|
Net Income (Quarter)
|
-0.03M | -0.01M | -0.02M | -0.02M | -0.02M | -0.27M | 0.06M | -0.48M | -0.39M | -0.62M | -0.36M | -0.97M | -0.89M | -0.13M | 1.53M | 1.16M | 2.82M | 1.73M | 2.71M | -0.98M | 0.53M | -1.14M | -7.47M | -15.28M | -15.94M | -5.94M | -0.48M | 1.28M | 1.91M | 3.07M | -4.51M | 5.67M | 4.72M | 5.69M | -7.08M | 4.27M | 11.34M | 8.86M | 5.03M | 43.80M | -135.00M | -1.96M | -160.25M | -19.07M | -15.89M | 14.16M | 24.11M | 7.11M | 41.94M | 75.09M | 14.49M | 32.72M | 28.79M | -7.54M | 50.90M | 5.52M | 22.42M | 33.88M | 5.66M | 9.11M | 20.63M | -51.63M | -12.85M |
|
Depreciation and Depletion (Quarter)
|
300.00 | 299.00 | | | 299.00 | 300.00 | | | | | | 0.01M | 0.01M | | | 0.02M | 0.03M | 0.04M | 0.04M | 0.05M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | -0.02M | 0.08M | 0.05M | 0.04M | 0.04M | 0.04M | 0.07M | 0.11M | 0.12M | 0.11M | 0.09M | 0.09M | 0.09M | 0.06M | 0.09M | 0.12M | -0.15M | 0.04M | 0.01M | 0.05M | 0.10M | 0.11M | 0.09M | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | 0.10M | 0.29M | 0.15M | 0.26M | | 0.82M | 0.89M | 0.90M | -2.50M | 0.66M | 0.64M | 0.63M | 0.59M | 0.65M | 0.66M | 0.65M | 0.60M | 0.58M | 0.51M | 0.56M | 0.62M | 0.99M | 0.81M | 0.96M | 0.92M | 1.08M | 1.00M | 1.01M | -3.09M | 0.83M | 0.81M | 0.79M | 0.65M | 0.67M | 0.77M | 0.57M | 2.36M | 0.36M | 0.35M | 0.78M | 0.93M | 1.52M | 1.90M | 1.54M | 2.20M | 1.94M | 2.26M | 2.17M | 2.46M | 1.72M | 2.08M | 0.03M | 1.67M | 1.69M | 1.35M | 1.62M | 1.47M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | -0.68M | | | | 0.57M | -0.41M | 0.68M | 4.15M | 8.97M | 9.59M | 3.27M | -1.84M | -0.92M | -0.86M | -1.60M | -0.48M | -1.81M | -1.26M | -1.32M | 1.85M | -1.92M | -3.13M | -2.45M | -2.00M | -12.03M | 37.08M | 0.53M | -21.60M | 1.79M | -0.05M | -1.89M | -0.12M | -0.07M | -1.49M | -4.28M | -2.89M | -1.97M | 4.07M | 0.50M | -7.74M | -1.59M | 16.85M | 26.86M | -1.72M | 31.50M | 37.46M | 24.62M | 3.65M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 400.00 | 400.00 | 900.00 | 0.19M | | 0.00M | 0.00M | 1.18M | 0.09M | 0.00M | 0.01M | 0.79M | | 0.61M | 0.01M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | 0.21M | | | | | 4.60 | | | | | | | | | | 3.36M | | | | 3.19M | | | 3.03M | | 0.31M | 0.00M | 0.02M | 0.07M | 0.07M | 2.27M | 0.48M | 0.82M | 0.05M | | | -0.40M | | 0.27M | | 0.75M | 0.08M | 0.28M | -0.05M | 0.47M | 0.81M | -0.47M | | -0.34M | 0.27M | 0.68M | 0.01M | -0.96M |
|
Asset Writedowns and Impairment (Quarter)
|
0.02M | | | | | | | | | | | | | | | | | | | | | | 9.31M | 21.41M | 25.45M | 9.65M | | | | | | | | | | | | | | | 147.94M | | -147.94M | | | | | | | | 0.24M | 0.00M | 0.02M | 0.02M | 0.09M | 0.16M | 0.01M | | -0.03M | 0.02M | 205.00 | 907.00 | -72.89M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | 8.00 | 7.70 | | | | | | | | | | | | | 2.09M | | | 12.47M | 2.32M | 3.37M | 2.33M | | 2.51M | 2.51M | 0.46M | 0.46M | 0.46M | 0.13M | 0.43M | 0.38M | 1.58M | 0.54M | 0.13M | | 2.07M | | | | 2.90M | | | | 2.22M | | | | |
|
Cash from Operations (Quarter)
|
| -0.01M | -0.01M | -0.03M | -0.04M | 0.28M | 0.03M | -0.12M | -0.39M | 1.02M | | -0.37M | 1.74M | 3.68M | 3.07M | 7.53M | 5.51M | 8.96M | 11.72M | -6.05M | 3.13M | 5.50M | 6.81M | -1.74M | -1.23M | 7.86M | 6.32M | 11.02M | 7.11M | 10.18M | 14.50M | -13.66M | 46.94M | 18.73M | 18.35M | 9.83M | 25.58M | 27.18M | 44.03M | 27.54M | 2.65M | 14.72M | 27.26M | 15.69M | 16.32M | 17.51M | 23.21M | 24.44M | 40.72M | 68.17M | 63.64M | 43.68M | 43.37M | 55.39M | 55.73M | 45.19M | 50.62M | 51.34M | 47.28M | 28.37M | 33.30M | 44.49M | 44.69M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 781.00 | 0.00M | | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.04M | 0.04M | 0.05M | 0.07M | 0.08M | 0.10M | 0.17M | 0.11M | 0.12M | 0.13M | 0.13M | 0.14M | 0.17M | 0.11M | 0.15M | 0.16M | 0.16M | 0.17M | 0.11M | 0.03M | 0.42M | 0.24M | 0.26M | 0.23M | 0.23M | 0.23M | 0.21M | 0.19M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.24M | 0.37M | 0.37M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.32M | 0.33M | 0.38M | 0.39M | 0.39M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.19M | 0.19M | 0.19M | 0.62M | 0.18M | 0.15M | 0.17M | 0.17M | 0.20M | 0.19M | 1.10M | 1.22M | 1.22M | 1.22M | 1.26M | 1.22M | 1.22M | 1.22M | 1.23M | 1.30M | 1.24M | 1.84M | 0.69M | 0.69M |
|
Depreciation & Amortization (CF) (Quarter)
|
300.00 | 299.00 | 301.00 | 300.00 | 0.00M | 0.05M | 0.01M | 0.08M | 0.09M | 0.12M | | 0.34M | 0.40M | 0.92M | 0.63M | 1.53M | 3.48M | 4.49M | 2.30M | 3.65M | 3.21M | 4.67M | 3.65M | 3.39M | 2.58M | 2.57M | 2.94M | 3.47M | 5.14M | 4.82M | 7.08M | 8.50M | 9.14M | 10.93M | 10.45M | 12.93M | 14.62M | 14.12M | 14.54M | 13.68M | 7.34M | 10.83M | 11.16M | 8.11M | 9.28M | 9.31M | 10.47M | 9.78M | 10.75M | 14.32M | 20.89M | 21.27M | 20.79M | 21.99M | 24.56M | 23.79M | 24.70M | 25.66M | 24.55M | 22.62M | 25.57M | 25.23M | 23.00M |
|
Change in Receivables (Quarter)
|
| | | | -0.03M | -0.10M | -0.04M | -0.10M | 0.10M | -0.04M | 0.37M | -0.07M | 0.02M | -1.26M | 4.77M | -1.01M | 1.90M | -0.41M | 1.93M | -0.45M | 0.79M | -1.26M | -1.25M | -0.90M | 0.49M | -0.14M | 0.33M | 1.12M | 3.83M | -0.34M | 5.38M | 0.20M | -1.41M | 0.78M | -0.23M | 15.81M | -5.96M | -2.75M | 2.94M | -6.92M | -8.63M | 5.68M | 1.97M | 5.97M | 0.70M | -1.66M | 4.47M | 10.08M | 4.32M | 6.91M | -4.09M | -3.43M | -5.32M | 14.42M | -6.83M | 5.24M | -2.96M | -5.53M | -0.35M | 0.56M | 1.81M | -4.67M | -2.15M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | -0.44M | -1.48M | -1.78M | 0.59M | -0.17M | -0.19M | -1.15M | -0.58M | -0.75M | 2.08M | -0.40M | 0.33M |
|
Change in Account Payables (Quarter)
|
| | | | 0.02M | 0.28M | 0.07M | | | 1.26M | -0.48M | -0.51M | 1.35M | 3.22M | | 2.44M | -1.02M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 15.00 | 0.01M | -0.00M | | | 0.10M | 0.41M | -0.51M | | | 0.01M | 0.83M | -0.80M | 6.00M | 2.44M | -1.02M | 0.50M | 7.11M | -9.33M | 0.07M | 0.53M | 3.81M | -4.09M | -3.69M | 3.88M | 1.66M | 4.76M | 2.66M | -0.30M | 5.25M | -32.65M | 29.07M | 0.60M | 7.42M | 2.11M | -2.56M | -0.60M | 13.38M | -6.61M | -15.44M | 4.82M | 8.85M | 6.29M | 2.37M | -0.33M | 7.12M | 2.52M | 4.33M | 27.14M | 16.82M | -9.59M | -5.47M | 18.56M | -4.95M | -1.60M | -7.71M | -0.23M | 4.46M | -10.39M | -2.50M | 0.84M | 12.51M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | 0.08M | 0.68M | 1.66M | 1.01M | | | | -0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| 200.00 | 200.00 | 200.00 | | -0.02M | -0.12M | -0.02M | -0.06M | 0.11M | | -0.00M | -0.03M | 0.02M | 0.01M | -0.02M | 0.21M | -0.04M | -0.06M | -0.01M | 1.03M | -0.11M | -0.10M | -0.19M | 0.18M | -0.16M | -0.17M | -0.16M | 0.22M | -0.16M | -0.17M | -0.17M | 0.80M | -0.13M | -0.19M | -0.18M | 6.57M | -0.33M | -4.18M | -3.58M | 0.19M | -0.09M | -0.10M | -0.17M | 1.35M | -0.28M | -0.36M | -0.20M | 2.47M | 0.04M | -1.15M | -0.53M | 1.49M | -1.03M | -0.16M | -0.50M | 1.25M | -0.55M | -0.30M | -0.62M | 1.56M | -0.44M | -0.45M |
|
Capital Expenditures (Quarter)
|
| | | | -0.02M | -0.30M | -0.32M | -0.17M | -0.30M | -4.24M | | -0.11M | 1.87M | -1.67M | 29.02M | 0.12M | 37.20M | -24.89M | 2.62M | 0.16M | 76.52M | -55.23M | -21.45M | 3.26M | -1.45M | -1.80M | -0.01M | 4.70M | 3.30M | -3.00M | 23.68M | 35.08M | 78.43M | -89.51M | 174.87M | 34.60M | 233.52M | -241.16M | 125.17M | | | | 0.06M | 0.02M | 4.44M | 1.46M | -5.35M | 0.36M | 49.29M | -49.50M | 1.41M | 0.01M | 0.01M | 0.18M | 152.35M | 0.48M | 74.98M | -75.27M | 2.03M | 31.08M | -30.91M | 70.08M | -70.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.55M | | | 4.50M | -4.50M | 2.00M | | | | | 0.13M | -0.11M | -0.00M | 0.05M | | | 0.28M | | 0.01M | | 0.11M | 0.02M | 0.08M | 0.16M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.36M | -183.36M | 18.51M | | 31.39M | -49.90M | | | | | 70.86M | | 1.71M | 9.29M |
|
Cash from Investing Activities (Quarter)
|
| | | | -2.09M | -4.15M | -5.47M | -0.30M | -0.39M | -4.33M | | -1.48M | -5.85M | -14.23M | -12.87M | -22.10M | -26.43M | -25.48M | -32.15M | -9.79M | -80.03M | -9.34M | -10.50M | -3.90M | -4.52M | -13.93M | -15.99M | -26.54M | -50.38M | -40.70M | -40.30M | -36.13M | -80.54M | -45.38M | -41.37M | -55.59M | -293.59M | -36.09M | -37.77M | -24.94M | -6.38M | 1.04M | -13.55M | -10.18M | -11.04M | -12.65M | -17.37M | -14.22M | -36.11M | -218.02M | -40.53M | -55.47M | -28.12M | -87.33M | -51.66M | -39.51M | -36.86M | -36.80M | -37.69M | -102.61M | -18.36M | -23.27M | -35.27M |
|
Other financing activities (Quarter)
|
| | | | -0.00M | -0.00M | -116.00 | -0.03M | | | | | | | | 0.06M | | | | | | | | | | | | -0.42M | 0.11M | 0.23M | 0.08M | -1.16M | | 0.72M | -0.47M | -2.95M | | | 7.52M | | | | -1.22M | | | | 0.03M | | 48.00 | 18.76M | 0.13M | | | | 0.05M | | | | 0.04M | | | 0.33M | -0.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | 2.12M | 3.95M | 5.42M | 0.53M | 7.27M | 6.55M | | 0.45M | 18.54M | -0.01M | 54.29M | -0.04M | 28.73M | 0.05M | -0.01M | 10.06M | 79.82M | 1.19M | 5.00M | 5.02M | 10.26M | -0.01M | 78.50M | -0.15M | -0.01M | 59.26M | -0.08M | 81.82M | -0.00M | 17.00M | 22.61M | 45.00M | 275.98M | 5.94M | -3.85M | -0.07M | 8.43M | -15.07M | -28.04M | -7.39M | -4.31M | -5.49M | -5.48M | -10.49M | -4.53M | 148.51M | -20.28M | 9.80M | -15.22M | 30.33M | -3.92M | -4.60M | -13.95M | -15.72M | -7.72M | 73.47M | -16.04M | -20.94M | -8.80M |
|
Change in Cash (Quarter)
|
| -0.01M | -0.01M | -0.03M | -0.01M | 0.08M | -0.02M | 0.11M | 6.49M | 3.23M | | -1.41M | 14.43M | -10.56M | 44.48M | -14.62M | 7.80M | -16.47M | -20.44M | -5.77M | 2.92M | -2.65M | 1.31M | -0.62M | 4.52M | -6.08M | 68.84M | -15.67M | -43.28M | 28.74M | -25.87M | 32.03M | -33.60M | -9.66M | -0.41M | -0.76M | 7.97M | -2.98M | 2.41M | 2.53M | 4.70M | 0.69M | -14.34M | -1.88M | 0.97M | -0.62M | 0.36M | -0.27M | 0.08M | -1.33M | 2.82M | -1.99M | 0.02M | -1.61M | 0.16M | 1.08M | -0.20M | -1.18M | 1.87M | -0.77M | -1.10M | 0.29M | 0.62M |
|
Beginning Cash Balance (Quarter)
|
| | | | 0.03M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| -0.01M | -0.01M | -0.03M | -0.03M | 0.57M | 0.35M | 0.05M | -0.09M | 5.26M | | -0.26M | -0.12M | 5.35M | -25.95M | 7.40M | -31.69M | 33.84M | 9.10M | -6.21M | -73.39M | 60.74M | 28.26M | -5.00M | 0.23M | 9.66M | 6.33M | 6.32M | 3.81M | 13.18M | -9.18M | -48.75M | -31.48M | 108.23M | -156.52M | -24.78M | -207.93M | 268.34M | -81.14M | 27.54M | 2.65M | 14.72M | 27.20M | 15.67M | 11.88M | 16.05M | 28.56M | 24.08M | -8.57M | 117.67M | 62.24M | 43.67M | 43.35M | 55.21M | -96.62M | 44.71M | -24.37M | 126.61M | 45.25M | -2.71M | 64.21M | -25.59M | 114.76M |
|
Net Cash Flow (Quarter)
|
| -0.01M | -0.01M | -0.03M | -0.01M | 0.08M | -0.02M | 0.11M | 6.49M | 3.23M | | -1.41M | 14.43M | -10.56M | 44.48M | -14.62M | 7.80M | -16.47M | -20.44M | -5.77M | 2.92M | -2.65M | 1.31M | -0.62M | 4.52M | -6.08M | 68.84M | -15.67M | -43.28M | 28.74M | -25.87M | 32.03M | -33.60M | -9.66M | -0.41M | -0.76M | 7.97M | -2.98M | 2.41M | 2.53M | 4.70M | 0.69M | -14.34M | -1.88M | 0.97M | -0.62M | 0.36M | -0.27M | 0.08M | -1.33M | 2.82M | -1.99M | 0.02M | -1.61M | 0.16M | 1.08M | -0.20M | -1.18M | 1.87M | -0.77M | -1.10M | 0.29M | 0.62M |