|
Net Income (Quarter)
|
-37.97M | -16.69M | -17.11M | -19.71M | -40.87M | -28.15M | -32.78M | -26.14M | -26.47M | -34.02M | -40.00M | -35.52M | -107.33M | -77.50M | -41.38M | -63.51M | -42.57M | -45.92M | -38.07M | -94.47M | -23.54M | -27.90M | -35.54M | -15.08M | -15.33M | -12.87M | -38.46M | -50.45M | -1.29M | -12.08M |
|
Depreciation and Depletion (Quarter)
|
5.00M | 5.40M | 6.10M | 7.00M | 7.70M | 8.60M | 9.90M | 10.80M | 12.10M | 13.10M | 14.00M | 15.10M | 16.10M | 17.10M | 18.90M | 20.00M | 21.90M | 24.00M | 25.80M | 28.40M | 29.00M | 30.20M | 24.10M | 26.30M | 27.90M | 31.60M | 37.10M | 40.10M | 43.70M | 46.60M |
|
Share-based Compensation (Quarter)
|
| 1.06M | 1.06M | 1.04M | 22.91M | 11.62M | 12.90M | 12.45M | 14.74M | 16.24M | 18.04M | 20.55M | 23.05M | 28.50M | 33.97M | 54.81M | 53.77M | 60.23M | 57.40M | 68.39M | 73.77M | 74.42M | 69.72M | 85.99M | 88.25M | 94.49M | 95.53M | 122.38M | 109.92M | 123.62M |
|
Deferred Taxes (Quarter)
|
| 0.38M | | | | 0.37M | -0.12M | -2.50M | -4.19M | 0.66M | -1.51M | -5.10M | -4.06M | 19.42M | 0.01M | -1.84M | 0.23M | 1.46M | -0.12M | -0.49M | 0.03M | 2.85M | -0.28M | -1.03M | -0.03M | 3.45M | -0.16M | -0.32M | | 1.81M |
|
Gains from Investment Securities (Quarter)
|
1.00M | -0.92M | 0.07M | 0.20M | 1.20M | -0.27M | 7.12M | -7.08M | -0.42M | 0.39M | 3.23M | -1.69M | 0.49M | 107.79M | 0.87M | -1.25M | 26.15M | -20.33M | 2.06M | 1.47M | -3.59M | 44.77M | 4.40M | -6.34M | 1.91M | 10.87M | 1.03M | 45.24M | -50.71M | 2.61M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.18M | 0.26M | 0.20M | 0.40M | 1.59M | 2.21M | 0.30M | 0.30M | 0.57M | 1.47M | 0.50M | 0.90M | 0.89M | 0.97M | 1.04M | 1.13M | 1.69M | 1.58M | 4.46M | 3.49M | 4.11M | 3.22M | 1.55M | 2.59M | 2.68M | 3.27M | 4.54M | 4.96M | 2.21M |
|
Cash from Operations (Quarter)
|
| -12.27M | -9.69M | -2.87M | -17.79M | -8.57M | -14.28M | 3.99M | 1.97M | -8.81M | 23.49M | 7.46M | -6.92M | 40.62M | -35.47M | 38.25M | 42.69M | 78.12M | 36.41M | 64.45M | 68.10M | 85.44M | 73.58M | 74.81M | 104.73M | 127.31M | 145.78M | 99.80M | 167.12M | 190.41M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.49M | 0.52M | 0.33M | 0.28M | 0.66M | 0.46M | -0.09M | -0.61M | -1.39M | -1.88M | -1.99M | -2.14M | -2.35M | -2.19M | -1.60M | 0.13M | 3.93M | 8.23M | 10.82M | 11.99M | 13.40M | 12.71M | 11.31M | 9.95M | 8.10M | 6.37M | 5.62M | 9.56M | 8.35M |
|
Amortization of Deferred Charges (Quarter)
|
1.85M | -4.99M | 2.32M | | 2.82M | | 3.50M | 3.96M | 4.62M | 5.24M | 6.06M | 6.86M | 7.77M | 1.19M | 9.66M | 10.56M | 11.80M | 13.10M | 14.11M | 14.90M | 15.75M | 57.84M | 18.11M | 18.88M | 19.72M | -52.75M | 23.13M | 24.16M | 26.40M | 2.44M |
|
Depreciation & Amortization (CF) (Quarter)
|
5.00M | 5.51M | 6.17M | 6.99M | 7.76M | 8.56M | 10.56M | 11.55M | 12.92M | 14.36M | 15.22M | 16.03M | 17.03M | 18.33M | 20.01M | 25.34M | 27.35M | 29.63M | 31.51M | 33.67M | 34.46M | 36.18M | 30.11M | 29.66M | 31.71M | 36.25M | 42.21M | 45.48M | 49.47M | 52.59M |
|
Change in Receivables (Quarter)
|
| -0.51M | 5.62M | -0.39M | 2.69M | 3.29M | 8.12M | 4.15M | 5.44M | 15.29M | 9.21M | 5.15M | 9.75M | 11.73M | 30.77M | -3.83M | 5.88M | 23.36M | 32.78M | 2.63M | 25.04M | 52.91M | -31.86M | 38.58M | 5.30M | 66.51M | -27.16M | 25.73M | 49.35M | 32.68M |
|
Change in Account Payables (Quarter)
|
| -0.65M | -2.55M | 7.44M | -5.88M | -0.33M | 1.51M | 2.83M | 0.32M | -2.96M | 6.18M | 0.59M | -0.95M | -3.36M | 1.86M | 6.31M | -7.49M | -10.29M | 11.63M | -5.03M | -1.35M | 6.53M | 3.07M | 12.92M | -8.18M | 10.81M | -0.84M | 0.59M | -4.08M | 13.19M |
|
Change in Accured Expenses (Quarter)
|
| 6.80M | 1.02M | -0.10M | 4.73M | 6.68M | 0.04M | 4.14M | 4.37M | 8.53M | 10.12M | 0.82M | 11.21M | 36.75M | -25.43M | -5.05M | 6.84M | -0.71M | 0.65M | 0.80M | 6.92M | -4.38M | -1.50M | 6.05M | 3.08M | 2.27M | 12.22M | -11.46M | 8.59M | 17.33M |
|
Other Working Capital Changes (Quarter)
|
| 1.61M | 2.08M | -1.76M | 13.30M | -13.61M | 1.09M | 12.29M | -13.44M | -20.64M | 0.08M | 0.01M | 40.06M | -39.63M | 0.11M | -20.64M | -10.75M | 133.47M | 21.88M | -21.39M | 0.22M | 133.76M | -14.68M | 14.94M | 25.05M | -24.67M | 0.26M | 2.96M | -45.16M | 40.80M |
|
Capital Expenditures (Quarter)
|
| -6.75M | 9.04M | -6.81M | -0.94M | 42.00M | 4.52M | 0.13M | -0.57M | 52.30M | 2.83M | 33.01M | -14.16M | -8.13M | 16.92M | 18.30M | -6.78M | 0.54M | 13.28M | -4.93M | 10.46M | 95.59M | 32.06M | -17.81M | 22.15M | 148.64M | 85.89M | -34.80M | -9.49M | -15.25M |
|
Change in Intangibles (Quarter)
|
| 3.73M | 3.40M | 4.07M | 3.86M | 2.66M | 4.92M | 4.94M | 4.47M | 4.25M | 3.44M | 3.66M | 4.00M | 3.65M | 4.45M | 5.58M | 5.41M | 4.32M | 4.97M | 5.73M | 5.93M | 6.10M | 5.92M | 6.92M | 9.24M | 6.40M | 7.03M | 6.62M | 7.51M | 5.78M |
|
Acquisitions (Quarter)
|
| | | | | | 13.64M | 0.05M | | 0.25M | | | | 5.61M | 4.38M | 82.56M | 1.25M | | | | | 6.08M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 59.25M | 1.98M | | | 173.02M | 131.58M | 192.25M | 191.21M | 325.20M | 261.82M | 252.52M | -498.59M | 9.96M | 187.05M | -187.05M | | | 20.25M | 837.21M | -837.21M | | 433.90M | 358.45M | 380.69M | 320.31M | 408.77M | 402.06M | 518.13M | -1328.96M |
|
Cash from Investing Activities (Quarter)
|
| -58.52M | 15.21M | 12.64M | -92.83M | -352.66M | -8.77M | -300.77M | -205.15M | -0.58M | 47.78M | 42.47M | -444.77M | -354.80M | -110.81M | -56.05M | -48.89M | -19.96M | 15.57M | 0.11M | -100.23M | -101.65M | 96.95M | -183.74M | -76.40M | -167.03M | -92.44M | -793.02M | -629.52M | -291.72M |
|
Other financing activities (Quarter)
|
0.03M | | | 0.97M | 5.50M | 1.53M | 7.12M | 5.41M | 0.02M | | | | | 1.04M | | | | | | | | | | | | | | | 1.12M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| 0.01M | 2.25M | -0.20M | 570.22M | -1.50M | -4.68M | 501.70M | 1.16M | 6.73M | 7.38M | 10.15M | 820.18M | 9.77M | -14.25M | 11.14M | 1.44M | 8.02M | 1.25M | -168.61M | -34.61M | 9.79M | 0.02M | 7.14M | -2.41M | 8.03M | 3.52M | 2,007.60M | -3.57M | -3.83M |
|
Change in Cash (Quarter)
|
| -70.78M | 7.77M | 9.57M | 459.60M | -362.73M | -27.73M | 204.92M | -202.02M | -2.66M | 78.65M | 60.08M | 368.49M | -304.40M | -160.53M | -6.65M | -4.76M | 66.19M | 53.23M | -104.05M | -66.74M | -6.42M | 170.55M | -101.78M | 25.92M | -31.69M | 56.87M | 1,314.37M | -465.96M | -105.14M |
|
Free Cash Flow (Quarter)
|
| -5.52M | -18.73M | 3.94M | -16.85M | -50.57M | -18.80M | 3.86M | 2.55M | -61.11M | 20.67M | -25.56M | 7.25M | 48.75M | -52.39M | 19.96M | 49.47M | 77.58M | 23.14M | 69.38M | 57.64M | -10.15M | 41.52M | 92.63M | 82.58M | -21.34M | 59.90M | 134.59M | 176.62M | 205.66M |
|
Net Cash Flow (Quarter)
|
| -70.78M | 7.77M | 9.57M | 459.60M | -362.73M | -27.73M | 204.92M | -202.02M | -2.66M | 78.65M | 60.08M | 368.49M | -304.40M | -160.53M | -6.65M | -4.76M | 66.19M | 53.23M | -104.05M | -66.74M | -6.42M | 170.55M | -101.78M | 25.92M | -31.69M | 56.87M | 1,314.37M | -465.96M | -105.14M |