|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.73M | -93.09M | -119.19M | -99.35M | -99.62M | -105.32M | -107.37M | -106.53M | -113.76M | -116.34M | -112.98M | -97.06M | -83.56M | -78.60M | -116.16M | -111.67M | -91.25M | 8.52M | -79.01M | -47.29M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.30M | 1.80M | 2.20M | 2.50M | 2.80M | 2.80M | 2.90M | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 52.15M | 37.00M | 0.55M | 0.40M | -61.86M | 15.66M | 0.18M | 0.30M | 14.40M | 4.70M | 0.30M | 31.01M | 97.65M | 22.91M | 0.30M | 11.90M | -49.16M | 8.70M | 11.73M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -1.24M | -1.76M | -1.41M | -1.46M | -1.52M | 1.56M | -1.84M | 1.99M | -2.40M | 0.18M | -0.67M | -1.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | 0.08M | | | | | | | | 7.36M | -0.01M | 8.31M | 1.40M | 3.70M | -0.51M | 3.31M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.69M | -53.85M | -73.80M | -77.64M | -63.65M | -77.67M | -99.81M | -93.95M | -84.08M | -83.97M | -122.28M | -98.43M | -58.97M | -73.30M | -103.69M | -67.41M | -78.74M | -52.56M | -72.10M | -60.81M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.31M | -0.84M | -0.54M | -0.45M | -0.13M | 0.65M | 0.98M | -0.12M | 1.02M | 1.73M | 2.33M | 2.50M | 2.65M | 2.77M | 2.15M | 2.00M | 1.71M | 1.34M | 1.12M | 1.41M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 3.12M | 3.18M | 3.00M | 2.75M | 2.89M | 2.93M | 2.98M | 2.94M | 2.85M | 2.30M | 2.39M | 2.58M | 3.17M | 2.87M | 2.88M | 2.92M | 2.72M | 1.88M | 0.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.33M | 1.80M | 2.20M | 2.50M | 2.81M | 2.80M | 2.90M | 2.90M | 2.95M | 3.00M | 3.00M | 3.00M | 3.27M | 2.57M | 3.40M | 2.99M | 3.72M | 2.82M | 3.78M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.03M | 0.15M | 0.08M | 31.37M | 24.16M | 13.57M | 1.60M | -11.00M | 6.82M | 15.69M | -0.69M | 20.36M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.55M | -0.35M | 0.92M | 6.74M | 8.86M | 9.86M | 18.93M | 13.83M | -6.81M | 3.18M | 4.00M | 4.93M | 0.18M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.69M | 7.72M | -2.10M | 2.17M | 4.26M | 1.56M | 3.02M | 0.15M | -9.77M | 11.42M | -5.82M | -10.39M | 14.44M | -6.07M | 2.05M | 0.89M | -4.39M | -5.21M | 15.89M | -11.82M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.48M | 11.60M | -5.16M | -9.89M | 9.44M | 0.91M | -9.05M | 3.49M | 15.93M | 9.40M | -23.02M | 14.81M | 12.70M | 4.08M | 2.25M | -0.28M | 5.50M | 21.17M | -21.04M | -8.62M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.56M | -2.26M | 3.71M | -1.05M | 2.31M | -2.85M | 4.23M | 2.83M | -2.15M | 5.15M | -5.89M | 0.21M | 2.47M | 5.32M | 3.25M | 6.89M | -2.78M | 0.66M | 1.47M | -5.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.53M | 7.57M | 11.44M | 4.58M | 1.39M | 3.02M | 5.66M | 9.52M | 3.58M | 3.53M | 4.17M | 0.44M | 2.29M | 4.17M | 6.21M | 7.46M | 10.84M | 9.32M | 6.61M | 5.44M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38M | -0.25M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.30M | 218.46M | 143.51M | 140.63M | 139.45M | 99.11M | 164.38M | 62.25M | 20.95M | 38.00M | 87.00M | 115.00M | 110.00M | 116.00M | 120.00M | 90.00M | 120.00M | 70.00M | 74.00M | 61.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.75M | 69.34M | 86.52M | 95.76M | 73.72M | 0.46M | 153.40M | -156.78M | -79.01M | -72.84M | -111.51M | 40.22M | -48.80M | 23.68M | 15.87M | 13.84M | 17.01M | 0.78M | 11.39M | -74.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.22M | 0.62M | 1.42M | -2.65M | 4.29M | -4.29M | | -0.30M | -0.38M | -2.85M | -4.70M | -1.00M | -6.28M | -14.32M | -5.64M | -0.50M | -0.46M | | -4.18M | -1.17M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.77M | 4.15M | 1.42M | -2.07M | 0.23M | 190.57M | 258.17M | 1.02M | 202.80M | 0.96M | 193.58M | 152.82M | 41.95M | 2.31M | 143.31M | 13.23M | 88.06M | 56.17M | 94.33M | 49.29M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | 189.50M | 260.10M | | 41.70M | 0.00M | 197.91M | 151.87M | 47.52M | | 148.94M | 13.06M | 88.52M | 55.78M | 98.51M | 49.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.77M | -1.99M | 3.02M | -0.49M | -0.12M | 1.25M | -1.18M | 0.51M | 0.74M | -0.68M | 0.58M | -0.21M | -0.12M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.17M | 19.64M | 14.13M | 16.06M | 10.29M | 113.36M | 311.75M | -253.47M | 37.71M | -152.83M | -40.70M | 94.49M | -64.57M | -48.49M | 56.00M | -39.64M | 25.69M | 4.96M | 33.44M | -85.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -81.23M | -61.42M | -85.24M | -82.21M | -65.04M | -80.69M | -105.48M | -103.47M | -87.66M | -87.50M | -126.45M | -98.87M | -61.26M | -77.46M | -109.91M | -74.87M | -89.59M | -61.88M | -78.71M | -66.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.17M | 19.64M | 14.13M | 16.06M | 10.29M | 113.36M | 311.75M | -249.71M | 39.70M | -155.85M | -40.21M | 94.61M | -65.82M | -47.31M | 55.49M | -40.33M | 26.32M | 4.39M | 33.63M | -85.58M |