.95M | 4.91M | 5.60M |
|
Gains from Investment Securities (Quarter)
|
| 0.00M | | | 1.36M | | -0.33M | 0.76M | 0.13M | 0.64M | -0.28M | 0.14M | 0.14M | 1.24M | -0.86M | 0.14M | 0.14M | 0.88M | -0.37M | 0.40M | 2.92M | -5.82M | -0.15M | 2.08M | -4.27M | 1.73M | -0.71M | -1.96M | | | 0.04M | | | 0.06M | -0.00M | -0.23M | -0.11M | 0.20M | -0.02M | -0.01M | 0.13M | -0.21M | 0.10M | 0.33M | 0.20M | -0.16M | -0.19M | 0.61M | -1.16M | 0.27M | 0.63M | 1.06M | 0.08M | 2.26M | -1.00M | -0.95M | -1.19M | 3.80M | -1.01M | 6.95M | 3.29M | 8.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 3.19M | | | | 0.33M | 6.89M | -6.52M | 0.70M | 0.48M | | | 12.90M | 0.60M | 7.32M | | 20.93M | 0.08M | | | -2.08M | -0.05M | 0.45M | 0.46M | 0.40M | 0.42M | 0.39M | -0.10M | 0.09M | 0.36M | 0.41M | 0.19M | -0.96M | 0.85M | 0.32M | 0.27M | -1.02M | 0.72M | | 16.54M | -17.30M | 0.42M | 2.30M | 0.80M | 0.22M | 0.33M | 0.23M | 161.16M | 174.32M | 0.25M | | | | 0.30M | | | | 7.04M | | | |
|
Cash from Operations (Quarter)
|
| -1.46M | -15.65M | -3.59M | -2.90M | | -2.58M | | 16.36M | -4.00M | -0.53M | -1.29M | 4.16M | -8.80M | 3.80M | -1.45M | 4.52M | -2.89M | 2.52M | -3.78M | 8.58M | -5.15M | 2.60M | -1.60M | 6.70M | 1.11M | 5.31M | 0.95M | 10.37M | -2.77M | 9.83M | -2.03M | 11.96M | -13.85M | 1.32M | 0.48M | 4.23M | -3.00M | 4.61M | 4.25M | 14.83M | -1.47M | 4.51M | 51.41M | 51.25M | 24.71M | 7.57M | 13.20M | 10.93M | 32.09M | 22.80M | 20.19M | 25.56M | 5.79M | 29.82M | 36.67M | 32.05M | 340.66M | 51.86M | 157.88M | 236.02M | 175.89M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.89M | 0.82M | 0.91M | 0.94M | | 0.86M | | 0.70M | 5.41M | 2.07M | 2.01M | 2.17M | 2.54M | 2.54M | 2.50M | 2.55M | 2.45M | 2.34M | 2.33M | 2.44M | 2.61M | 2.35M | 2.33M | 2.26M | 2.23M | 2.08M | 2.08M | 1.99M | 1.95M | 1.66M | 2.19M | 2.50M | 2.34M | 2.20M | 2.28M | 4.66M | 6.76M | 1.86M | 1.96M | -0.65M | 1.07M | 1.17M | 0.68M | 0.50M | 0.22M | 0.17M | 0.12M | 0.13M | 0.10M | 0.03M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
5.97M | 7.30M | 8.25M | 10.61M | 12.79M | 12.11M | 14.73M | 15.89M | 18.65M | 20.52M | 20.33M | 22.07M | 23.71M | 24.48M | 23.33M | 22.01M | 21.05M | 19.75M | 19.05M | 19.27M | 19.42M | 19.51M | 19.16M | 19.22M | 19.45M | 19.57M | 19.29M | 19.27M | 19.41M | 19.51M | 19.23M | 22.62M | 24.74M | 23.85M | 23.80M | 23.85M | 24.03M | 24.09M | 23.82M | 23.90M | 24.72M | 24.38M | 24.12M | 23.84M | 24.07M | 24.21M | 23.78M | 24.13M | 24.24M | 21.73M | 21.93M | 21.89M | 21.86M | 22.50M | 22.10M | 22.11M | 22.25M | 22.53M | 22.28M | 23.01M | 21.69M | 20.42M |
|
Change in Receivables (Quarter)
|
| 1.47M | 2.24M | 2.21M | 3.31M | | -0.39M | | -1.00M | 0.96M | 1.02M | 0.83M | 2.15M | 0.32M | 0.86M | 1.42M | 0.41M | -0.50M | 1.31M | 2.34M | -1.12M | 0.92M | 0.06M | 2.09M | 0.92M | -0.87M | -1.96M | 2.78M | 2.05M | 0.11M | 0.27M | 3.38M | 0.83M | -0.69M | 1.68M | 2.65M | -1.08M | 1.05M | 2.56M | -1.11M | 1.74M | 5.31M | 6.93M | 0.82M | -0.74M | -8.37M | 0.21M | -3.95M | 4.69M | 0.06M | 3.79M | -1.69M | -4.18M | -10.61M | -5.14M | -3.06M | -0.09M | -18.38M | -6.79M | 1.70M | 3.36M | -5.75M |
|
Change in Inventory (Quarter)
|
| 2.90M | 1.24M | -0.88M | -0.21M | | -0.76M | | 1.20M | 0.78M | -2.11M | -1.38M | -0.76M | 1.13M | -2.09M | 0.10M | 0.10M | 0.22M | -0.79M | -1.77M | 0.52M | 0.93M | -1.22M | -1.70M | -0.05M | -1.60M | 0.32M | 0.30M | -0.34M | -0.33M | 0.40M | 0.22M | -2.01M | 1.87M | 0.11M | 1.65M | 2.51M | -2.60M | -0.17M | -0.36M | -0.34M | -1.30M | -0.45M | -0.67M | 0.84M | 0.36M | 0.44M | 1.40M | -0.55M | 1.08M | -0.10M | 0.09M | 2.04M | 2.12M | 0.13M | -1.27M | -0.86M | -0.79M | | | | |
|
Change in Account Payables (Quarter)
|
| 1.44M | -1.43M | 1.67M | -0.56M | | 0.03M | | 0.38M | -0.00M | 0.03M | 0.06M | -0.01M | -0.10M | 0.03M | 0.03M | 0.18M | 0.04M | -0.10M | 0.08M | 0.08M | 0.08M | -0.00M | -0.38M | 0.00M | 0.07M | -0.07M | 0.07M | 0.08M | -0.16M | 0.07M | -0.01M | 0.36M | 0.01M | -0.44M | 2.14M | -2.00M | -0.09M | 0.12M | -0.02M | 0.11M | 0.11M | -0.28M | 4.69M | -4.72M | 0.17M | -1.64M | -6.46M | 7.80M | 0.18M | -0.18M | 0.14M | -0.13M | 0.31M | -0.20M | 0.26M | -0.25M | 0.12M | | | | |
|
Change in Accured Expenses (Quarter)
|
| -0.07M | 0.68M | -0.13M | -1.29M | | 0.88M | | -0.68M | 0.87M | 4.02M | -4.13M | -0.89M | -1.60M | -0.12M | 0.84M | 0.59M | -3.04M | -0.16M | -0.27M | -0.47M | 2.24M | 1.57M | -1.52M | 0.03M | 0.02M | 0.12M | 0.41M | -0.56M | -1.09M | 5.37M | -1.08M | -5.32M | 5.01M | 9.12M | -8.91M | -0.16M | 0.30M | -1.60M | -2.25M | 3.67M | 0.11M | -0.08M | -0.00M | -0.17M | -3.39M | -0.06M | -0.31M | -2.23M | 0.04M | -3.21M | -0.24M | 3.49M | -0.10M | 0.05M | 1.79M | 1.08M | 0.64M | 1.15M | -0.16M | -3.65M | 3.71M |
|
Other Working Capital Changes (Quarter)
|
| -0.95M | -0.29M | -0.03M | 0.49M | | -0.65M | | -6.09M | 7.04M | 0.09M | 1.26M | 0.00M | -1.26M | 1.12M | -0.40M | 1.30M | -0.69M | -0.01M | 1.41M | -0.75M | -0.97M | -0.12M | 0.93M | 0.47M | -0.79M | 0.21M | 0.58M | 0.71M | 1.00M | 0.65M | 3.11M | 0.08M | -2.87M | -0.69M | 3.17M | 0.67M | -3.25M | -2.51M | 4.13M | -3.58M | 0.97M | 0.08M | 0.59M | 81.20M | 25.43M | -2.13M | 2.36M | -2.02M | 24.93M | -6.13M | -5.12M | 11.76M | 2.72M | 0.24M | -2.56M | -6.33M | 8.35M | 1.39M | 144.22M | -144.83M | 480.76M |
|
Capital Expenditures (Quarter)
|
| 154.27M | -150.10M | 0.80M | 37.37M | | 20.54M | | -57.52M | 56.30M | 17.57M | -17.00M | 37.16M | 5.96M | 0.43M | 1.05M | 2.38M | 10.74M | 4.02M | -1.69M | 13.16M | 9.71M | 2.95M | 2.36M | 3.17M | 4.70M | 2.30M | -0.18M | 4.75M | -1.34M | 0.34M | 2.88M | 2.67M | 1.46M | 0.79M | 0.45M | 2.24M | -0.14M | 0.15M | 1.45M | 1.96M | -3.56M | 1.21M | 1.08M | 22.48M | -24.77M | 8.71M | -5.51M | 2.64M | 30.30M | 59.58M | -56.15M | 1.54M | 153.84M | 48.33M | 16.73M | -64.04M | 5.81M | 39.31M | -36.52M | 91.47M | -88.75M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.66M | 0.69M | 0.50M | 0.68M | 0.36M | 0.45M | 0.52M | 0.67M | 0.78M | 1.26M | 0.63M | 0.67M | 0.65M | 0.75M | 0.55M | 1.07M | 0.46M | 1.03M | 1.31M | 0.76M | 0.36M | 0.68M | 0.39M | 0.63M | 0.67M | 0.56M | 0.18M | 0.39M | 0.44M | 0.24M | 0.18M | -0.22M | 0.25M | 0.14M | -0.07M | 0.78M | 0.07M | 0.60M | 1.06M | 5.04M | 0.66M | 2.80M | 0.54M | 1.53M |
|
Cash from Investing Activities (Quarter)
|
| -31.12M | -43.49M | -33.35M | -41.92M | | -23.31M | | 17.44M | -10.22M | -9.18M | -10.78M | -10.65M | -6.50M | -1.79M | -3.00M | -1.27M | -13.21M | -5.81M | -8.20M | -7.53M | -11.93M | -4.91M | -7.55M | -4.99M | -7.11M | -4.09M | -6.60M | -2.88M | -7.21M | -2.39M | -6.51M | -4.28M | -4.22M | -2.26M | -2.84M | -2.53M | -3.87M | -1.58M | -3.30M | -4.42M | -5.24M | -4.97M | -7.02M | -18.04M | -15.15M | -10.45M | -11.94M | -2.91M | -14.65M | -71.58M | -53.06M | -17.75M | -33.23M | -54.25M | -20.21M | -33.26M | -152.85M | -190.58M | -81.21M | -214.10M | -64.50M |
|
Other financing activities (Quarter)
|
| 10.82M | 0.91M | 5.95M | -17.46M | | 18.50M | | 5.74M | -5.75M | 2.67M | -1.18M | | 3.12M | 0.16M | 1.14M | 0.67M | -1.81M | | | 2.42M | -2.42M | | | | | | | | | | | | | 0.20M | 1.03M | 0.17M | | 0.14M | 0.93M | | | | | | 0.26M | | | | | 5.26M | | 3.55M | | 3.95M | | 4.64M | 1.39M | | | | |
|
Cash from Financing Activities (Quarter)
|
| 3.90M | 35.37M | 12.10M | 38.20M | | 23.26M | | -33.60M | 24.53M | -0.49M | 16.94M | 6.59M | 25.93M | 0.15M | 8.68M | 0.32M | -3.80M | 10.06M | 11.13M | 15.01M | -2.92M | 6.53M | 8.57M | -0.01M | 3.42M | 12.02M | -9.13M | -0.15M | 61.05M | | -38.61M | 0.08M | 20.34M | -0.19M | 13.93M | -0.17M | -21.49M | -0.42M | 4.39M | -3.10M | 0.29M | 39.24M | -84.47M | -37.50M | -57.56M | 0.01M | 0.44M | -6.33M | -0.16M | 37.15M | 77.67M | -8.92M | 19.89M | 27.11M | -10.86M | -11.33M | 152.27M | -11.41M | -10.62M | 15.94M | -10.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 3.95M | 2.40M | 2.40M | 2.67M | 2.64M | 2.64M | 2.67M | 2.67M | 2.62M | 2.64M | 2.67M | 2.67M |
|
Exchange Rate Effect (Quarter)
|
| -1.05M | -0.66M | 0.09M | -0.09M | | 0.42M | | -0.01M | 0.27M | -0.29M | 0.07M | 0.30M | 0.14M | 0.04M | -0.02M | -0.15M | -0.19M | -0.24M | 0.07M | -0.95M | -0.49M | 0.16M | -0.01M | -0.02M | -0.08M | -0.00M | 0.09M | 0.13M | -0.02M | -0.02M | -0.05M | 0.14M | -0.18M | -0.01M | 0.06M | -0.07M | 0.03M | -0.15M | 0.01M | 0.09M | 0.11M | -0.07M | 0.06M | -0.05M | -0.07M | 0.09M | -0.08M | -0.08M | 0.05M | 0.03M | 0.05M | -0.09M | 0.16M | -0.14M | -0.55M | 0.12M | -0.82M | 0.37M | 0.76M | 0.20M | -0.12M |
|
Change in Cash (Quarter)
|
| -29.74M | -24.43M | -24.76M | -6.71M | | -2.22M | | 0.20M | 10.57M | -10.49M | 4.94M | 0.41M | 10.77M | 2.19M | 4.21M | 3.42M | -20.10M | 6.53M | -0.78M | 15.10M | -20.50M | 4.38M | -0.59M | 1.68M | -2.66M | 13.24M | -14.70M | 7.47M | 51.05M | 7.42M | -47.20M | 7.90M | 2.09M | -1.14M | 11.64M | 1.47M | -28.32M | 2.45M | 5.35M | 7.41M | -6.31M | 38.72M | -40.03M | -4.33M | -48.07M | -2.79M | 1.62M | 1.61M | 17.33M | -11.60M | 44.85M | -1.20M | -7.39M | 2.54M | 5.05M | -12.42M | 339.25M | -149.75M | 66.81M | 38.07M | 101.18M |
|
Free Cash Flow (Quarter)
|
| -155.72M | 134.45M | -4.39M | -40.27M | | -23.12M | | 73.89M | -60.30M | -18.10M | 15.71M | -33.00M | -14.76M | 3.37M | -2.50M | 2.14M | -13.64M | -1.50M | -2.09M | -4.58M | -14.86M | -0.35M | -3.96M | 3.54M | -3.59M | 3.01M | 1.13M | 5.63M | -1.43M | 9.49M | -4.91M | 9.30M | -15.31M | 0.53M | 0.03M | 2.00M | -2.86M | 4.45M | 2.81M | 12.87M | 2.08M | 3.30M | 50.33M | 28.77M | 49.48M | -1.14M | 18.72M | 8.29M | 1.79M | -36.77M | 76.34M | 24.02M | -148.05M | -18.51M | 19.93M | 96.09M | 334.85M | 12.55M | 194.39M | 144.56M | 264.64M |
|
Net Cash Flow (Quarter)
|
| -28.69M | -23.77M | -24.85M | -6.62M | | -2.63M | | 0.21M | 10.30M | -10.21M | 4.86M | 0.10M | 10.63M | 2.15M | 4.23M | 3.57M | -19.91M | 6.77M | -0.85M | 16.05M | -20.01M | 4.22M | -0.58M | 1.70M | -2.58M | 13.24M | -14.78M | 7.34M | 51.07M | 7.45M | -47.15M | 7.76M | 2.27M | -1.13M | 11.58M | 1.53M | -28.35M | 2.61M | 5.34M | 7.32M | -6.42M | 38.78M | -40.09M | -4.29M | -47.99M | -2.87M | 1.70M | 1.69M | 17.29M | -11.62M | 44.80M | -1.11M | -7.55M | 2.67M | 5.60M | -12.54M | 340.07M | -150.12M | 66.05M | 37.86M | 101.29M |