|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.61M | -1.03M | -51.28M | -40.68M | -57.44M | -31.03M | -69.32M | -9.19M | -45.57M | 12.22M | -27.07M | 9.69M | -5.48M | 16.76M | 9.14M | -37.28M | 45.99M | 51.95M | 31.31M | 60.11M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.50M | 3.60M | 3.50M | 3.60M | 3.20M | | | 28.60M | 1.60M | | | 26.90M | -20.00M | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.22M | 28.81M | 32.24M | 37.87M | 32.93M | 33.98M | 35.10M | 36.18M | 35.02M | 36.55M | 36.10M | 36.43M | 36.65M | 37.29M | 38.06M | 40.95M | 40.36M | 42.19M | 43.32M | 46.76M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -5.50M | -17.55M | -12.70M | -17.21M | -6.66M | -18.04M | -0.32M | -12.68M | 3.52M | -13.22M | -4.17M | -11.90M | 2.45M | -7.96M | -6.20M | -1.69M | -15.93M | -8.53M | 9.99M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 0.66M | 0.72M | 10.50M | 8.37M | 1.78M | 1.31M | -1.39M | 8.13M | -8.21M | 0.03M | 1.76M | | 1.26M | 2.60M | 3.67M | | 0.03M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61M | 108.35M | -107.04M | -3.01M | -11.48M | 83.59M | -87.44M | 1.22M | -48.63M | 173.24M | -72.08M | 69.25M | 4.80M | 193.78M | -62.30M | 85.99M | 32.35M | 244.83M | -67.40M | 112.05M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.79M | -1.65M | -1.60M | -1.71M | -1.30M | -0.88M | -0.10M | 0.82M | 1.74M | 2.40M | 2.93M | 3.30M | 3.27M | 3.40M | 3.23M | 3.32M | 2.06M | 1.71M | 1.95M | 2.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 3.47M | 3.00M | 3.30M | 3.40M | 4.78M | 4.49M | 4.10M | 4.40M | 4.97M | 4.06M | 2.70M | 4.10M | 0.44M | 0.55M | 2.70M | 2.60M | -10.84M | 0.98M | 5.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.06M | 7.93M | 8.43M | 8.54M | 8.77M | 7.79M | 7.62M | 6.61M | 5.68M | 4.93M | 5.44M | 5.49M | 5.59M | 5.78M | 5.84M | 5.73M | 5.96M | 6.22M | 6.36M | 7.04M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.01M | 32.55M | -24.09M | 32.03M | -23.47M | 58.08M | -55.24M | 38.72M | 1.77M | 22.06M | -57.19M | 34.65M | -23.73M | 33.65M | -38.61M | 25.79M | 23.43M | -7.26M | -43.68M | 67.34M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.19M | 3.75M | -1.33M | -0.38M | 6.00M | 9.29M | 0.85M | -3.14M | -4.44M | 0.65M | -16.98M | 4.77M | 1.67M | -8.39M | 16.21M | -6.06M | 3.44M | -2.19M | 4.26M | -2.45M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 54.24M | -3.15M | -44.17M | 43.54M | -5.16M | -45.55M | 41.99M | -1.97M | 3.27M | 0.70M | 0.10M | -1.83M | 5.60M | -6.39M | -40.48M | 26.28M | 50.69M | -3.61M | -54.05M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.64M | 12.91M | 7.05M | 6.29M | -44.55M | 62.78M | -33.58M | 38.40M | -3.87M | 21.66M | -37.89M | 50.42M | 9.55M | -29.47M | -58.11M | 40.59M | 16.40M | -1.77M | -88.78M | 87.45M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73M | -6.77M | 3.33M | 3.66M | 2.20M | -7.94M | 0.60M | 5.51M | -3.50M | -1.52M | 3.69M | 0.30M | 0.68M | 7.50M | 0.84M | -0.39M | 0.35M | 13.91M | 5.09M | -4.16M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.83M | | | | | | | | | | | | | | 26.72M | 0.13M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.01M | 442.96M | 27.33M | 387.93M | 212.26M | -627.53M | 119.29M | 116.09M | 146.84M | 164.88M | 137.39M | 130.03M | 148.88M | 160.59M | 139.90M | 163.22M | 226.78M | 135.12M | 189.73M | 193.22M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.89M | 31.55M | 8.08M | 22.89M | 83.78M | 197.46M | -54.42M | 5.58M | 52.70M | 8.86M | -27.79M | -23.43M | 6.15M | -7.29M | -77.60M | -52.92M | -48.05M | -58.39M | -138.76M | -65.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -79.80M | -38.73M | -26.25M | -11.11M | 0.02M | | -200.00M | 0.00M | -13.77M | -47.81M | | 0.00M | 0.01M | 1.04M | 415.51M | -155.59M | -178.35M | 0.73M | 0.41M | -134.71M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -0.71M | -0.98M | -1.82M | -2.83M | -1.52M | -2.99M | 4.93M | -0.28M | 0.92M | -4.30M | 2.74M | -1.35M | 0.86M | -0.03M | -3.55M | 6.89M | 0.41M | -0.11M | 3.17M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.94M | 100.46M | -126.19M | 6.95M | 69.48M | 279.53M | -344.85M | 11.74M | -9.98M | 135.20M | -104.18M | 48.57M | 9.61M | 188.39M | 275.57M | -126.07M | -187.17M | 187.58M | -205.86M | -85.28M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 115.13M | -110.38M | -6.67M | -13.68M | 91.53M | -88.04M | -4.29M | -45.12M | 174.76M | -75.78M | 68.95M | 4.12M | 186.28M | -63.15M | 86.38M | 32.00M | 230.92M | -72.49M | 116.21M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.30M | 101.18M | -125.21M | 8.78M | 72.32M | 281.05M | -341.86M | 6.80M | -9.70M | 134.28M | -99.88M | 45.83M | 10.97M | 187.53M | 275.60M | -122.52M | -194.06M | 187.17M | -205.75M | -88.46M |