|
Net Income (Quarter)
|
-9.49M | -9.93M | -9.46M | -8.28M | -10.79M | -19.70M | -10.86M | -11.39M | -13.55M | -10.25M | -10.15M | -11.06M | -10.52M | -13.83M | -8.07M | -9.52M | -10.58M | -23.08M | -15.45M | -18.23M | -18.66M | -11.49M | -11.10M | -17.36M | -14.99M | -22.73M | -17.72M | -29.40M | -22.50M | -33.34M | -23.16M | -24.57M | -13.73M | 69.76M | -9.34M | -56.36M | -31.41M | 106.69M | -36.72M | -111.80M | -3.58M | -11.86M | 5.93M | -14.44M | 8.15M | -58.23M | -21.79M | -3.26M | 16.54M | 54.42M |
|
Depreciation and Depletion (Quarter)
|
| | 0.55M | 0.63M | 0.70M | -0.20M | 0.67M | 0.70M | 0.67M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.82M | 1.07M | 1.07M | 1.18M | 1.27M | 12.84M | 5.14M | 5.64M | 4.51M | 6.01M | 6.23M | 8.47M | 8.70M | 9.27M | 9.30M | 13.01M | 12.11M | 12.90M | 16.05M | 19.68M | 19.61M | 20.93M | 21.20M | 28.66M | 23.79M | 24.09M | 27.46M | 31.37M | 31.19M | 31.47M | 32.42M | 43.43M | 44.99M | 45.91M | 81.17M | 81.17M | 72.21M | 76.77M | 83.04M | 128.00M | 107.51M | 113.73M | 111.12M | 128.99M | 130.27M | 134.39M | 116.69M | 140.97M | 138.09M | 132.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | 0.03M | | 0.02M | | 0.00M | -0.17M | | | -0.03M | -3.52M | -5.58M | -2.42M | | | -0.00M | -0.06M | -0.03M | -0.11M | 0.18M | -0.21M | -0.26M | -0.17M | -0.31M | -1.45M | -1.01M | -0.11M | -0.20M | -1.55M | -0.25M | -0.15M | -0.19M | -0.70M | 0.05M | 4.75M | 0.14M | -4.39M | -0.17M | -0.04M | -0.40M | 0.95M | -0.34M | 0.12M | -0.06M | 0.27M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | 0.75M | | | | 0.73M | | | | 1.15M | | | | 1.11M | | | | 1.01M | | | | 0.88M | | | | 0.77M | | | | 0.76M | | | | 1.06M | | | | 0.03M | | | | 0.04M |
|
Gains from Investment Securities (Quarter)
|
| -0.24M | | | 0.08M | 0.23M | 0.08M | 0.08M | 0.15M | 8.06M | 0.96M | 0.31M | 0.33M | 1.65M | 0.25M | 0.48M | 0.41M | 3.37M | 2.34M | 0.80M | 0.56M | -2.96M | 0.12M | 0.61M | 0.64M | 105.25M | 0.94M | 1.00M | 0.90M | -4.61M | 2.31M | 1.90M | 1.60M | -86.59M | 3.90M | 3.90M | 3.40M | 6.39M | 1.20M | 9.40M | 6.90M | 8.46M | 0.50M | 10.20M | 10.70M | 21.45M | 3.20M | 17.00M | 15.30M | -16.88M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.14M | 0.10M | 0.16M | 0.19M | 0.18M | 0.21M | 0.24M | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | 0.48M | | 1.21M | 1.60M | | 2.08M | 2.25M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 62.66M | | 2.33M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | 110.40M | | | | 146.99M | | | | 89.41M | | | | 165.97M | | | | 187.34M | | | | 187.40M | | | | 345.14M | | | | 320.88M | | | | 71.97M | | | | 173.19M | | | | 141.86M | | | | 1.40M |
|
Cash from Operations (Quarter)
|
| -5.92M | -2.58M | -2.32M | -5.82M | -1.75M | -0.81M | 1.58M | -3.83M | 2.64M | 3.18M | 8.64M | 5.27M | 2.27M | 19.09M | 8.73M | 7.80M | 13.99M | 26.72M | 13.50M | 11.52M | 33.11M | 37.72M | 13.70M | 19.67M | 47.89M | 23.01M | -33.69M | 38.67M | 60.92M | 62.70M | 38.19M | 42.65M | 95.18M | 82.23M | 40.92M | 60.06M | 89.97M | 81.07M | 76.54M | 89.05M | 104.31M | 127.09M | 117.83M | 159.54M | 194.14M | 161.57M | 164.36M | 187.35M | 247.43M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 0.00M | 0.19M | 0.25M | 0.23M | 0.22M | 0.19M | 0.14M | 0.10M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | 4.80M | 4.88M | 4.91M | 5.05M | 5.14M | 5.23M | 5.26M | 5.42M | 5.51M | 5.61M | 5.70M | 5.96M | 6.53M | 6.70M | 6.49M | 6.02M | 5.60M | 5.39M | 0.51M | 0.51M | 0.49M | 0.50M | 0.48M | 0.50M | 0.50M | 0.51M | 0.50M | 0.50M | 0.50M | 0.51M | 0.50M | 0.08M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.39M | 1.31M | 1.44M | 1.60M | 0.70M | 0.89M | 1.75M | 1.82M | 1.95M | 1.83M | 2.20M | 3.02M | 2.77M | 3.19M | 3.33M | 3.65M | 4.15M | 4.66M | 5.11M | 5.43M | 6.00M | 6.89M | 6.97M | 7.06M | 7.21M | 7.54M | 8.71M | 8.97M | 9.38M | 9.99M | 11.21M | 10.53M | 11.45M | 11.97M | 12.80M | 14.27M | 15.56M | 15.53M | 16.57M | 16.43M | 20.51M | 19.16M | 21.23M | 22.20M | 25.01M | 28.38M | 28.83M | 33.19M | 35.70M | 38.57M |
|
Change in Receivables (Quarter)
|
| 0.21M | 1.20M | 1.13M | 1.53M | 3.39M | 1.45M | 0.67M | 3.60M | 5.53M | -0.35M | 0.73M | 4.75M | 8.96M | -4.18M | 3.02M | 9.67M | 11.67M | -6.86M | 0.22M | 9.91M | 14.46M | -7.76M | 3.85M | 5.25M | 14.08M | -9.78M | 3.85M | 6.31M | 29.59M | -16.48M | 7.53M | 11.19M | 31.86M | -3.55M | 17.90M | 5.79M | 53.85M | -30.61M | 8.99M | 8.45M | 70.80M | -25.42M | 7.00M | 4.56M | 62.29M | -45.66M | 15.62M | -5.78M | 99.81M |
|
Change in Account Payables (Quarter)
|
| -1.24M | -0.64M | 0.70M | -0.39M | 0.61M | -1.11M | 0.80M | 0.23M | -0.42M | -0.80M | 1.11M | 0.43M | 0.25M | -1.25M | 0.92M | 1.88M | -0.46M | 0.17M | 0.59M | 3.51M | -0.96M | 4.91M | 0.08M | 1.20M | -2.27M | 1.50M | 0.34M | 1.23M | 0.63M | 4.60M | -5.87M | -10.68M | 1.34M | 3.62M | 5.33M | 1.70M | 7.62M | -17.87M | 0.06M | 12.65M | -8.87M | -1.30M | 1.08M | 1.67M | -6.03M | 18.03M | -8.91M | 11.01M | -1.13M |
|
Change in Accured Expenses (Quarter)
|
| -3.32M | -0.28M | 1.51M | 0.96M | -4.20M | 0.65M | 3.89M | -0.01M | -6.65M | -0.30M | 0.30M | 3.74M | 0.27M | -0.46M | -1.44M | 8.74M | 1.36M | 1.67M | 3.96M | -1.88M | -27.66M | -2.07M | -3.47M | -0.01M | 13.37M | -1.52M | -4.31M | -5.51M | 37.37M | -2.43M | -13.97M | -7.97M | -8.19M | 7.13M | -20.88M | -8.47M | -15.37M | 22.66M | 23.87M | -100.86M | -26.84M | -17.00M | 32.05M | 24.27M | 49.81M | -1.22M | 61.10M | 1.74M | -178.65M |
|
Other Working Capital Changes (Quarter)
|
| 7.83M | 4.73M | -4.53M | -0.35M | 17.23M | 1.15M | 8.38M | -8.25M | 2.10M | 2.40M | 0.22M | 16.09M | -12.59M | 8.45M | 4.20M | 7.91M | -14.97M | 10.97M | -6.26M | 21.00M | 23.60M | -0.89M | 7.22M | 8.46M | 0.99M | 5.28M | 15.14M | 1.10M | 51.11M | 27.54M | 21.83M | -22.94M | 101.29M | 29.50M | -7.58M | -7.32M | 102.38M | 28.64M | -10.65M | 22.71M | 69.23M | 31.21M | 13.08M | -35.69M | 122.43M | 26.39M | 23.69M | -12.87M | -1.08M |
|
Capital Expenditures (Quarter)
|
| 4.33M | 0.95M | -0.54M | 3.52M | 3.34M | 0.01M | 0.06M | 3.06M | -2.69M | 6.64M | 4.63M | -7.10M | -2.79M | 1.61M | 1.73M | 11.75M | -14.41M | 1.38M | 4.42M | 10.88M | -16.02M | 2.82M | 9.23M | -10.19M | 11.60M | 1.20M | 8.96M | -8.89M | 20.33M | 3.97M | 6.78M | 6.65M | 11.33M | 9.72M | -6.45M | -2.15M | 43.23M | 5.92M | 8.27M | 10.84M | 41.34M | 1.74M | 12.35M | 52.64M | -28.78M | 13.35M | -12.79M | 2.21M | 50.40M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.01M |
|
Acquisitions (Quarter)
|
| | | | | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | 16.81M | | | | | | | | | | | | | | | | 51.36M | 18.48M | 1.64M | 16.14M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | 19.02M | 8.88M | 12.47M | 22.05M | 7.45M | 15.86M | 21.20M | 276.00M | 220.60M | 256.25M | 92.30M | 150.30M | 145.53M | 183.46M | 158.93M | 347.23M | 376.75M | 382.88M | -371.94M | | 1,341.30M | 376.92M | 219.68M | 344.17M | 446.72M | 405.22M | 220.16M | -500.38M | | 287.97M | 441.87M | 424.95M | 347.75M | 352.79M | 496.81M | 305.96M | 503.05M | 803.06M | 502.45M | 580.43M | 351.45M |
|
Cash from Investing Activities (Quarter)
|
| -1.96M | -3.43M | -2.44M | -2.53M | -2.08M | -28.18M | -53.68M | -14.31M | -7.94M | -8.17M | -5.38M | -4.91M | -4.37M | -7.95M | -275.28M | -8.96M | -104.42M | 36.26M | -71.37M | -16.59M | -19.53M | -210.13M | -63.03M | -36.12M | -6.92M | -72.88M | -204.27M | -121.48M | 183.07M | -17.65M | -93.09M | -58.96M | -9.80M | -55.04M | -120.98M | -35.11M | -108.54M | -98.71M | 45.40M | -15.01M | -266.45M | -74.13M | 213.16M | -569.38M | -85.51M | 22.56M | 268.60M | 170.21M | 30.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.35M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.29M | 1.33M | 4.13M | 13.51M | 115.47M | 35.06M | -3.09M | 2.63M | 2.34M | 1.89M | 2.62M | 2.29M | 1.68M | 2.95M | 371.13M | 1.59M | 1.15M | 3.56M | 3.59M | 3.09M | 2.53M | 347.23M | 3.20M | 6.11M | 2.80M | 5.88M | 207.69M | 4.12M | 4.76M | -21.80M | -4.93M | -30.57M | 5.83M | 5.88M | -14.89M | 7.83M | 8.61M | 10.06M | 10.39M | 9.91M | 6.65M | 11.15M | 20.61M | 11.67M | 10.06M | -80.33M | -479.63M | -340.58M | -9.47M |
|
Exchange Rate Effect (Quarter)
|
| -0.00M | 0.00M | -0.03M | -0.09M | -0.30M | -0.41M | 0.05M | 0.07M | -0.27M | 0.54M | -0.24M | 0.12M | -1.19M | 0.45M | 1.42M | 0.70M | 0.22M | 0.68M | -1.68M | -0.32M | -0.75M | -0.78M | 0.59M | -1.97M | 1.45M | -1.81M | 1.67M | 2.50M | 4.47M | -3.88M | 0.67M | -3.12M | -2.54M | -1.65M | -7.83M | -6.79M | 9.45M | 1.72M | -0.27M | -5.63M | 8.83M | -4.31M | -1.51M | 10.35M | -16.09M | 8.56M | 21.49M | -3.83M | -0.48M |
|
Change in Cash (Quarter)
|
| -7.58M | -4.68M | -0.67M | 5.08M | 111.34M | 5.65M | -55.14M | -15.43M | -3.23M | -2.56M | 5.64M | 2.78M | -1.61M | 14.54M | 106.00M | 1.13M | -89.06M | 67.22M | -55.95M | -2.30M | 15.37M | 174.03M | -45.54M | -12.31M | 45.22M | -45.80M | -28.60M | -76.19M | 253.23M | 19.38M | -59.16M | -50.00M | 88.68M | 31.42M | -102.77M | 26.00M | -0.51M | -5.86M | 132.06M | 78.33M | -146.66M | 59.81M | 350.08M | -387.81M | 102.61M | 112.36M | -25.18M | 13.16M | 267.89M |
|
Free Cash Flow (Quarter)
|
| -10.25M | -3.53M | -1.78M | -9.33M | -5.09M | -0.82M | 1.52M | -6.89M | 5.33M | -3.46M | 4.01M | 12.37M | 5.06M | 17.48M | 7.00M | -3.95M | 28.40M | 25.34M | 9.08M | 0.64M | 49.13M | 34.90M | 4.46M | 29.85M | 36.29M | 21.81M | -42.65M | 47.56M | 40.60M | 58.73M | 31.41M | 36.00M | 83.86M | 72.50M | 47.37M | 62.22M | 46.74M | 75.15M | 68.27M | 78.20M | 62.97M | 125.35M | 105.48M | 106.90M | 222.92M | 148.22M | 177.15M | 185.14M | 197.03M |
|
Net Cash Flow (Quarter)
|
| -7.58M | -4.68M | -0.63M | 5.16M | 111.64M | 6.06M | -55.19M | -15.50M | -2.96M | -3.10M | 5.88M | 2.65M | -0.42M | 14.09M | 104.58M | 0.43M | -89.29M | 66.54M | -54.27M | -1.98M | 16.12M | 174.82M | -46.13M | -10.34M | 43.77M | -43.99M | -30.27M | -78.70M | 248.76M | 23.25M | -59.83M | -46.88M | 91.21M | 33.07M | -94.94M | 32.78M | -9.96M | -7.58M | 132.33M | 83.96M | -155.49M | 64.11M | 351.59M | -398.16M | 118.69M | 103.80M | -46.67M | 16.98M | 268.37M |