|
Net Income (Quarter)
|
-5.96M | 2.58M | -0.85M | 2.06M | 1.22M | 30.54M | 0.54M | -1.67M | -1.26M | -3.84M | 8.71M | -12.87M | -13.05M | -11.91M | -11.45M | -12.64M | -14.19M | -16.68M | -20.27M | -2.03M | -24.82M | -35.26M | -30.16M | -20.12M | -41.15M | -37.73M | 55.90M | -79.20M | -60.86M | -11.12M | 88.37M | -41.82M | -5.91M | 50.76M | 18.77M | -102.10M | 51.30M | 53.80M | 34.00M | 37.40M | 79.60M | -57.60M | 347.90M | 32.10M | 42.30M | 22.50M | -7.30M | 13.90M | -16.90M | 68.50M | 89.00M | -76.60M | 95.50M | 83.10M | 147.70M | 43.40M | 65.00M | 129.80M | 103.10M | 7.90M | 107.50M | 209.50M | 153.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.80M | 2.00M | 2.00M | 2.10M | 2.10M | 2.20M | 2.20M | 2.50M | 2.60M | 2.80M | 3.00M | 3.30M | 3.90M | 4.00M | 3.90M | 4.10M | 4.20M | 4.60M | 4.90M | 5.30M | 6.40M | 5.60M | 6.20M | 6.60M | 6.30M | 6.70M | 6.40M |
|
Share-based Compensation (Quarter)
|
| 0.88M | 0.86M | 0.71M | 0.40M | 0.90M | 0.91M | 1.43M | 1.40M | 1.40M | 1.28M | 1.70M | 1.70M | 1.70M | 1.70M | 2.40M | 2.90M | 2.70M | 2.48M | 3.60M | 4.70M | 13.90M | 6.23M | 6.92M | 7.30M | 6.30M | 7.96M | 8.98M | 9.89M | 10.20M | 13.45M | 19.88M | 11.85M | 13.07M | 13.30M | 15.80M | 17.90M | 20.30M | 21.30M | 22.80M | 29.50M | 26.70M | 21.00M | 32.90M | 28.60M | 37.10M | 35.60M | 37.00M | 49.50M | 43.10M | 43.50M | 39.90M | 68.50M | 47.80M | 38.10M | 44.50M | 43.10M | 41.50M | 66.40M | 52.80M | 52.80M | 53.70M | 58.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -310.70M | -6.20M | 9.50M | 5.70M | -4.70M | -0.30M | -3.10M | 9.00M | 13.50M | -31.60M | -41.50M | -4.20M | 20.60M | -15.60M | -41.30M | -34.90M | -31.30M | -13.70M | -37.40M | 168.30M | 48.20M |
|
Gains from Investment Securities (Quarter)
|
| -1.23M | -0.01M | 0.82M | 0.76M | 0.05M | -1.97M | 0.78M | 0.76M | 0.76M | -1.36M | 0.40M | 0.40M | 0.40M | 0.79M | 0.79M | 0.40M | 0.47M | 11.89M | 0.40M | 0.05M | 0.05M | 0.84M | 0.30M | 0.20M | 0.20M | 10.63M | 0.88M | 0.20M | 0.60M | 59.45M | 0.20M | 0.50M | 0.20M | 0.06M | | | 0.10M | 76.60M | | | | 12.80M | 16.00M | 5.60M | | 1.80M | | | | | | | | 199.00M | | | | 262.60M | | | -3.40M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | 4.00M | | | | 4.30M | | | | 4.20M | | | | 3.80M | | | | 4.50M | | | | 4.20M | | | | 3.90M | | | | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | | | | 4.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 1.14M | -4.53M | -8.58M | -5.91M | 2.77M | 11.02M | -11.20M | -6.88M | -8.30M | -8.91M | 1.91M | -9.86M | -10.78M | -10.88M | -9.77M | -9.96M | -12.10M | -15.31M | -18.18M | 13.96M | -18.57M | -15.20M | -29.21M | -14.34M | -31.01M | -31.62M | -77.36M | -48.24M | -9.31M | 40.58M | -38.49M | 20.48M | 68.92M | 50.49M | -112.50M | 64.20M | 97.80M | 97.50M | 35.50M | 118.90M | -20.40M | 94.50M | 87.30M | 103.20M | 61.80M | 4.20M | -40.50M | 138.10M | 98.80M | 143.00M | -125.20M | 179.60M | 212.00M | 123.50M | 130.30M | 64.60M | 158.00M | 242.50M | 64.80M | 102.00M | 227.50M | 388.40M |
|
Amortizatization of Intangibles (Quarter)
|
| -0.25M | -0.38M | -0.50M | -0.65M | -0.62M | -0.57M | -0.62M | -0.87M | -0.99M | -0.66M | -0.64M | -0.72M | -0.75M | -0.73M | -0.62M | -0.98M | -1.15M | -1.05M | -1.01M | -1.57M | -1.73M | -1.72M | -1.40M | 1.40M | -3.15M | -0.37M | | -0.60M | -0.61M | 12.14M | -0.51M | 9.12M | -10.05M | 19.04M | 4.60M | 4.70M | 4.80M | 4.80M | 5.00M | 5.00M | 5.20M | 4.80M | 3.90M | 4.00M | 4.20M | -12.10M | | | | 0.50M | 0.90M | 5.10M | 6.00M | 6.30M | 0.90M | 0.90M | 18.80M | 5.60M | 4.60M | 3.40M | 12.90M | -16.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.32M | 0.32M | 0.33M | 0.33M | 0.33M | 0.31M | 0.30M | 0.40M | 0.30M | 0.40M | 0.30M | 0.40M | 0.30M | 0.40M | 0.30M | 0.30M | 0.20M | 0.30M | 0.40M | 0.40M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.34M | 0.30M | 0.24M | 0.17M | 0.14M | 0.14M | 0.15M | 0.17M | 0.16M | 0.18M | 0.17M | 0.17M | 0.17M | 0.16M | 0.18M | 0.21M | 0.22M | 0.22M | 0.24M | 0.25M | 0.24M | 0.27M | 0.28M | 0.32M | 0.41M | 0.45M | 0.49M | 0.59M | 0.62M | 0.71M | 0.79M | 0.88M | 1.08M | 1.27M | 1.57M | 1.79M | 2.01M | 2.00M | 2.10M | 2.10M | 2.20M | 2.20M | 2.50M | 2.60M | 2.80M | 3.00M | 3.30M | 3.90M | 4.00M | 3.90M | 4.10M | 4.20M | 4.60M | 4.90M | 5.30M | 6.40M | 5.60M | 6.20M | 6.60M | 6.30M | 6.70M | 6.40M |
|
Change in Receivables (Quarter)
|
| 4.25M | -0.43M | -1.24M | -0.07M | 19.62M | -21.12M | 0.52M | -0.17M | 0.34M | 12.19M | -14.09M | -0.00M | 0.15M | 0.42M | -0.85M | 1.05M | 1.27M | 0.20M | 30.55M | | | | 14.58M | -14.58M | | | 0.78M | 5.29M | 23.74M | 1.31M | 13.50M | -1.98M | 11.92M | 1.66M | 15.70M | 23.40M | 18.80M | 11.30M | 22.10M | -0.30M | 8.50M | 0.20M | -9.30M | 10.70M | 5.30M | 21.70M | 78.00M | 15.50M | 22.20M | 46.50M | 41.70M | -4.20M | 30.40M | 21.40M | 11.30M | 17.60M | 12.90M | -2.00M | 36.90M | 79.70M | 132.30M | -38.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.78M | 0.31M | 2.96M | 0.64M | -0.41M | 1.80M | -0.60M | -1.30M | 6.50M | 3.90M | 0.80M | -1.30M | 7.30M | 2.10M | -1.80M | -2.80M | 5.00M | -1.50M | 0.30M | 7.70M | -3.90M | -1.80M | -1.60M | -2.90M | 0.90M | -1.10M | 5.30M | 3.30M | 11.60M | 1.70M | -2.10M | 12.30M | 3.40M |
|
Change in Accured Expenses (Quarter)
|
| 2.25M | -2.15M | -3.02M | 1.85M | 0.08M | 1.11M | -0.00M | -1.20M | 1.19M | 0.04M | -0.97M | 1.50M | -0.55M | -0.92M | -1.13M | 1.36M | 1.92M | 1.55M | -0.55M | 2.22M | 2.28M | 5.88M | -2.35M | 3.53M | -0.31M | 3.52M | -6.93M | 7.55M | -0.81M | 27.53M | -7.87M | 12.14M | 11.30M | 8.62M | -16.60M | 24.30M | 4.60M | 41.70M | -16.20M | 11.10M | 33.20M | -1.20M | 11.00M | 18.00M | 8.70M | 19.10M | 11.50M | 32.70M | 32.80M | 37.60M | 6.70M | 16.20M | 124.40M | -98.30M | -18.60M | -59.50M | 44.20M | 77.30M | 12.40M | 15.50M | 55.80M | 76.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.10M | | | | 35.50M |
|
Other Working Capital Changes (Quarter)
|
| | 61.97M | -9.31M | -9.24M | 18.88M | -37.36M | -9.24M | 9.40M | 0.08M | -34.48M | 0.04M | -1.50M | -0.73M | -0.73M | | | 0.02M | -0.02M | 10.23M | -10.18M | -0.09M | 0.53M | -0.06M | -0.04M | | -0.19M | | 2.44M | -3.70M | -0.18M | -0.23M | -0.19M | 3.13M | -1.71M | -0.20M | -11.10M | 10.60M | -0.50M | 6.80M | -2.70M | -2.40M | 2.00M | 2.60M | 3.00M | 2.10M | 1.50M | 10.70M | -8.50M | 18.50M | -3.50M | 24.30M | -24.60M | -0.30M | 1.30M | 2.80M | 3.90M | 18.80M | -25.40M | 7.90M | -7.40M | 0.20M | 43.70M |
|
Capital Expenditures (Quarter)
|
| 0.09M | 0.01M | 0.02M | 0.13M | 0.56M | 0.04M | 0.40M | 0.19M | 0.34M | 0.04M | 0.06M | 0.26M | 0.03M | 0.19M | 0.26M | 0.65M | 0.27M | 0.44M | 0.28M | 0.51M | 0.32M | 0.83M | 0.74M | 2.24M | 0.78M | -3.76M | 1.36M | 0.40M | -1.76M | | 1.80M | 1.44M | -1.44M | 23.00M | 3.90M | -3.00M | 11.00M | 2.80M | 1.30M | -0.40M | 0.20M | 9.80M | 4.50M | 4.30M | -8.50M | 1.60M | 7.60M | 8.80M | -15.70M | 15.80M | 0.60M | 0.20M | 22.10M | -20.40M | 11.20M | 11.60M | 8.10M | -28.70M | 10.70M | 12.50M | -22.60M | 1.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.04M | 0.09M | 0.08M | 0.02M | 0.09M | 0.06M | 0.03M | -0.05M | 0.05M | 0.01M | 0.01M | -0.01M | 0.04M | 0.00M | 0.04M | 0.01M | | | 0.01M | | | | 0.00M | 0.01M | | | | | 0.01M | | 0.02M | 0.01M | | 0.00M | 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 12.97M | 12.03M | 29.45M | 25.53M | 46.67M | 32.62M | 30.55M | 19.91M | 27.33M | 54.73M | 31.47M | 50.35M | 33.49M | 35.98M | 43.39M | 41.68M | 36.30M | 32.76M | 43.40M | 74.22M | 42.01M | 95.50M | 126.75M | 100.40M | 91.63M | 97.05M | 116.08M | 94.24M | 46.91M | 81.85M | 84.09M | 54.84M | 72.48M | 116.40M | 215.90M | 123.80M | 149.10M | 180.90M | 206.50M | 214.70M | 136.20M | 193.10M | 161.30M | 202.90M | 159.70M | 174.00M | 176.50M | 101.10M | 71.20M | 162.20M | 203.90M | 204.70M | 273.00M | 290.80M | 276.30M | 175.10M | 265.30M | 250.80M | 298.10M | 298.60M | 225.00M | 267.70M |
|
Cash from Investing Activities (Quarter)
|
| -18.95M | -18.85M | -21.14M | 0.19M | 17.86M | -0.45M | -45.22M | -28.09M | 10.65M | 27.89M | -35.08M | 20.99M | -1.30M | 20.73M | -65.73M | -58.40M | 3.22M | 15.54M | -116.09M | -53.91M | -47.86M | 22.05M | 70.25M | -15.66M | 43.20M | 15.16M | 56.85M | -213.31M | -35.39M | -59.39M | -57.05M | -34.51M | -45.09M | -106.24M | 41.00M | -0.30M | -85.60M | -166.20M | 33.20M | 93.40M | 25.20M | -147.70M | 63.10M | -90.80M | -126.20M | 23.70M | -31.60M | 31.40M | -61.30M | -115.60M | -42.10M | -125.90M | -97.30M | -201.80M | -55.00M | -28.20M | 24.70M | -68.30M | 14.20M | -29.00M | -196.70M | -52.90M |
|
Cash from Financing Activities (Quarter)
|
| 0.02M | 0.10M | 0.06M | 0.16M | 0.04M | 0.02M | 83.25M | 0.04M | 0.12M | 0.29M | 0.97M | 1.62M | 2.66M | 0.05M | 136.24M | 0.27M | 0.48M | 1.73M | 273.52M | 1.76M | 0.74M | 0.97M | 0.06M | 0.94M | 1.33M | 0.06M | 1.53M | 506.49M | 3.02M | 5.60M | 16.14M | 6.12M | 5.49M | 1.75M | 2.60M | 4.30M | 13.10M | 12.40M | 6.00M | 15.80M | 5.40M | -185.00M | 15.10M | 3.00M | 7.50M | 1.80M | 6.10M | -276.40M | 11.40M | 24.60M | 8.20M | 2.90M | 18.80M | 35.40M | 69.90M | -293.00M | 26.40M | -290.00M | -117.90M | -3.30M | 45.60M | 37.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | 0.30M | -0.30M | | | -0.20M | |
|
Change in Cash (Quarter)
|
| -17.79M | -23.28M | -29.66M | -5.55M | 20.68M | 10.59M | 26.83M | -34.92M | 2.47M | 19.27M | -32.20M | 12.76M | -9.42M | 9.90M | 60.74M | -68.09M | -8.40M | 1.97M | 139.25M | -38.19M | -65.69M | 7.82M | 41.11M | -29.05M | 13.52M | -16.40M | -18.98M | 244.94M | -41.68M | -13.22M | -79.40M | -7.91M | 29.31M | -54.00M | -68.90M | 68.20M | 25.30M | -56.30M | 74.70M | 228.10M | 10.20M | -238.20M | 165.50M | 15.40M | -56.90M | 29.70M | -66.00M | -106.90M | 48.90M | 50.70M | -159.10M | 56.60M | 133.50M | -42.60M | 145.20M | -256.60M | 209.40M | -116.10M | -38.90M | 69.90M | 76.20M | 372.80M |
|
Free Cash Flow (Quarter)
|
| 1.05M | -4.54M | -8.60M | -6.04M | 2.21M | 10.98M | -11.61M | -7.07M | -8.64M | -8.95M | 1.85M | -10.12M | -10.81M | -11.07M | -10.02M | -10.61M | -12.37M | -15.75M | -18.46M | 13.45M | -18.89M | -16.03M | -29.95M | -16.58M | -31.79M | -27.86M | -78.72M | -48.64M | -7.55M | 40.58M | -40.29M | 19.04M | 70.35M | 27.49M | -116.40M | 67.20M | 86.80M | 94.70M | 34.20M | 119.30M | -20.60M | 84.70M | 82.80M | 98.90M | 70.30M | 2.60M | -48.10M | 129.30M | 114.50M | 127.20M | -125.80M | 179.40M | 189.90M | 143.90M | 119.10M | 53.00M | 149.90M | 271.20M | 54.10M | 89.50M | 250.10M | 386.80M |
|
Net Cash Flow (Quarter)
|
| -17.79M | -23.28M | -29.66M | -5.55M | 20.68M | 10.59M | 26.83M | -34.92M | 2.47M | 19.27M | -32.20M | 12.76M | -9.42M | 9.90M | 60.74M | -68.09M | -8.40M | 1.97M | 139.25M | -38.19M | -65.69M | 7.82M | 41.11M | -29.05M | 13.52M | -16.40M | -18.98M | 244.94M | -41.68M | -13.22M | -79.40M | -7.91M | 29.31M | -54.00M | -68.90M | 68.20M | 25.30M | -56.30M | 74.70M | 228.10M | 10.20M | -238.20M | 165.50M | 15.40M | -56.90M | 29.70M | -66.00M | -106.90M | 48.90M | 52.00M | -159.10M | 56.60M | 133.50M | -42.90M | 145.20M | -256.60M | 209.10M | -115.80M | -38.90M | 69.70M | 76.40M | 372.80M |