|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.89M | 15.20M | 23.92M | 26.65M | -18.53M | 21.84M | 51.81M | -9.49M | -18.82M | 14.22M | 37.88M | 25.49M | -7.54M | 1.11M | -14.23M | -1.78M | -8.80M | 8.24M | -19.98M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.55M | 12.14M | 0.06M | 6.97M | 5.07M | 11.00M | 4.44M | 6.62M | -4.16M | 4.15M | 6.57M | 7.35M | 3.22M | 4.27M | 5.99M | 1.51M | 6.16M | 4.84M | 6.19M | 6.61M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -73.39M | -21.17M | 17.11M | 34.99M | -6.46M | -20.52M | 24.53M | 23.58M | -12.57M | -15.17M | 10.68M | -4.64M | 2.00M | -7.14M | -2.98M | -0.52M | -41.13M | -8.45M | 6.62M | 5.89M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 19.04M | -19.31M | 43.34M | 40.20M | 113.82M | 1.28M | 30.29M | 83.22M | 37.67M | -54.14M | 33.88M | 4.04M | 108.35M | -26.16M | 61.78M | 6.26M | 49.72M | -84.95M | 32.45M | 57.52M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 1.43M | 1.22M | 1.21M | 1.20M | 1.02M | 0.84M | 0.84M | 0.87M | 0.79M | 0.79M | 0.79M | 0.79M | 0.78M | 0.79M | 0.82M | 0.82M | 0.81M | 0.79M | 0.79M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -8.32M | -19.32M | 24.86M | 12.96M | -45.45M | -9.97M | 37.71M | 5.86M | -39.57M | -5.33M | 37.86M | 4.17M | -43.06M | 11.52M | 34.09M | 30.65M | -84.19M | 16.76M | 47.57M | -13.62M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -2.82M | -0.53M | 1.31M | 7.76M | -6.03M | -4.80M | -6.86M | -0.07M | -2.21M | -3.82M | -0.31M | 3.57M | 1.61M | -4.70M | 1.20M | 3.30M | -1.73M | -0.50M | 0.69M | -0.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 29.49M | -45.83M | 61.54M | 68.83M | -44.34M | -48.91M | 53.78M | 80.16M | -16.00M | -104.75M | 49.14M | 103.44M | -48.23M | -93.83M | 64.24M | 117.39M | -21.41M | -95.30M | 79.73M | 145.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 19.75M | 47.27M | -19.71M | 16.06M | -34.70M | 53.99M | -32.11M | 13.26M | -27.55M | 54.27M | 35.04M | -40.06M | -53.73M | 158.13M | -132.23M | -10.63M | -2.29M | 75.79M | -26.68M | -14.96M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.34M | -0.31M | 0.06M | 0.27M | 0.39M | -0.51M | 0.11M | 0.39M | -0.35M | 1.04M | -1.04M | 0.23M | -0.19M | -0.02M | 0.00M | 0.23M | 0.99M | -1.23M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.31M | -0.32M | -0.51M | -1.80M | -0.27M | -1.04M | -9.05M | -7.39M | -1.73M | -3.51M | -0.45M | -3.21M | -1.16M | -1.14M | -3.05M | -1.57M | -1.85M | -0.90M | 0.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.57M | 5.67M | | | 1.71M | 1.90M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | -12.14M | -27.74M | -45.10M | -71.16M | -11.00M | -65.13M | -53.49M | -55.66M | 67.83M | -41.56M | -0.03M | -55.02M | -9.50M | -2.87M | -14.03M | | -9.11M | -7.52M | -32.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.68M | 0.14M | 0.10M | 0.54M | 0.11M | 0.03M | 0.02M | 0.44M | 0.16M | 0.03M | | 0.34M | 0.13M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -5.99M | -31.76M | 15.28M | -5.41M | 40.86M | -9.98M | -35.88M | 20.68M | -25.38M | 11.96M | -11.19M | 3.55M | 50.12M | -36.82M | 57.77M | -10.82M | 48.15M | -95.91M | 24.03M | 25.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 19.01M | -19.35M | 43.00M | 40.52M | 113.77M | 1.01M | 29.90M | 83.74M | 37.56M | -54.53M | 34.23M | 3.00M | 109.39M | -26.39M | 61.97M | 6.28M | 49.72M | -85.19M | 31.45M | 58.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -5.99M | -31.76M | 15.28M | -5.41M | 40.86M | -9.98M | -35.88M | 20.68M | -25.38M | 11.96M | -11.19M | 3.55M | 50.12M | -36.82M | 57.77M | -10.82M | 48.15M | -95.91M | 24.03M | 25.74M |