|
Net Income (Quarter)
|
2.02M | -1.07M | -0.04M | -1.51M | 1.15M | -6.70M | -4.88M | -6.42M | 1.75M | -4.34M | -3.44M | -1.17M | 6.16M | -5.26M | -2.57M | -1.67M | 14.80M | -3.84M | 0.54M | 0.43M | 39.18M | -1.55M | 9.85M | 5.70M | 28.03M | 14.37M | 13.91M | 5.47M | 40.13M | 4.95M | 12.46M | 9.64M | 36.83M | 11.88M | 30.93M | 9.85M | 34.85M | 15.15M | 30.35M | 15.60M | 57.62M | 37.25M | 34.52M | 38.12M | 85.31M | 48.82M | 49.57M | 37.47M | 91.48M | 48.61M | 47.99M | 50.20M |
|
Depreciation and Depletion (Quarter)
|
0.66M | 0.70M | 0.79M | 0.91M | 1.04M | 1.33M | 1.15M | 1.35M | 1.25M | 1.33M | 1.40M | 1.63M | 1.83M | 2.04M | 2.20M | 2.50M | 2.63M | 2.73M | 2.92M | 3.09M | 3.19M | 4.99M | 3.46M | 3.59M | 3.63M | 4.72M | 3.91M | 4.08M | 4.08M | 4.06M | 4.00M | 4.01M | 3.97M | 3.92M | 3.84M | 3.97M | 4.10M | 4.29M | 4.45M | 4.58M | 4.63M | 4.81M | 5.05M | 5.18M | 5.22M | 5.29M | 5.23M | 5.15M | 5.10M | 5.09M | 4.94M | 4.91M |
|
Share-based Compensation (Quarter)
|
0.13M | 0.13M | 0.18M | 0.17M | 0.03M | 3.21M | 3.28M | 3.85M | 3.54M | 2.50M | 3.71M | 4.78M | 4.72M | 4.35M | 5.81M | 6.63M | 6.25M | 8.04M | 6.61M | 7.82M | 7.47M | 8.46M | 9.43M | 10.10M | 9.31M | 9.93M | 12.06M | 12.77M | 9.52M | 13.14M | 14.28M | 16.66M | 16.01M | 16.11M | 19.56M | 26.24M | 24.39M | 26.00M | 39.81M | 43.55M | 32.64M | 31.30M | 39.01M | 43.21M | 34.95M | 28.87M | 33.54M | 43.67M | 35.33M | 30.28M | 37.85M | 42.24M |
|
Deferred Taxes (Quarter)
|
| -0.44M | -0.36M | -0.88M | 1.18M | 0.40M | 0.02M | 0.02M | 0.02M | 0.03M | 0.08M | 0.07M | -0.04M | 0.04M | 0.08M | 0.02M | 0.03M | 0.03M | 0.04M | -0.13M | -18.51M | -3.27M | -5.81M | 1.67M | 8.72M | -0.45M | -7.43M | 0.93M | 8.04M | 1.21M | -9.27M | -3.67M | 2.28M | -2.99M | -20.83M | -2.12M | 12.07M | 3.70M | -23.41M | 2.56M | 22.16M | 12.23M | 5.39M | 9.83M | 3.32M | 9.29M | -2.56M | 2.43M | -1.55M | -1.53M | 22.10M | 10.96M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | 0.00M | | | 0.10M | 0.11M | 0.12M | 0.09M | 0.10M | 0.11M | 0.12M | 0.21M | 0.22M | 0.23M | 0.26M | 0.41M | 0.41M | 0.42M | 0.45M | 0.58M | 0.60M | 0.62M | 0.66M | 0.68M | 0.69M | 0.71M | | 0.60M | 0.61M | 0.62M | 0.64M | 0.52M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.06M | | | 0.11M | 0.25M | 0.38M | 0.15M | 0.18M | -2.52M | 0.27M | 0.28M | | 1.06M | -0.03M | | 0.54M | 11.57M | | 0.47M | | 10.54M | | 0.70M | | 0.85M | | 0.65M | | -1.76M | | 9.28M | | 0.63M | | 0.23M | -0.36M | 0.13M | 0.02M | -0.18M | 0.12M | 1.39M | 0.41M | 0.18M | 34.08M | 17.89M | 6.19M | -4.24M | 47.17M | 36.98M | 7.23M | 8.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.01M | 0.01M | -0.01M | 0.07M | -0.02M | 0.04M | 0.03M | 0.02M | 0.00M | 0.03M | 0.05M | 0.01M | 0.07M | -0.00M | 0.06M | -0.01M | 0.07M | 0.00M | 0.07M | 0.07M | 0.15M | 0.03M | 0.08M | 0.11M | 0.06M | | | 0.17M | 0.08M | 0.06M | 0.04M | 0.12M | 0.10M | 0.04M | 0.07M | 0.14M | 0.07M | 0.27M | 0.34M | 0.26M | 0.38M | 0.18M | 0.28M | 0.25M | 0.85M | 0.22M | 0.40M | 0.26M | 0.51M | 0.33M | 0.61M |
|
Non-cash Items (Quarter)
|
| 7.03M | | | 62.01M | 51.02M | 41.63M | 66.06M | 71.73M | 98.43M | 1.98M | 107.54M | 2.34M | 108.94M | 2.42M | 1.55M | 2.77M | 92.56M | 98.85M | 1.95M | 76.64M | 88.59M | 1.70M | 80.99M | 0.04M | 124.37M | 129.49M | 163.22M | 104.17M | 167.41M | 173.18M | 1.02M | 0.92M | 133.55M | 161.11M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 1.19M | 0.30M | 0.59M | 7.18M | -0.88M | -0.20M | 1.05M | 9.35M | 0.90M | 2.98M | 7.84M | 18.25M | 3.93M | 1.88M | 13.51M | 27.95M | 18.64M | 8.20M | 25.96M | 35.17M | 28.52M | 7.34M | 26.95M | 44.86M | 35.87M | 8.27M | 27.81M | 50.72M | 25.86M | -1.57M | 21.24M | 66.09M | 39.09M | -4.13M | 30.99M | 78.54M | 49.66M | 16.39M | 62.37M | 127.35M | 76.62M | 62.14M | 75.07M | 167.53M | 79.93M | 91.45M | 54.20M | 186.00M | 86.57M | 86.46M | 117.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.11M | 0.03M | 0.09M | 0.21M | 0.41M | 0.49M | 0.71M | 0.62M | 0.48M | 0.57M | 0.62M | 0.16M | -0.13M | -0.12M | -0.06M | -0.03M | -0.09M | -0.13M | -0.12M | -0.04M | 0.84M | 1.20M | 1.56M | 1.81M | 1.39M | 1.29M | 1.00M | 0.69M | 0.66M | 0.61M | 0.36M | 0.39M | 0.41M | 0.41M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.09M | 0.06M | 0.06M | 0.07M | 0.07M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.66M | 1.43M | 1.39M | 1.53M | 1.62M | 1.79M | 1.93M | 2.23M | 2.08M | 2.36M | 2.72M | 3.44M | 3.72M | 4.00M | 4.27M | 4.83M | 5.58M | 6.34M | 6.67M | 6.76M | 7.20M | 9.56M | 8.23M | 8.57M | 8.41M | 9.35M | 8.93M | 9.33M | 9.57M | 10.08M | 10.23M | 10.84M | 11.00M | 10.90M | 11.32M | 12.06M | 13.04M | 13.80M | 14.27M | 14.83M | 15.39M | 16.39M | 17.12M | 18.38M | 20.28M | 20.65M | 21.55M | 25.66M | 25.97M | 26.45M | 27.45M | 27.80M |
|
Change in Receivables (Quarter)
|
| 0.09M | 0.09M | -0.14M | 0.18M | -0.05M | 0.09M | 0.26M | 0.06M | 0.05M | 0.24M | 0.19M | 0.27M | 0.03M | 0.07M | 0.37M | 0.10M | -0.07M | 0.53M | 0.25M | 0.50M | 0.22M | -0.43M | 1.36M | 0.98M | -0.72M | -0.45M | 0.51M | 1.58M | -0.90M | -0.20M | 1.48M | 3.21M | -2.84M | 0.17M | 0.74M | 8.74M | -2.05M | 6.02M | 3.36M | 3.17M | -3.14M | 4.80M | 2.25M | 2.86M | -1.73M | 0.90M | 3.24M | 3.67M | -4.26M | 0.07M | 3.23M |
|
Change in Account Payables (Quarter)
|
| -0.07M | 0.17M | 0.61M | 0.17M | -0.48M | -0.24M | 0.94M | -0.34M | -0.55M | 0.13M | 0.52M | -1.26M | 0.68M | 0.09M | -0.04M | -0.19M | 0.36M | -0.10M | 0.01M | 0.52M | 0.31M | -0.41M | 0.56M | 0.45M | -0.67M | 0.04M | 0.22M | 0.60M | -1.67M | 1.61M | -0.54M | 0.52M | 0.80M | 1.57M | -0.16M | -1.26M | 2.41M | -1.80M | 1.41M | 0.40M | -1.56M | 1.57M | -0.44M | -1.69M | 2.98M | 7.88M | -12.21M | 2.44M | 9.17M | -10.53M | 0.47M |
|
Change in Accured Expenses (Quarter)
|
| 0.09M | -0.27M | 0.56M | 2.72M | 0.27M | 0.07M | 0.47M | 4.18M | 0.53M | 0.55M | 0.49M | 7.25M | 0.02M | -7.03M | 4.41M | 4.11M | 4.98M | -6.30M | 5.01M | 3.05M | 9.88M | -6.21M | 7.24M | 4.27M | 8.33M | -9.25M | 11.48M | 0.86M | 14.60M | -18.78M | 3.37M | 17.73M | 17.98M | -25.79M | 1.28M | 25.68M | 15.76M | -17.73M | 8.76M | 24.33M | 3.06M | -12.98M | -1.29M | 39.13M | -11.54M | -3.65M | -7.35M | 29.96M | -0.51M | -18.36M | -7.08M |
|
Other Working Capital Changes (Quarter)
|
| -0.49M | 0.69M | 0.02M | 0.91M | -0.50M | 0.37M | -0.17M | 1.85M | -0.29M | 0.64M | 0.25M | 2.18M | 0.20M | -1.29M | 0.44M | 2.65M | 0.27M | 0.30M | -1.89M | 3.26M | 0.46M | 0.85M | -1.49M | 2.12M | -1.87M | 0.09M | -0.86M | 0.70M | 0.26M | 2.14M | 1.24M | -0.86M | 1.47M | 9.81M | 0.20M | -0.59M | 5.35M | -0.61M | -0.00M | -1.42M | 6.03M | 1.67M | 9.66M | -9.14M | 3.64M | 0.77M | 19.49M | -22.46M | 10.01M | 9.83M | -7.28M |
|
Capital Expenditures (Quarter)
|
| 0.85M | 1.41M | 0.45M | 1.06M | 1.43M | 0.91M | 0.67M | 4.75M | 2.69M | 2.04M | 4.82M | -1.06M | -5.20M | 1.78M | 0.39M | 7.90M | -9.41M | 2.69M | 4.45M | -4.31M | -2.17M | 5.00M | 2.53M | -4.00M | 7.75M | 6.71M | 5.68M | 6.82M | 6.50M | 7.88M | 6.95M | -6.68M | 20.44M | 3.08M | 7.45M | -9.28M | 16.82M | 9.95M | -3.29M | 2.11M | 13.14M | 1.80M | 1.62M | 8.28M | 49.02M | 15.21M | -9.90M | 40.25M | -32.49M | 3.80M | 3.36M |
|
Acquisitions (Quarter)
|
| | | | | | 2.38M | 0.20M | 0.40M | 8.99M | 0.18M | | 0.30M | | | | | | | | 8.35M | | | | | | | | | | | | | | 59.58M | 0.65M | 47.34M | | | | | | | | 0.02M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | 468.67M | -321.52M | -77.87M | 227.88M | 0.42M | -331.50M | 382.37M | 21.75M | 56.45M | 32.43M | 72.43M | 84.94M | 45.15M | 79.63M | 126.01M | 159.80M | 37.49M | 21.50M | 23.49M | 18.98M | 9.65M | 50.74M | 25.48M | 30.97M | 42.85M | 147.40M | 107.86M | 148.64M | 101.22M | 49.63M | 71.86M | 71.73M | 25.02M | 55.00M | 42.95M | 37.10M | 32.36M | 94.06M |
|
Cash from Investing Activities (Quarter)
|
| 95.31M | 61.91M | -202.41M | -53.19M | 114.87M | -20.76M | -428.45M | 122.99M | 127.04M | 44.79M | -347.53M | -547.05M | 176.43M | 462.83M | -332.00M | -85.54M | -83.12M | -7.33M | -416.87M | 314.87M | -69.95M | -26.79M | -18.59M | -28.80M | 30.84M | -33.21M | -120.49M | -29.64M | 134.59M | 27.56M | -4.44M | 14.55M | 10.74M | -198.16M | -20.18M | -63.04M | -198.40M | -89.48M | -42.70M | -166.57M | 78.59M | -9.40M | -52.78M | -14.22M | -25.48M | -13.33M | -287.64M | -27.58M | -127.00M | -17.69M | -9.79M |
|
Other financing activities (Quarter)
|
| | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | 0.67M | 0.01M | | 0.03M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.03M | 0.02M | -0.15M | 0.85M | -1.72M | -0.01M | -0.01M | -0.01M | 13.37M | -13.39M | -0.04M | -0.01M | -0.01M | -0.38M | -0.01M | -0.01M | -0.33M |
|
Cash from Financing Activities (Quarter)
|
| -97.44M | -64.50M | 199.35M | 132.12M | -124.09M | 14.96M | 444.04M | -128.60M | -139.92M | -50.34M | 340.03M | 539.48M | -183.57M | -473.22M | 322.75M | 76.79M | -230.67M | -6.94M | 404.53M | -1.23M | -121.14M | -109.93M | 92.13M | 460.67M | -328.14M | -265.36M | 693.52M | -123.30M | -302.76M | 18.26M | 820.06M | -259.34M | -298.49M | 1,364.96M | -1264.57M | 2,403.08M | -331.18M | -1763.27M | 769.40M | 131.90M | -572.74M | -122.40M | 752.32M | 297.61M | -785.95M | -318.29M | 1,153.82M | -291.96M | -869.39M | -229.69M | 2,633.37M |
|
Change in Cash (Quarter)
|
| -0.94M | -2.29M | -2.47M | 86.11M | -10.10M | -6.00M | 16.64M | 3.75M | -11.97M | -2.57M | 0.33M | 10.68M | -3.21M | -8.50M | 4.26M | 19.19M | -295.14M | -6.07M | 13.63M | 348.81M | -162.57M | -129.38M | 100.49M | 476.73M | -261.43M | -290.31M | 600.84M | -102.22M | -142.32M | 44.26M | 836.86M | -178.71M | -248.66M | 1,162.67M | -1253.76M | 2,418.57M | -479.92M | -1836.35M | 789.07M | 92.68M | -417.54M | -69.66M | 774.61M | 450.91M | -731.50M | -240.17M | 920.38M | -133.53M | -909.82M | -160.93M | 2,740.57M |
|
Free Cash Flow (Quarter)
|
| 0.34M | -1.11M | 0.15M | 6.12M | -2.31M | -1.11M | 0.38M | 4.60M | -1.78M | 0.94M | 3.01M | 19.31M | 9.13M | 0.10M | 13.12M | 20.04M | 28.05M | 5.51M | 21.51M | 39.49M | 30.70M | 2.34M | 24.42M | 48.87M | 28.12M | 1.55M | 22.13M | 43.90M | 19.36M | -9.45M | 14.29M | 72.77M | 18.65M | -7.21M | 23.54M | 87.81M | 32.84M | 6.43M | 65.66M | 125.24M | 63.48M | 60.34M | 73.45M | 159.25M | 30.91M | 76.25M | 64.10M | 145.75M | 119.06M | 82.66M | 113.64M |
|
Net Cash Flow (Quarter)
|
| -0.94M | -2.29M | -2.47M | 86.11M | -10.10M | -6.00M | 16.64M | 3.75M | -11.97M | -2.57M | 0.33M | 10.68M | -3.21M | -8.50M | 4.26M | 19.19M | -295.14M | -6.07M | 13.63M | 348.81M | -162.57M | -129.38M | 100.49M | 476.73M | -261.43M | -290.31M | 600.84M | -102.22M | -142.32M | 44.26M | 836.86M | -178.71M | -248.66M | 1,162.67M | -1253.76M | 2,418.57M | -479.92M | -1836.35M | 789.07M | 92.68M | -417.54M | -69.66M | 774.61M | 450.91M | -731.50M | -240.17M | 920.38M | -133.53M | -909.82M | -160.93M | 2,740.57M |