|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.16M | | -69.33M | -81.50M | -71.39M | -76.97M | -84.38M | -88.02M | -69.83M | -66.87M | -82.02M | -78.18M | -173.32M | -60.73M | 2.37M | -426.07M | -41.93M | -38.00M | -40.37M | -8.28M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | | 2.26M | 2.27M | 2.32M | 2.35M | 2.56M | 2.75M | 2.83M | 2.90M | 3.01M | 3.24M | 3.50M | 4.19M | 2.84M | 5.13M | 2.66M | 2.46M | 2.75M | 2.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.80M | 18.90M | 18.94M | 22.70M | 19.02M | 18.94M | 17.95M | 17.95M | 17.89M | 19.69M | 16.58M | 19.52M | 17.22M | 18.26M | 16.03M | 9.20M | 11.89M | 10.98M | 9.59M | 4.46M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | | | | | | | | -0.72M | | | | -0.20M | -0.55M | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | | 1.80M | 1.84M | 0.00M | 2.40M | 2.58M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.74M | | 12.16M | -0.10M | 0.00M | 4.28M | 1.30M | 12.26M | 1.98M | -0.27M | -15.02M | -0.07M | | 1.17M | -1.95M | -0.72M | | | 0.03M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 1.40M | 0.88M | -2.67M | 3.52M | 0.77M | 0.40M | -4.69M | 0.00M | 93.20M | | 36.28M | 15.00M | | | | 0.05M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.90M | | | | 125.10M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.71M | | -31.71M | -79.03M | -60.56M | -63.05M | -60.57M | -94.69M | -41.74M | -65.18M | -57.56M | -75.68M | -54.26M | -45.46M | -30.65M | -44.06M | -29.38M | -18.71M | -19.07M | -44.69M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.20M | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | | -0.90M | -0.76M | 4.17M | -4.48M | 1.31M | 1.53M | -1.06M | 0.94M | 5.40M | 4.03M | 4.22M | 3.65M | 2.38M | 1.71M | 0.83M | 0.83M | -364.06M | 1.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | 0.16M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.15M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | | 2.26M | 2.27M | 2.32M | 2.35M | 2.56M | 2.75M | 2.83M | 2.90M | 3.01M | 3.24M | 3.50M | 4.19M | 2.84M | 5.13M | 2.66M | 2.46M | 2.75M | 2.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.03M | | 0.29M | 3.61M | -0.79M | -4.30M | -3.97M | 10.80M | -5.55M | 6.45M | 6.13M | -6.29M | 2.11M | -3.05M | -1.86M | 4.12M | 0.61M | -1.64M | 4.83M | -6.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | | 7.66M | 6.66M | 8.29M | 8.41M | 10.54M | 13.32M | 6.38M | 3.15M | -9.01M | 11.65M | 5.11M | -1.37M | -7.07M | 2.54M | 1.33M | 1.06M | -3.51M | 3.21M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | | 6.17M | 6.37M | -5.04M | 0.18M | -0.49M | 5.07M | -0.81M | -2.56M | -1.50M | 6.64M | -3.25M | -5.61M | 3.63M | -1.52M | 1.02M | 1.27M | 1.72M | -4.32M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24M | | -11.07M | -17.23M | 17.61M | -11.43M | 11.94M | -2.46M | -3.50M | 8.01M | 11.05M | -23.75M | 22.66M | -5.96M | -19.29M | 0.31M | -2.72M | 0.19M | 1.03M | 5.13M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | | 0.59M | 1.19M | -0.84M | -3.92M | 15.90M | 6.89M | -0.80M | -12.48M | -2.36M | -3.05M | -4.40M | 5.62M | -3.10M | -3.43M | 4.23M | -0.12M | -9.20M | 2.29M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | | 2.84M | 3.64M | 4.02M | 4.19M | 4.90M | 3.72M | 2.27M | 0.83M | 2.02M | 3.88M | 1.48M | -0.79M | 1.62M | 1.39M | 0.55M | -0.09M | 0.86M | 3.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | 5.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.23M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.96M | | 199.22M | 122.06M | -122.06M | 355.43M | -355.43M | 0.59M | 310.53M | 320.12M | 138.27M | 161.65M | 189.97M | -343.56M | 26.80M | 113.44M | 82.00M | 84.64M | -280.09M | 48.25M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -460.81M | | 65.75M | 42.05M | -60.28M | 53.91M | 80.40M | -72.55M | -98.59M | 242.32M | -66.58M | -34.14M | 76.84M | 23.07M | 58.24M | 45.23M | 25.28M | 18.90M | 26.03M | 35.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | 5.20M | 0.25M | 5.59M | 0.85M | 3.54M | | | | 0.49M | 0.05M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | | 1.32M | 5.21M | 0.46M | 3.13M | 0.82M | 195.99M | -4.71M | -0.78M | -81.60M | 6.55M | -0.15M | 0.81M | -50.20M | 1.96M | | 1.47M | | 1.44M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -473.64M | | 35.37M | -31.76M | -120.39M | -6.01M | 20.66M | 28.75M | -145.05M | 176.36M | -205.74M | -103.27M | 22.42M | -21.59M | -22.61M | 3.14M | -4.09M | 1.66M | 6.96M | -7.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.28M | | -34.55M | -82.67M | -64.58M | -67.24M | -65.47M | -98.41M | -44.01M | -66.01M | -59.58M | -79.56M | -55.74M | -44.68M | -32.27M | -45.45M | -29.93M | -18.62M | -19.93M | -47.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -473.64M | | 35.37M | -31.76M | -120.39M | -6.01M | 20.66M | 28.75M | -145.05M | 176.36M | -205.74M | -103.27M | 22.42M | -21.59M | -22.61M | 3.14M | -4.09M | 1.66M | 6.96M | -7.39M |