|
Net Income (Quarter)
|
| -40.40M | -47.63M | -49.12M | -63.84M | -56.50M | -44.29M | -63.79M | -59.55M | -78.81M | -19.38M | -57.16M | -58.41M | -29.40M | -14.90M | -64.30M | -60.12M | -28.18M | -25.75M | -100.34M | -66.02M | -29.98M | -4.65M | -90.59M | -64.97M | -74.22M | -52.29M | -84.21M | -45.27M | -28.73M | 14.94M | -11.54M | 10.92M | -0.79M | 74.47M | -67.40M | -7.12M | 70.39M | 65.44M | -35.01M | 35.67M | 63.64M | 42.44M | -13.99M | 47.12M | 54.81M |
|
Depreciation and Depletion (Quarter)
|
| 4.10M | 5.40M | 6.20M | 7.20M | 8.50M | 8.90M | 10.10M | 11.60M | 13.20M | 13.90M | 14.40M | 14.80M | 15.20M | 15.80M | 16.00M | 16.80M | 16.90M | 8.00M | 19.80M | 19.90M | 20.60M | 20.10M | 12.40M | 13.80M | 14.90M | 16.00M | 14.50M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 6.73M | 8.16M | 8.86M | 11.80M | 15.54M | 22.03M | 23.00M | 27.90M | 28.23M | 37.54M | 32.22M | 36.84M | 38.86M | 42.75M | 43.95M | 53.65M | 58.33M | 54.71M | 62.16M | 58.40M | 54.23M | 51.91M | 58.69M | 61.45M | 59.61M | 62.59M | 61.33M | 70.43M | 76.00M | 79.20M | 74.57M | 83.56M | 86.98M | 82.50M | 77.83M | 89.45M | 87.97M | 76.18M | 112.99M | 104.89M | 101.07M | 102.35M | 96.28M | 117.39M | 134.49M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | -0.10M | | | | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
2.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
1.13M | 0.09M | -0.27M | | | 18.16M | 1.09M | -0.18M | -0.31M | -0.56M | 1.05M | -0.45M | -0.35M | -0.20M | 1.00M | | -0.08M | 5.12M | 0.00M | 5.67M | -6.00M | 15.26M | -4.56M | 1.37M | 1.47M | 50.45M | -60.63M | -2.62M | 9.19M | 2.11M | -21.75M | -0.95M | -2.08M | 19.16M | 3.47M | 1.80M | 1.23M | 2.81M | 24.14M | -1.61M | 88.29M | -91.79M | 211.69M | -0.70M | -6.32M | -3.68M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | | | | 16.77M | | | 3.27M | | | 1.36M | | | |
|
Non-cash Items (Quarter)
|
| | 523.65M | | | 210.70M | 505.13M | 562.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | -34.02M | -14.12M | -30.37M | -5.38M | 42.01M | 6.99M | -11.55M | -47.32M | 37.52M | -14.30M | -0.19M | 28.25M | 59.00M | 18.60M | 8.48M | 56.55M | 80.79M | 6.64M | 48.82M | 64.26M | 69.86M | 35.10M | 50.71M | 32.80M | 69.03M | 21.45M | 123.39M | 127.05M | 138.24M | 220.13M | 159.38M | 154.70M | 233.03M | 173.25M | 101.62M | 158.43M | 244.43M | 221.50M | 226.60M | 96.99M | 208.51M | 283.94M | 212.16M | 115.99M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | 1.46M | 0.43M | 0.44M | 6.62M | 6.49M | 0.46M | 6.90M | 6.99M | 6.94M | 7.19M | 7.29M | 7.54M | 7.40M | 0.51M | 0.52M | 8.57M | 0.80M | 0.65M | 0.65M | 0.80M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 4.10M | 5.64M | 6.48M | 7.79M | 8.85M | 9.14M | 10.43M | 11.90M | 13.64M | 14.22M | 14.82M | 15.18M | 15.53M | 16.22M | 16.42M | 17.17M | 17.79M | 19.50M | 21.06M | 22.53M | 23.19M | 22.93M | 15.13M | -6.30M | -4.90M | 20.23M | 18.83M | 19.27M | 21.51M | 23.55M | 22.66M | 23.89M | 25.72M | 28.16M | 29.69M | 30.22M | 31.65M | 32.86M | 33.94M | 35.88M | 27.70M | 29.12M | 33.77M | 35.93M | 37.79M |
|
Change in Receivables (Quarter)
|
| | 13.46M | -4.07M | 25.09M | 32.08M | 14.20M | -28.59M | 22.00M | 44.77M | 5.86M | -36.57M | 36.55M | 33.66M | 40.88M | -47.14M | 46.44M | 63.33M | 73.03M | -67.30M | 40.75M | 9.47M | 96.52M | -109.44M | 17.55M | 8.68M | 82.81M | -133.38M | 30.87M | -4.28M | 188.03M | -196.13M | 56.12M | 33.79M | 176.94M | -221.21M | 133.97M | 111.19M | 25.73M | -238.77M | -6.95M | 161.72M | 102.64M | -269.54M | 119.16M | 90.53M |
|
Change in Inventory (Quarter)
|
| | 0.64M | 1.47M | 0.18M | 1.77M | -4.90M | 2.62M | -0.23M | -2.20M | 3.59M | 16.11M | -5.62M | 3.83M | -1.72M | 4.43M | 4.47M | 8.20M | -4.81M | 2.02M | -8.88M | 4.13M | 0.33M | 1.37M | -3.10M | 6.46M | 3.97M | 3.51M | -0.27M | -3.28M | -4.08M | 1.70M | 10.79M | 3.85M | -5.72M | -0.31M | -4.15M | -0.82M | -1.53M | 1.71M | 4.96M | -5.07M | -0.55M | -2.67M | 14.94M | 29.96M |
|
Change in Account Payables (Quarter)
|
| | -1.10M | -0.28M | 2.70M | 7.81M | 14.68M | 0.17M | -10.17M | 13.65M | 7.00M | -3.98M | 4.18M | 11.61M | 17.47M | -18.80M | 0.67M | 29.93M | 2.49M | -25.81M | -5.02M | -4.42M | 16.39M | -14.29M | -6.80M | 29.66M | -22.93M | -24.35M | 15.09M | -4.99M | 20.97M | -7.42M | 0.89M | 29.07M | -29.61M | -3.99M | 30.30M | 7.53M | -20.38M | -26.58M | 13.42M | 33.76M | 9.84M | -26.99M | 23.84M | 15.20M |
|
Other Working Capital Changes (Quarter)
|
| | 4.18M | 2.98M | -0.35M | -0.57M | 140.47M | 2.74M | -1.94M | 59.37M | -54.05M | 3.94M | -3.76M | 54.08M | 46.88M | -11.11M | -0.02M | 98.14M | 74.73M | 7.30M | -6.66M | -2.10M | 162.53M | 6.93M | 6.14M | 44.79M | -30.54M | 6.90M | 18.06M | -2.86M | 3.69M | 32.60M | -11.16M | -49.78M | 59.92M | 6.09M | 45.30M | -71.08M | -12.21M | 6.95M | -25.21M | 83.70M | 56.21M | 32.24M | 83.52M | -151.35M |
|
Capital Expenditures (Quarter)
|
| | -0.14M | 6.74M | -5.00M | 27.75M | 9.86M | 24.38M | -16.68M | -1.74M | 1.46M | 12.77M | -6.19M | 37.77M | 20.71M | 22.30M | 20.44M | -28.13M | 85.64M | 11.60M | 41.63M | 20.98M | 13.64M | 23.78M | 24.99M | 24.87M | -62.66M | 8.37M | 47.13M | 25.72M | 21.07M | 6.41M | 4.77M | 86.72M | 60.23M | 51.42M | -33.02M | 133.19M | -135.88M | 15.24M | -1.03M | 0.16M | 1.83M | 72.35M | -53.22M | 178.66M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | 13.90M | | 47.90M | -0.02M | 3.71M | | | | 339.81M | -0.17M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | 23.33M | -17.53M | 74.02M | 34.54M | 5.38M | 28.14M | 65.49M | 45.05M | 61.02M | 36.77M | 58.26M | 97.23M | 22.34M | 248.41M | -154.24M | 83.73M | 17.66M | 73.69M | 233.43M | -153.25M | 65.74M | 48.30M | 189.12M | -102.68M | | | 352.30M | 81.70M | 288.37M | -239.62M | 3.75M | 553.36M | 37.69M | 160.29M | -136.74M | 350.89M | 57.25M | 213.73M | 23.99M |
|
Cash from Investing Activities (Quarter)
|
| | -11.32M | -6.74M | -15.08M | -10.16M | -9.86M | -343.81M | -72.01M | -20.92M | -4.89M | -17.04M | -1.21M | -33.01M | -5.90M | -32.52M | -393.34M | -42.24M | -43.24M | -198.55M | -68.93M | -45.17M | -12.06M | -8.91M | -33.58M | -373.37M | -2.26M | -48.12M | -40.95M | -45.10M | -19.12M | 66.11M | 97.64M | -3.49M | -381.68M | 151.20M | -68.90M | -37.23M | -41.83M | -48.40M | -84.50M | 39.39M | -124.69M | -111.78M | 129.78M | -43.75M |
|
Other financing activities (Quarter)
|
| | 0.03M | 0.31M | 0.80M | 0.57M | 2.01M | | | | | | | | | 64.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | 0.61M | 1.38M | 0.51M | 460.56M | -0.71M | 18.17M | 3.28M | 14.88M | 4.19M | 16.42M | 4.54M | 16.94M | 8.92M | 506.74M | 19.45M | 21.92M | 3.80M | 31.58M | 1.00M | 16.18M | 0.49M | -41.25M | -9.11M | 244.73M | 5.86M | -9.67M | -43.00M | -17.50M | -57.61M | -297.21M | -59.70M | -7.84M | -66.42M | -527.60M | -2.11M | -0.91M | -29.61M | 24.97M | -72.50M | -208.86M | -253.40M | -149.76M | -192.38M | -107.82M |
|
Change in Cash (Quarter)
|
| | -44.73M | -19.48M | -44.94M | 445.02M | 31.43M | -318.65M | -80.28M | -53.36M | 36.81M | -14.92M | 3.14M | 12.17M | 62.02M | 492.82M | -365.40M | 36.23M | 41.35M | -160.34M | -19.11M | 35.27M | 58.29M | -15.05M | 8.02M | -95.84M | 72.64M | -36.34M | 39.44M | 64.44M | 61.51M | -10.96M | 197.33M | 143.36M | -215.08M | -203.15M | 30.61M | 120.29M | 172.98M | 198.08M | 69.60M | -72.47M | -169.59M | 22.39M | 149.55M | -35.58M |
|
Free Cash Flow (Quarter)
|
| | -33.88M | -20.86M | -25.37M | -33.13M | 32.15M | -17.38M | 5.13M | -45.59M | 36.06M | -27.07M | 6.00M | -9.53M | 38.29M | -3.70M | -11.95M | 84.68M | -4.85M | -4.95M | 7.18M | 43.28M | 56.22M | 11.32M | 25.71M | 7.93M | 131.70M | 13.08M | 76.26M | 101.33M | 117.17M | 213.72M | 154.61M | 67.97M | 172.80M | 121.82M | 134.64M | 25.25M | 380.31M | 206.26M | 227.62M | 96.83M | 206.68M | 211.59M | 265.37M | -62.67M |
|
Net Cash Flow (Quarter)
|
| | -44.73M | -19.48M | -44.94M | 445.02M | 31.43M | -318.65M | -80.28M | -53.36M | 36.81M | -14.92M | 3.14M | 12.17M | 62.02M | 492.82M | -365.40M | 36.23M | 41.35M | -160.34M | -19.11M | 35.27M | 58.29M | -15.05M | 8.02M | -95.84M | 72.64M | -36.34M | 39.44M | 64.44M | 61.51M | -10.96M | 197.33M | 143.36M | -215.08M | -203.15M | 30.61M | 120.29M | 172.98M | 198.08M | 69.60M | -72.47M | -169.59M | 22.39M | 149.55M | -35.58M |